HANCOCK JOHN MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
485BPOS, 1997-05-13
Previous: HANCOCK JOHN MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV, 485BPOS, 1997-05-13
Next: HANCOCK JOHN MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV, 485BPOS, 1997-05-13



<PAGE>
    
As filed with the Securities and Exchange Commission on May 13, 1997       

                                             Registration No. 33-76662
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                      
                            -----------------------
    
                                    FORM S-6
                       Post-Effective Amendment No. 4 to
                          Registration Statement Under
                           THE SECURITIES ACT OF 1933      

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

             JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
                             (Exact name of trust)

                   JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
                              (Name of depositor)

                               JOHN HANCOCK PLACE
                          BOSTON, MASSACHUSETTS 02117
         (Complete address of depositor's principal executive offices)

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

                             RONALD J BOCAGE, ESQ.
                   JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
                       JOHN HANCOCK PLACE, BOSTON, 02117
                (Name and complete address of agent for service)

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

                                    Copy to:
                              GARY O. COHEN, ESQ.
                        Freedman, Levy, Kroll & Simonds
                         1050 Connecticut Avenue, N.W.
                            Washington, D.C.  20036

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

It is proposed that this filing become effective(check appropriate box)
    
 /X/immediately upon filing pursuant to paragraph (b) of Rule 485
 --                                                                   
 / /on (date) pursuant to paragraph (b) of Rule 485      
 --                                                     
 / /60 days after filing pursuant to paragraph (a)(1) of Rule 485
 --                                                              
 / /on (date) pursuant to paragraph (a)(1) of Rule 485
 --                                                   

If appropriate check the following box

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

Pursuant to the provisions of Rule 24f-2, Registrant has registered an
indefinite amount of the securities being offered and filed its Notice for
fiscal year 1996 pursuant to Rule 24f-2 on February 26, 1997.
<PAGE>
 
                             CROSS-REFERENCE TABLE

Form N-8B-2 Item                 Caption in Prospectus
- ----------------                 ---------------------

1, 2                             Cover, The Account and Series
                                 Fund, and John Hancock

3                                Inapplicable

4                                Cover, Distribution of Policies

5,6                              The Account and Series Fund,
                                 State Regulation

7, 8, 9                          Inapplicable

10(a),(b),(c),(d),(e)            Policy Provisions and Benefits

10(f)                            Voting Privileges

10(g),(h)                        Changes that John Hancock
                                 Can Make

10(i)                            Appendix--Other Policy    
                                 Provisions, The Account and
                                 Series Fund                 
                                 
11, 12                           Summary, The Account and Series
                                 Fund, Distribution of Policies

13                               Charges and expenses,
                                 Appendix--Illustration of Death
                                 Benefits, Account Values,
                                 Surrender Values and
                                 Accumulated Premiums

14, 15                           Summary, Distribution of
                                 Policies, Premiums

16                               The Account and Series Fund

17                               Summary, Policy
                                 Provisions and Benefits

18                               The Account and Series Fund,
                                 Tax Considerations

19                               Reports

20                               Changes that John Hancock
                                 Can Make

21                               Policy Provisions and Benefits

22                               Policy Provisions and Benefits
<PAGE>
 
23                               Distribution of Policies

24                               Not Applicable

25                               John Hancock

26                               Not Applicable

27,28,29,30                      John Hancock, Board
                                 of Directors and Executive
                                 Officers of John Hancock

31,32,33,34                      Not Applicable

35                               John Hancock

37                               Not Applicable

38,39,40,41(a)                   Distribution of Policies,
                                 John Hancock, Charges and
                                 Expenses

42, 43                           Not Applicable

44                               The Account and Series Fund,
                                 Policy Provisions,
                                 Appendix--Illustration of Death
                                 Benefits, Account Values,
                                 Surrender Values and
                                 Accumulated Premiums

45                               Not Applicable

46                               The Account and Series Fund,
                                 Policy Provisions,
                                 Appendix--Illustration of Death
                                 Benefits, Account Values,
                                 Surrender Values and
                                 Accumulated Premiums

47                               Not Applicable

48,49,50                         Not Applicable

51                               Policy Provisions and Benefits,
                                 Appendix--Other Policy
                                 Provisions

52                               The Account and Series Fund,
                                 Changes that John Hancock
                                 Can Make

53,54,55                         Not Applicable

56,57,58,59                      Not Applicable                                 
          
<PAGE>
 
 
                      [LOGO OF JOHN HANCOCK APPEARS HERE]
[LOGO OF MEDALLION                Mutual Life
VARIABLE LIFE APPEARS HERE]    Insurance Company
                                          (John Hancock)
 
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
            JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
                              John Hancock Place
                          Boston, Massachusetts 02117
 
                        JOHN HANCOCK SERVICING OFFICE:
                                 P.O. Box 111
                          Boston, Massachusetts 02117
                  TELEPHONE 1-800-REAL LIFE (1-800-732-5543)
                              FAX 1-617-572-5410
                            
                         PROSPECTUS MAY 13, 1997     
   
  The flexible premium variable life policy ("Policy") described in this
Prospectus can be funded, at the discretion of the Owner, by up to ten of the
variable subaccounts of John Hancock Mutual Variable Life Insurance Account UV
(the "Account"), by a fixed subaccount (the "Fixed Account"), or by any
combination of the Fixed Account and up to nine of the variable subaccounts
(collectively, the "Subaccounts"). The assets of each variable Subaccount will
be invested in a corresponding investment portfolio ("Portfolio") of John
Hancock Variable Series Trust I, a "series" type mutual fund advised by John
Hancock Mutual Life Insurance Company ("John Hancock") or of M Fund, Inc., a
"series" type mutual fund advised by M Financial Investment Advisers, Inc.
(collectively, the "Funds"). The assets of the Fixed Account will be invested
in the general account of John Hancock Mutual Life Insurance Company ("John
Hancock").     
   
  The Prospectuses for the Funds, which are attached to this Prospectus,
describe the investment objectives, policies and risks of investing in the
Portfolios of the John Hancock Variable Series Trust I: Growth & Income, Large
Cap Growth, Sovereign Bond, Money Market, Managed, Real Estate Equity,
International Equities, Short-Term U.S. Government, Special Opportunities,
Small Cap Growth, Small Cap Value, Mid Cap Growth, Mid Cap Value,
International Balanced, International Opportunities, Large Cap Value,
Strategic Bond and Equity Index; and in the Portfolios of M Funds, Inc.:
Edinburgh Overseas Equity, Turner Core Growth, Frontier Capital Appreciation,
and Enhanced U.S. Equity. (The Enhanced U.S. Equity Portfolio is not currently
available to Owners but is expected to be made available sometime in the
future.) Other variable Subaccounts and Portfolios may be added in the future.
    
  Replacing existing insurance with a Policy described in this Prospectus may
not be to your advantage.
 
       THIS PROSPECTUS SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.
     
  IT IS NOT VALID UNLESS ATTACHED TO CURRENT PROSPECTUSES FOR THE FUNDS.     
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.
<PAGE>
 
                               TABLE OF CONTENTS
 
<TABLE>   
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
SUMMARY...................................................................    1
JOHN HANCOCK..............................................................    7
THE ACCOUNT AND SERIES FUNDS..............................................    7
  The Account.............................................................    7
  Series Funds............................................................    7
THE FIXED ACCOUNT.........................................................   10
POLICY PROVISIONS AND BENEFITS............................................   11
  Requirements for Issuance of Policy.....................................   11
  Premiums................................................................   11
  Account Value and Surrender Value.......................................   13
  Death Benefits..........................................................   15
  Transfers Among Subaccounts.............................................   16
  Telephone Transfers and Policy Loans....................................   17
  Loan Provisions and Indebtedness........................................   18
  Default.................................................................   19
  Exchange Privilege......................................................   19
CHARGES AND EXPENSES......................................................   19
  Charges Deducted from Premiums..........................................   19
  Sales Charges...........................................................   20
  Administrative Surrender Charge.........................................   22
  Reduced Charges for Eligible Groups.....................................   22
  Charges Deducted from Account Value or Assets...........................   22
  Guarantee of Premiums and Certain Charges...............................   24
DISTRIBUTION OF POLICIES..................................................   24
TAX CONSIDERATIONS........................................................   25
  Policy Proceeds.........................................................   25
  Charge for John Hancock's Taxes.........................................   26
  Corporate and H.R. 10 Plans.............................................   26
BOARD OF DIRECTORS AND EXECUTIVE OFFICERS OF JOHN HANCOCK.................   27
REPORTS...................................................................   28
VOTING PRIVILEGES.........................................................   28
CHANGES THAT JOHN HANCOCK CAN MAKE........................................   29
STATE REGULATION..........................................................   29
LEGAL MATTERS.............................................................   29
REGISTRATION STATEMENT....................................................   29
EXPERTS...................................................................   29
FINANCIAL STATEMENTS......................................................   30
APPENDIX--OTHER POLICY PROVISIONS.........................................   71
APPENDIX--ILLUSTRATION OF DEATH BENEFITS, ACCOUNT VALUES, SURRENDER VALUES
 AND ACCUMULATED PREMIUMS.................................................   73
</TABLE>    
 
THE POLICY DESCRIBED HEREIN IS AVAILABLE ONLY IN NEW YORK. THIS PROSPECTUS
DOES NOT CONSTITUTE AN OFFERING IN ANY OTHER JURISDICTION IN WHICH SUCH
OFFERING MAY NOT LAWFULLY BE MADE. NO PERSON IS AUTHORIZED TO MAKE ANY
REPRESENTATIONS IN CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN
THIS PROSPECTUS.
<PAGE>
 
                      INDEX OF DEFINED WORDS AND PHRASES
 
  Below are listed certain words and phrases used in this Prospectus, together
with identification of the page on which each is defined or explained:
 
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
      <S>                                                            <C>
      Account.......................................................           6
      Account Value.................................................           1
      Age...........................................................          58
      Base Policy Target Premium....................................          18
      DAC Tax.......................................................          18
      Death Benefit.................................................          13
      Fixed Account.................................................           9
      Fund.......................................................... Front Cover
      Guaranteed Death Benefit......................................          10
      Guaranteed Death Benefit Grace Period.........................          10
      Guaranteed Death Benefit Premium .............................          10
      Indebtedness..................................................          16
      Investment Rule...............................................          11
      Loan Assets...................................................          16
      Minimum First Premium.........................................          10
      Modal Processing Date.........................................          10
      Planned Premium...............................................          10
      Policy Anniversary............................................          58
      Policy Grace Period...........................................          10
      Portfolio..................................................... Front Cover
      Servicing Office..............................................           6
      Subaccount.................................................... Front Cover
      Sum Insured...................................................           4
      Surrender Value...............................................          12
      Target Premium................................................          18
      Valuation Date................................................           8
      Valuation Period..............................................           8
      Variable Subaccounts..........................................           2
      7-Pay Premium Limit...........................................          11
</TABLE>
<PAGE>
 
                                    SUMMARY
 
WHAT IS THE VARIABLE LIFE POLICY OFFERED?
 
  John Hancock issues variable life insurance policies. The Policies described
in this Prospectus are flexible premium policies. John Hancock issues other
variable life insurance policies. These other policies are offered by means of
other Prospectuses, but use the same underlying Fund.
 
  As explained below, the death benefit and Surrender Value under the Policy
may increase or decrease daily. The Policies differ from ordinary fixed-
benefit life insurance in the way they work. However, the Policies are like
fixed-benefit life insurance in providing lifetime protection against economic
loss resulting from the death of the insured. The Policies are primarily
insurance and not investments.
   
  The Policies work generally as follows. A premium payment is periodically
made to John Hancock. John Hancock takes from each premium an amount for taxes
and, from certain premiums, sales expenses. John Hancock then places the rest
of the premium into as many as ten Subaccounts as directed by the owner of the
Policy (the "Owner"). The assets allocated to each variable Subaccount are
invested in shares of the corresponding Portfolio of the Funds. The currently
available Portfolios are identified on the cover of this Prospectus. The
assets allocated to the Fixed Account are invested in the general account of
John Hancock. During the year, John Hancock takes charges from each Subaccount
and credits or charges each Subaccount with its respective investment
performance. The insurance charge, which is deducted from the invested assets
attributable to each Policy ("Account Value"), varies monthly with the then
attained age of the insured and with the amount of insurance provided at the
start of each month.     
 
  The Policy provides for payment of death benefit proceeds when the insured
dies. The death benefit proceeds will equal the death benefit, plus any
additional benefit included by rider and then due, minus any Indebtedness. The
death benefit may be either level or variable as elected by the Owner. The
level death benefit provides a death benefit that generally remains fixed in
amount and an Account Value that varies daily. Two versions of the level death
benefit are available. The variable death benefit provides for a death benefit
and Account Value that may vary daily. The Policy also increases the death
benefit if necessary to ensure that the Policy will continue to qualify as
life insurance under the Federal tax laws.
 
  The initial Account Value is the amount of the premium that John Hancock
credits to the Policy, after deduction of the initial charges. The Account
Value increases or decreases daily depending on the investment experience of
the Subaccounts to which the amounts are allocated at the direction of the
Owner. John Hancock does not guarantee a minimum amount of Account Value. The
Owner bears the investment risk for that portion of the Account Value
allocated to the variable Subaccounts. The Owner may surrender a Policy at any
time while the insured is living. The Surrender Value is the Account Value
less the sum of any Administrative Surrender Charge, any Contingent Deferred
Sales Charge and any Indebtedness. The Owner may also make partial withdrawals
from a Policy, subject to certain restrictions and an administrative charge.
If the Owner surrenders in the early Policy years, the amount of Surrender
Value would be low (as compared with other investments without sales charges)
and, consequently, the insurance protection provided prior to surrender would
be costly.
 
  The minimum Sum Insured at issue is $100,000. All persons insured must be
between ages 20 and 75 years at issue and meet certain health and other
criteria called "underwriting standards." An insured may be eligible for the
"preferred" class, which has the lowest insurance charges. The smoking status
of the insured is generally reflected in the insurance charges made. Policies
issued in connection with certain employee plans will not directly reflect the
sex of the insured in either the premium rates or the charges and values under
the Policy.
 
                                       1
<PAGE>
 
  The Owner of a Policy issued on a standard or preferred underwriting basis
may be eligible for the Guaranteed Death Benefit feature if he or she
satisfies certain other underwriting standards relating to health and
occupation. This provision is applicable at no additional cost only in the
first five Policy years and cannot be extended. Under this provision, the
Policy will be guaranteed not to lapse during the first five Policy years,
regardless of adverse investment performance, if the Owner pays the Guaranteed
Death Benefit Premiums on a cumulative basis over that period.
 
WHAT IS THE AMOUNT OF THE PREMIUMS?
 
  Premiums are flexible and the Owner may choose the amount and frequency of
premium payments.
 
  The minimum amount of premium required at the time of Policy issue is three
months of Guaranteed Death Benefit Premium. One year's Guaranteed Death
Benefit Premium equals the "Target Premium" of a Policy. Unless the Guaranteed
Death Benefit is in effect, if the Account Value at the beginning of any
Policy month is insufficient to pay the monthly Policy charges then due, John
Hancock will estimate the amount of additional premiums necessary to keep the
Policy in force for three months. The Owner will have a 61 day grace period to
pay at least that amount or the Policy will lapse.
 
  The Target Premium is equal to the annual Guaranteed Death Benefit Premium.
The Target Premium is the sum of Base Policy Target Premium, an amount set
forth in the Policy at issue, plus any rider premium.
 
  At the time of Policy issue, the Owner may designate the amount and
frequency of Planned Premium payments. The Owner may pay premiums other than
the Planned Premium payments, subject to certain limitations.
 
WHAT IS JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV?
   
  The Account is a separate investment account of John Hancock, operated as a
unit investment trust, which supports benefits payable under the Policies. The
Account is subdivided into a number of variable Subaccounts each of which
corresponds to one of the Portfolios of the Funds. The assets of each variable
Subaccount within the Account are invested in a corresponding Portfolio of the
Funds. The Portfolios of the Funds which are currently available are Growth &
Income, Large Cap Growth, Sovereign Bond, Money Market, Managed, Real Estate
Equity, International Equities, Short-Term U.S. Government, Special
Opportunities, Small Cap Growth, Small Cap Value, Mid Cap Growth, Mid Cap
Value, International Balanced, International Opportunities, Large Cap Value,
Strategic Bond, Equity Index, Edinburgh Overseas Equity, Turner Core Growth
and Frontier Capital Appreciation. The Enhanced U.S. Equity Portfolio is
expected to be made available sometime in the future.     
 
                                       2
<PAGE>
 
   
  John Hancock Variable Series Trust I pays John Hancock a fee for providing
investment management services to each of its Portfolios. The Fund also pays
for certain non-advisory Fund expenses. The figures in the following chart are
expressed as a percentage of each Portfolio's average daily net assets. The
figures reflect the investment management fees currently payable and the 1996
non-advisory expenses that would have been allocated to the Fund under the
allocation rules currently in effect.     
 
<TABLE>
<CAPTION>
                                          Other   Total Fund   Other Fund
                            Investment     Fund   Operating  Expenses Absent
       Portfolio          Management Fee Expenses  Expenses  Reimbursement*
       ---------          -------------- -------- ---------- ---------------
<S>                       <C>            <C>      <C>        <C>
Managed.................      0.34%       0.03%     0.37%          N/A
Growth & Income.........      0.25%       0.03%     0.28%          N/A
Equity Index............      0.20%       0.25%     0.45%         1.61%
Large Cap Value.........      0.75%       0.25%     1.00%         1.89%
Large Cap Growth........      0.40%       0.05%     0.45%          N/A
Mid Cap Value...........      0.80%       0.25%     1.05%         2.15%
Mid Cap Growth..........      0.85%       0.25%     1.10%         2.34%
Special Opportunities...      0.75%       0.12%     0.87%          N/A
Real Estate Equity......      0.60%       0.11%     0.71%          N/A
Small Cap Value.........      0.80%       0.25%     1.05%         2.06%
Small Cap Growth........      0.75%       0.25%     1.00%         1.55%
International Balanced..      0.85%       0.25%     1.10%         1.44%
International Equities..      0.60%       0.18%     0.78%          N/A
International Opportuni-
 ties...................      1.00%       0.25%     1.25%         2.76%
Short-Term U.S. Govern-
 ment...................      0.30%       0.25%     0.55%         0.79%
Sovereign Bond..........      0.25%       0.06%     0.31%          N/A
Strategic Bond..........      0.75%       0.25%     1.00%         1.57%
Money Market............      0.25%       0.07%     0.32%          N/A
</TABLE>
- --------
* John Hancock reimburses a Portfolio when the Portfolio's Other Expenses
  exceed 0.25% of the Portfolio's average daily net assets.
   
  M Fund, Inc., pays M Financial Investment Advisers, Inc., ("M Financial") a
fee for providing investment management services to each of its Portfolios. M
Fund, Inc., also pays for certain non-advisory Fund expenses. The figures in
the following chart are expressed as a percentage of each Portfolio's average
daily net assets. The figures reflect the investment management fees currently
payable and the 1996 non-advisory expenses that would have been allocated to
the Fund under the allocation rules currently in effect.     
 
<TABLE>   
<CAPTION>
                                             Other   Total Fund   Other Fund
                               Investment     Fund   Operating  Expenses Absent
         Portfolio           Management Fee Expenses  Expenses  Reimbursement*
         ---------           -------------- -------- ---------- ---------------
<S>                          <C>            <C>      <C>        <C>
Edinburgh Overseas Equity...     1.05%       0.25%     1.30%         6.29%
Turner Core Growth**........     0.45%       0.25%     0.70%         8.06%
Frontier Capital Apprecia-
 tion**.....................     0.90%       0.25%     1.15%         7.29%
Enhanced U.S. Equity........     0.55%       0.25%     0.80%        11.90%
</TABLE>    
- --------
   
* M Financial reimburses a Portfolio when the Portfolio's Other Expenses
  exceed 0.25% of the Portfolio's average daily net assets.     
   
** Figures do not reflect interest expense, which is 0.08% for the Turner Core
   Growth Portfolio and 0.05% for the Frontier Capital Appreciation Portfolio.
          
  For a full description of the Funds, see the prospectuses for the Funds
attached to this Prospectus.     
       
                                       3
<PAGE>
 
WHAT ARE THE CHARGES MADE BY JOHN HANCOCK?
 
  State Premium Tax Charge and Federal DAC Tax Charge. Charges deducted from
each premium payment, currently 2.35% for state premium taxes and 1.25% as a
Federal deferred acquisition cost or "DAC Tax" charge.
 
  Sales Charge Deduction from Premium. A charge deducted from premium payments
equal to no more than 4% of the Target Premium received in any Policy year.
John Hancock currently intends to waive this deduction from premiums received
after the first 10 Policy years.
 
  Contingent Deferred Sales Charge. A charge deducted from Account Value if
the Policy lapses or is surrendered during the first 12 Policy years. The
amount of the charge depends upon the Policy year in which lapse or surrender
occurs. The charge will never be higher than 26% of Base Policy Target
Premiums paid to date. The total charges for sales expenses over the lesser of
20 years or the life expectancy of the insured will not exceed 9% of the
Target Premium payments under the Policy; assuming all Target Premiums are
paid.
 
  Administrative Surrender Charge. A charge deducted from Account Value if the
Policy lapses or is surrendered in the first 9 Policy years. The amount of the
charge depends upon the Policy year in which lapse or surrender occurs and the
Policy's Sum Insured at that time. The maximum charge is $5 per $1,000 of
current Sum Insured.
 
  Issue Charge. A charge deducted monthly from Account Value at the rate of
$20 per month for the first 12 Policy months.
 
  Maintenance Charge. A charge deducted monthly from Account Value in an
amount equal to no more than $8 (currently $6) for all Policy years.
 
  Insurance Charge. A charge based upon the amount for which John Hancock is
at risk, considering the attained age and risk classification of the insured
and John Hancock's then current monthly insurance rates (never to exceed rates
set forth in the Policy) deducted monthly from Account Value. John Hancock
currently intends to reduce this charge beginning the tenth Policy year.
 
  Charge for Mortality and Expense Risks. A charge deducted daily from the
variable Subaccounts at a maximum effective annual rate of .90% (currently
 .60%) of the assets of each variable Subaccount.
 
  Charge for Extra Mortality Risks. An additional charge, depending upon the
age of the insured and the degree of additional mortality risk, required if
the insured does not qualify for the standard or preferred underwriting class.
This additional charge is deducted monthly from Account Value.
 
  Charge for Optional Rider Benefits. An additional charge required if the
Owner elects to purchase any optional insurance benefits by rider. Any such
additional charge is deducted monthly from Account Value.
 
  Charge for Partial Withdrawal. A charge of $20 deducted from Account Value
at the time of withdrawal.
 
  See "Charges and Expenses", for a fuller description of the charges under
the Policy.
 
IS THERE A CHARGE AGAINST THE ACCOUNT FOR FEDERAL INCOME TAX?
 
  Currently no charge is made against any Subaccount for Federal income taxes;
but if John Hancock incurs, or expects to incur, income taxes attributable to
any Subaccount or this class of Policies in future years, it reserves the
right to make a charge. John Hancock expects that it will continue to be taxed
as a life insurance company. See "Charge for John Hancock's Taxes".
 
                                       4
<PAGE>
 
WHAT IS THE RELATIONSHIP BETWEEN THE PREMIUM AND THE AMOUNT ALLOCATED TO THE
SUBACCOUNTS?
 
  The initial net premium is allocated by John Hancock from its general
account to one or more of its Subaccounts on the date of issue of the Policy.
The initial net premium is the gross premium less the sales charge deducted
from certain premium payments and less the charges deducted from all premiums
for state premium taxes and the Federal DAC Tax charge. These charges also
apply to subsequent premium payments. Net premiums derived from payments
received after the issue date are allocated, generally on the date of receipt,
to one or more of the Subaccounts as elected by the Owner.
 
HOW ARE AMOUNTS ALLOCATED TO EACH SUBACCOUNT?
 
  At issue and subsequently thereafter, the Owner will provide us with the
rule ("Investment Rule") we will follow to invest net premiums or other
amounts in any one but not more than ten of the Subaccounts. The Owner may
change the Investment Rule under which John Hancock will allocate amounts to
Subaccounts.
 
WHAT COMMISSIONS ARE PAID TO AGENTS?
 
  The Policies are sold through agents who are licensed by state authorities
to sell John Hancock's insurance policies. Commissions payable to agents are
described under "Distribution of Policies". Sales expenses in any year are not
equal to the deduction for sales expenses in that year. Rather, total sales
expenses under the Policies are intended to be recovered over the lifetimes of
the insureds covered by the Policies.
 
WHAT IS THE DEATH BENEFIT?
 
  Three death benefit options are available at the time of application for a
Policy.
 
  Option 1: Level Death Benefit. A level death benefit equal to the Sum
Insured or, if greater, the Account Value multiplied by the applicable
Corridor Factor.
 
  Option 2: Variable Death Benefit. A variable death benefit equal to the Sum
Insured plus any Account Value, or, if greater, the Account Value multiplied
by the applicable Corridor Factor.
 
  If neither of the above Options meets the objectives of the Owner, a third
Option may be elected and an endorsement to the Policy will be issued. This
third Option is described below.
 
  Option 3: Level Death Benefit With Greater Funding. A level death benefit
equal to the Sum Insured, or, if greater, the Account Value multiplied by the
applicable Death Benefit Factor. It differs from the level death benefit
option described above in that a greater amount of premium payments can
generally be made by the Owner.
 
  Under each of the Options, an alternative death benefit is computed that is
equal to the Account Value multiplied by a Corridor Factor or a Death Benefit
Factor to increase the death benefit if necessary to ensure that the Policy
will continue to qualify as life insurance under the Federal tax law. See
"Death Benefits", "Definition of Life Insurance" and "Tax Considerations".
 
  Under the Guaranteed Death Benefit provision, the Policy is guaranteed not
to lapse during the first 5 Policy years, provided that, on each Modal
Processing Date, the amount of cumulative premiums paid, minus any
withdrawals, is at least equal to the cumulative amount of Guaranteed Death
Benefit Premiums due to date. This provision applies only if the insured is in
the preferred or standard underwriting risk class and satisfies certain other
underwriting standards relating to health and occupation.
 
                                       5
<PAGE>
 
HOW DOES THE ACCOUNT VALUE OF A POLICY VARY IN RELATION TO THE SUBACCOUNTS'
INVESTMENT EXPERIENCE?
 
  In general, the Account Value for any day equals the Account Value for the
previous day, increased by any net premium placed in the Subaccounts for the
Policy, decreased by any charges made against the Account Value and by any
partial withdrawal, and increased or decreased by the investment experience of
the Subaccounts. No minimum Account Value for the Policy is guaranteed.
 
WHAT IS THE LOAN PROVISION AND HOW DOES A LOAN AFFECT THE DEATH BENEFIT,
ACCOUNT VALUE AND SURRENDER VALUE?
 
  After the first Policy year the Owner may obtain a Policy loan. Assuming no
Indebtedness (see below), the maximum amount of any loan in Policy years two
and three is 75% of that portion of the Surrender Value attributable to
variable Subaccount investments, plus 100% of that portion of the Surrender
Value attributable to Fixed Account investments; thereafter the maximum is 90%
of that portion of Surrender Value attributable to variable Subaccount
investments, plus 100% of that portion of the Surrender Value attributable to
Fixed Account investments. Interest charged on any loan will accrue and
compound daily at an effective annual rate determined by John Hancock at the
start of each Policy year. This interest rate will not exceed the greater of
(1) the "Published Monthly Average" (see "Loan Provision and Indebtedness")
for the calendar month ending two months before the calendar month of the
Policy anniversary or (2) 5%. A loan plus accrued interest ("Indebtedness")
may be repaid at the discretion of the Owner in whole or in part in accordance
with the terms of the Policy.
 
  While a loan is outstanding, the rate of interest credited to the Account
Value because of the loan will usually be different than the net investment
experience of the Subaccounts. Therefore, the Account Value, the Surrender
Value and any death benefit above the current Sum Insured are permanently
affected by any loan.
 
IS THERE A SHORT-TERM CANCELLATION RIGHT?
   
  The Owner may surrender a Policy by delivering or mailing it within 45 days
after the date Part A of the application has been completed or within 10 days
after receipt of the Policy by the Owner, or within 10 days after mailing by
John Hancock of a Notice of Withdrawal Right, whichever is latest, to John
Hancock's Servicing Office, or to the agent or agency office through which it
was delivered. Coverage under the Policy will be canceled immediately as of
the date of such mailing or delivery. Any premium paid on it will be refunded.
If required by state law, the refund will equal the Account Value at the end
of the Valuation Period in which the Policy is received plus all charges or
deductions made against premiums plus an amount reflecting charges against the
Subaccounts and the investment management fee of the Funds.     
 
WHAT INVESTMENT TRANSFERS ARE ALLOWED AN OWNER?
 
  The Owner may transfer the Account Value among the variable Subaccounts or
into the Fixed Account at any time. Transfers out of the Fixed Account,
however, are subject to restrictions.
 
ARE THE BENEFITS UNDER A POLICY SUBJECT TO FEDERAL INCOME TAX?
 
  The benefits under Policies described in this Prospectus are expected to
receive the same tax treatment under the Internal Revenue Code of 1986 as
benefits under traditional fixed-benefit life insurance policies. Thus, death
benefits payable under the Policies will not be included in the beneficiary's
gross income. Also, the Owner is not taxed on interest and gains under the
Policy unless and until values are actually received through withdrawal,
surrender, or other distributions.
 
                                       6
<PAGE>
 
  Under Federal tax law, distributions from Policies on which premiums greater
than a "7-pay" premium limit (as defined in the law) have been paid, will be
subject to special taxation. See "Premiums--7-Pay Premium Limit" and "Policy
Proceeds" for a discussion of how the "7-pay" premium limit may be exceeded
under a Policy. A distribution on such a Policy (called a "modified
endowment") will be taxed to the extent there is any income (gain) to the
Owner and an additional penalty tax may be imposed on the taxable amount.
 
                                 JOHN HANCOCK
 
  John Hancock, a mutual life insurance company, is authorized to transact a
life insurance and annuity business in Massachusetts and all other states.
 
  John Hancock is a company chartered in Massachusetts in 1862. Its Home
Office is at John Hancock Place, Boston, Massachusetts 02117. John Hancock's
assets are approximately $59 billion.
                          
                       THE ACCOUNT AND SERIES FUNDS     
 
THE ACCOUNT
 
  The Account, a separate account established under Massachusetts law, meets
the definition of "separate account" under the Federal securities laws and is
registered as a unit investment trust under the Investment Company Act of 1940
("1940 Act").
 
  The Account's assets are the property of John Hancock. Each Policy provides
that the portion of the Account's assets equal to the reserves and other
liabilities under the Policy shall not be chargeable with liabilities arising
out of any other business John Hancock may conduct. In addition to the assets
attributable to variable life policies, the Account's assets include assets
derived from charges made by John Hancock. From time to time these additional
assets may be transferred in cash by John Hancock to its general account.
Before making any such transfer, John Hancock will consider any possible
adverse impact the transfer might have on any Subaccount.
 
  The Account is registered with the Securities and Exchange Commission (the
"Commission") under the 1940 Act. Such registration does not involve
supervision by the Commission of the management or policies of the Account or
John Hancock.
   
  The assets in each variable Subaccount are invested in the corresponding
Portfolio of the Funds, but the assets of one variable Subaccount are not
necessarily legally insulated from liabilities associated with another
variable Subaccount. New variable Subaccounts may be added or existing
variable Subaccounts may be deleted as new Portfolios are added to or deleted
from the Funds and made available to Owners.     
   
SERIES FUNDS     
   
  Each Fund is a "series" type of mutual fund registered with the Commission
under the 1940 Act as an open-end diversified management investment company.
Each Fund serves as the investment medium for the Account and other unit
investment trust separate accounts established for other variable life
insurance policies and variable annuity contracts. (See the attached Fund
Prospectuses for a description of a need to monitor for possible conflicts and
other consequences.) A very brief summary of the investment objectives of each
Portfolio is set forth below.     
 
                                       7
<PAGE>
 
  Growth & Income Portfolio. The investment objective of this Portfolio is to
achieve intermediate and long-term growth of capital, with income as a
secondary consideration. This objective will be pursued by investments
principally in common stocks (and securities convertible into or with rights
to purchase common stocks) of companies believed by management to offer growth
potential over both the intermediate and long-term.
 
  Large Cap Growth Portfolio. The investment objective of this Portfolio is to
achieve above-average capital appreciation through the ownership of common
stocks (and securities convertible into or with rights to purchase common
stock) of companies believed to offer above-average capital appreciation
opportunities. Current income is not an objective of the Portfolio.
 
  Sovereign Bond Portfolio. The investment objective of this Portfolio is to
provide as high a level of long-term total rate of return as is consistent
with prudent investment risk, through investment primarily in a diversified
portfolio of freely marketable debt securities. Total rate of return consists
of current income, including interest and discount accruals, and capital
appreciation.
 
  Money Market Portfolio. The investment objective of this Portfolio is to
provide maximum current income consistent with capital preservation and
liquidity. It seeks to achieve this objective by investing in a managed
portfolio of high quality money market instruments.
 
  Managed Portfolio. The investment objective of this Portfolio is to achieve
maximum long-term total return consistent with prudent investment risk.
Investments will be made in common stocks, convertibles and other equity
investments, in bonds and other fixed income securities and in money market
instruments.
 
  Real Estate Equity Portfolio. The investment objective of this Portfolio is
to provide above-average income and long-term growth of capital by investment
principally in equity securities of companies in the real estate and related
industries.
 
  International Equities Portfolio. The investment objective of this Portfolio
is to achieve long-term growth of capital by investing primarily in foreign
equity securities.
 
  Special Opportunities Portfolio. The investment objective of this Portfolio
is to achieve long-term capital appreciation by emphasizing investments in
equity securities of issuers in various economic sectors.
 
  Short-Term U.S. Government Portfolio. The investment objective of this
Portfolio is to provide a high level of current income consistent with the
maintenance of principal, through investment in a portfolio of short-term U.S.
Treasury securities and U S. Government agency securities.
 
  Equity Index Portfolio: The investment objective of this Portfolio is to
provide investment results that correspond to the total return of the U. S.
market as represented by the S&P 500 utilizing common stocks that are publicly
traded in the United States.
 
  Large Cap Value Portfolio: The investment objective of this Portfolio is to
provide substantial dividend income, as well as long-term capital
appreciation, through investment in the common stocks of established companies
believed to offer favorable prospects for increasing dividends and capital
appreciation.
 
  Mid Cap Growth Portfolio: The investment objective of this Portfolio is to
provide long-term growth of capital through a non-diversified portfolio
investing largely in common stocks of medium capitalization companies.
 
                                       8
<PAGE>
 
  Mid Cap Value Portfolio: The investment objective of this Portfolio is to
provide long-term growth of capital primarily through investment in the common
stocks of medium capitalization companies believed to sell at a discount to
their intrinsic value.
 
  Small Cap Growth Portfolio: The investment objective of this Portfolio is to
provide long-term growth of capital through a diversified portfoli investing
primarily in common stocks of small capitalization emerging growth companies.
 
  Small Cap Value Portfolio: The investment objective of this Portfolio is to
provide long-term growth of capital by investing in a well diversified
portfolio of equity securities of small capitalization companies exhibiting
value characteristics.
 
  Strategic Bond Portfolio: The investment objective of this Portfolio is to
provide a high total return consistent with moderate risk of capital and
maintenance of liquidity, from a portfolio of domestic and international fixed
income securities.
 
  International Opportunities Portfolio: The investment objective of this
Portfolio is to provide capital appreciation through investment in common
stocks of primarily well-established, non-United States companies.
 
  International Balanced Portfolio: The investment objective of this Portfolio
is to maximize total U.S. dollar return, consisting of capital appreciation
and current income, through investment in non-U.S. equity and fixed income
securities.
   
  John Hancock acts as the investment manager for the Portfolios described
above, and John Hancock's indirectly owned subsidiary, Independence Investment
Associates, Inc., with its principal place of business at 53 State Street,
Boston, MA 02109, provides sub-investment advice with respect to the Growth &
Income, Large Cap Growth, Managed, Real Estate Equity, and Short-Term U.S.
Government Portfolios. Another indirectly owned subsidiary, John Hancock
Advisers, Inc., located at 101 Huntington Avenue, Boston, MA 02199, and its
subsidiary, John Hancock Advisers International, Limited, located at 34 Dover
Street, London, England, provide sub-investment advice with respect to the
International Equities Portfolio, and John Hancock Advisers, Inc. does
likewise with respect to the Sovereign Bond, Small Cap Growth and Special
Opportunities Portfolios.     
 
  T. Rowe Price Associates, Inc., located at 100 East Pratt St., Baltimore, MD
21202, provides sub-investment advice with respect to the Large Cap Value
Portfolio and its subsidiary, Rowe Price-Fleming International, Inc., also
located at 100 East Pratt St., Baltimore, MD 21202, provides sub-investment
advice with respect to the International Opportunities Portfolio.
 
  State Street Bank & Trust, N.A., at Two International Place, Boston, MA
02110, is sub-investment adviser to the Equity Index Portfolio. INVESCO
Management and Research located at 101 Federal Street, Boston, MA 02110, is
the sub-investment adviser to the Small Cap Value Portfolio. Janus Capital
Corporation, with its principal place of business at 100 Filmore Street,
Denver, CO 80206, is the sub-investment adviser to the Mid Cap Growth
Portfolio. Neuberger & Berman, LLC, of 605 Third Avenue, New York, NY 10158,
provides sub-investment advice to the Mid Cap Value Portfolio. J.P. Morgan
Investment Management Inc., located at 522 Fifth Avenue, New York, NY 10036,
provides sub-investment advice with respect to the Strategic Bond Portfolio
and Brinson Partners, Inc., of 209 S. LaSalle Street, Chicago, IL 60604, does
likewise with respect to the International Balanced Portfolio.
   
  Edinburgh Overseas Equity Portfolio: The investment objective of this
Portfolio is to provide long-term capital appreciation with reasonable
investment risk through active management and investment in common stock and
common stock equivalents of foreign issuers. Current income, if any, is
incidental.     
 
                                       9
<PAGE>
 
   
  Turner Core Growth Portfolio:  The investment objective of this Portfolio is
to seek long-term capital appreciation through a diversified portfolio of
common stocks that show strong earnings potential with reasonable market
prices.     
   
  Frontier Capital Appreciation Portfolio: The investment objective of this
Portfolio is to seek maximum capital appreciation through investment in common
stock of companies of all sizes, with emphasis on stocks of small- to medium-
capitalization companies. Importance is placed on growth and price
appreciation, rather than income.     
   
  Enhanced U.S. Equity Portfolio. The investment objective of this Portfolio
is to provide above market total return through investment in common stock of
companies perceived to provide a return higher than that of the S&P 500 at
approximately the same level of investment risk as the S&P 500.     
   
  M Financial Investment Advisers, Inc. acts as the investment manager for the
three Portfolios described above. Edinburgh Fund Managers PLC provides sub-
investment advice to the Edinburgh Overseas Equity Portfolio; Turner
Investment Partners, Inc. provides sub-investment advice to the Turner Core
Growth Portfolio; Frontier Capital Management Company, Inc. provides sub-
investment advice to the Frontier Capital Appreciation Portfolio; and Franklin
Portfolio Associates Trust provides sub-investment advice to the Enhanced U.S.
Equity Portfolio.     
 
  John Hancock will purchase and redeem Fund shares for the Account at their
net asset value without any sales or redemption charges. Shares of the Fund
represent an interest in one of the Portfolios of the Fund which corresponds
to a variable Subaccount of the Account. Any dividend or capital gains
distributions received by the Account will be reinvested in Fund shares at
their net asset value as of the dates paid.
 
  On each Valuation Date, shares of each Portfolio are purchased or redeemed
by John Hancock for each variable Subaccount based on, among other things, the
amount of net premiums allocated to the variable Subaccount, distributions
reinvested, transfers to, from and among variable Subaccounts, all to be
effected as of that date. Such purchases and redemptions are effected at the
net asset value per Fund share for each Portfolio determined on that same
Valuation Date. A Valuation Date is any date on which the New York Stock
Exchange is open for trading and on which the Fund values its shares. A
Valuation Period is that period of time from the beginning of the day
following a Valuation Date to the end of the next following Valuation Date.
   
  A full description of each Fund, its investment objectives, policies and
restrictions, its charges, expenses and all other aspects of its operation is
contained in the attached prospectuses and the statement of additional
information referred to therein, which should be read together with this
Prospectus.     
 
                               THE FIXED ACCOUNT
 
  An Owner may allocate premiums to the Fixed Account or transfer all or a
part of the Account Value under a Policy to the Fixed Account. The amount so
allocated or transferred will become a part of John Hancock's general account
assets. John Hancock's general account consists of assets owned by John
Hancock other than those in the Account and in other separate accounts that
have been or may be established by John Hancock. Subject to applicable law,
John Hancock has sole discretion over the investment of assets of the general
account, and Owners do not share in the investment experience of those assets.
Instead, John Hancock guarantees that the Account Value allocated to the Fixed
Account will accrue interest daily at an effective annual rate of at least 4%
without regard to the actual investment experience of the general account.
Transfers from the Fixed Account are
 
                                      10
<PAGE>
 
subject to certain limitations (See "Transfers Among Subaccounts"), and
charges will vary somewhat for Account Value allocated to the Fixed Account.
See "Charges Deducted from Account Value".
 
  The Account Value in the Fixed Account is equal to the portion of the net
premiums allocated to it, plus any amounts transferred to it and interest
credited to it, minus any charges deducted from it or partial withdrawals or
amounts transferred from it. John Hancock guarantees that interest credited to
the Account Value in the Fixed Account will not be less than an effective
annual rate of 4%. John Hancock may, in its sole discretion, credit higher
rates although it is not obligated to do so. The Owner assumes the risk that
interest credited will not exceed 4% per year. Upon request and in the annual
statement, John Hancock will inform Owners of the then-applicable rates.
 
  Because of exemptive and exclusionary provisions, interests in John
Hancock's general account have not been registered under the Securities Act of
1933 and the general account has not been registered as an investment company
under the 1940 Act. Accordingly, neither the general account nor any interests
therein are subject to the provisions of these Acts, and John Hancock has been
advised that the staff of the Commission has not reviewed the disclosure in
this Prospectus relating to the Fixed Account. Disclosure regarding the Fixed
Account may, however, be subject to certain generally-applicable provisions of
the Federal securities laws relating to accuracy and completeness of
statements made in prospectuses.
 
                        POLICY PROVISIONS AND BENEFITS
 
REQUIREMENTS FOR ISSUANCE OF POLICY
 
  The Policy is generally available with a minimum Sum Insured at issue of
$100,000. At the time of issue, the insured must be age 20 through 75. All
persons insured must meet certain health and other criteria called
"underwriting standards". The smoking status of each insured is reflected in
the insurance charges made.
 
  Policies issued in connection with certain employee plans will not directly
reflect the sex of the insured in either the premium rates or the charges or
values under the Policy. The illustrations set forth in this Prospectus are
sex distinct and, therefore, do not reflect the sex-neutral rates, charges, or
values that would apply to such Policies.
 
PREMIUMS
 
  Payment Flexibility. Premiums are flexible. The Owner may choose the amount
and frequency of premium payments, so long as each premium payment meets the
requirements described below.
 
  Minimum First Premium. The amount of premium required at the time of issue
is determined by John Hancock, and depends on the age, sex, smoking status,
and underwriting class of the insured at issue, the Policy's Sum Insured at
issue, and any additional benefits selected. The Minimum First Premium must be
received by John Hancock at its Servicing Office in order for the Policy to be
in full force and effect. See "Death Benefits". There is no grace period for
the payment of the Minimum First Premium. The minimum amount of premium
required at the time of Policy issue is three months of Guaranteed Death
Benefit Premium. However, an automatic check writing program ("premiumatic")
may be available to an Owner interested in making monthly premium payments
and, if utilized by an Owner, only one month of Guaranteed Death Benefit
Premium need be paid to satisfy the minimum amount.
 
                                      11
<PAGE>
 
  Minimum Premiums. If the Policy's Surrender Value at the beginning of any
Policy month is insufficient to pay the monthly Policy charges then due, John
Hancock will notify the Owner and the Policy will enter a Policy grace period,
unless the Guaranteed Death Benefit is in effect. If premiums sufficient to
pay at least three months' estimated charges are not paid by the end of the
grace period, the Policy will lapse. The estimated charges will equal three
times the monthly Policy charges then due. See "Default".
 
  Planned Premium Schedule. At the time of issue, the Owner may designate a
Planned Premium schedule for the amount and frequency of premium payments.
John Hancock will send billing statements for the amount chosen, at the
frequency chosen whether quarterly, monthly, semi-annually or annually. The
Owner may change the Planned Premium after issue. The Owner may also pay a
premium in excess of the Planned Premium, subject to the limitations described
below. At the time of Policy issuance, John Hancock will determine whether the
Planned Premium schedule will exceed the 7-Pay limit discussed below. If so,
John Hancock's standard procedures prohibit issuance of the Policy unless the
Owner signs a form acknowledging that fact.
 
  Other Premium Limitations. Federal tax law requires a minimum death benefit
in relation to Account Value. See "Death Benefits--Definition of Life
Insurance". The death benefit of the Policy will be increased if necessary to
ensure that the Policy will continue to satisfy this requirement. If the
payment of a given premium will cause the Account Value to increase to such an
extent that an increase in death benefit is necessary to satisfy Federal tax
law requirements, John Hancock has the right to not accept the excess portion
of that premium payment, or to require evidence of insurability before that
portion is accepted. In no event, however, will John Hancock refuse to accept
any premium necessary to prevent the Policy from lapsing. Also, if an Owner
has elected to use the "guideline premium and cash value corridor" test for
Federal income tax purposes, John Hancock will not accept the portion of any
premium that exceeds the maximum amount prescribed under that test.
 
  Guaranteed Death Benefit Premiums. A Guaranteed Death Benefit feature may
apply during the first five Policy years. See "Death Benefits". The Guaranteed
Death Benefit Premiums required to maintain this benefit in force depend on
the issue age, sex, smoking status, and underwriting class of the insured at
issue, the Sum Insured at issue and any additional benefits selected. This
premium will equal 1/12th of the Target Premium for Owners electing a monthly
premium payment mode; 1/4 of the Target Premium for Owners electing the
quarterly mode; 1/2 of the Target Premium for owners electing the semi-annual
mode; and the Target Premium for Owners electing the annual mode. The due date
for each premium is referred to as the Modal processing date. To keep the
Guaranteed Death Benefit in effect, the amount of actual premiums paid minus
any withdrawals must at each Modal processing date be at least equal to the
Guaranteed Death Benefit Premiums due to date. If this test is not satisfied
on any Modal processing date, John Hancock will notify the Owner of the
shortfall immediately and a Guaranteed Death Benefit grace period will
commence as of that anniversary. The Guaranteed Death Benefit grace period
will end on the second monthly processing date after the determination of the
shortfall. This notice will be mailed to the Owner's last-known address at
least 31 days prior to the end of the Guaranteed Death Benefit grace period.
If John Hancock does not receive payment for the amount of the deficiency by
the end of the Guaranteed Death Benefit grace period, the Guaranteed Death
Benefit feature will permanently lapse with no possibility of restoration. The
Guaranteed Death Benefit is only available if the insured's underwriting class
is standard or preferred and the insured meets certain other underwriting
standards relating to health and occupation.
 
  Billing, Allocation of Premium Payments (Investment Rule). The Owner may at
any time elect to be billed by John Hancock for a Planned Premium other than
the Guaranteed Death Benefit Premium. The Owner may also elect to be billed
for premiums on an annual, semi-annual, quarterly or monthly basis. An
automatic check-
 
                                      12
<PAGE>
 
writing program ("premiumatic") may be available to an Owner interested in
making monthly premium payments. All premiums are payable at John Hancock's
Servicing Office.
 
  Any premium payment will be processed by John Hancock as of the end of the
Valuation Period in which it is received, unless one of the three exceptions
noted below is applicable. Each premium payment will be reduced by the state
premium tax charge, any sales charge, and the Federal DAC Tax charge. See
"Charges and Expenses". The remainder is the net premium.
 
  The Owner at the time of application must elect an Investment Rule which
will allocate net premiums and any credits to as many as ten of the
Subaccounts. The Owner must select allocation percentages in whole numbers,
and the total allocated must equal 100%. The Owner may thereafter change the
Investment Rule prospectively at any time. The change will be effective as to
any net premiums and credits applied after receipt at John Hancock's Servicing
Office of notice satisfactory to John Hancock.
 
  There are three exceptions to the normal practice of processing a premium
payment as of the end of the Valuation Period in which it is received:
 
    (1) A payment received prior to a Policy's date of issue will be
        processed as if received on the Valuation Date immediately
        preceding the date of issue.
 
    (2) If the Minimum First Premium is not received prior to the date of
        issue, each payment received thereafter will be processed as if
        received on the Valuation Date immediately preceding the date of
        issue until all of the Minimum First Premium is received.
 
    (3) That portion of any premium that we delay accepting as described
        under "Other Premium Limitations" above, or "7-Pay Premium Limit"
        below, will be processed as of the end of the Valuation Period in
        which we accept that amount.
 
  7-Pay Premium Limit. Federal tax law modifies the tax treatment of certain
Policy distributions such as loans, surrenders, partial surrenders, and
withdrawals. The application of this modified treatment to any Owner depends
upon whether premiums have been paid at any time during the first 7 Policy
years that exceed a "7-pay" premium limit as defined in the law. The 7-pay
limit is the total of net level premiums that would have been payable at any
time for the Policy to be fully paid-up after the payment of 7 level annual
premiums. If the total premiums paid exceed the 7-pay limit, the Policy will
be treated as a "modified endowment", which means that the Owner will be
subject to tax to the extent of any income (gain) on any distributions made
from the Policy. A material change in the Policy will result in a new 7-pay
limit and test period. A reduction in the Policy's benefits within the 7-year
period following issuance of, or reinstatement or other material change in,
the Policy may also result in the application of the modified endowment
treatment. See "Policy Proceeds" under "Tax Considerations". If John Hancock
receives any premium payment that will cause a Policy to become a modified
endowment, the excess portion of that premium payment will not be accepted
unless the Owner signs an acknowledgment of that fact. When it identifies such
an excess premium, John Hancock sends the Owner immediate notice and refunds
the excess premium if it has not received notice of the acknowledgement by the
time the premium payment check has had a reasonable time to clear the banking
system, but in no case longer than two weeks.
 
ACCOUNT VALUE AND SURRENDER VALUE
 
  Amount of Account Value. The Account Value increases or decreases depending
upon a number of factors, such as the applicable Subaccount's investment
experience, the proportion of the Account Value invested in each Subaccount
and the interest credited to any Loan Account established upon the making of a
Policy loan. In
 
                                      13
<PAGE>
 
general the Account Value for any day equals the Account Value for the
previous day, decreased by charges against the Account Value and by any
partial withdrawal, increased or decreased by the investment experience of the
Subaccounts and increased by net premiums received. No minimum amount of
Account Value is guaranteed.
 
  A Policy loan will not affect the total amount of Account Value at the time
the loan is made but will result in a different rate of return being credited
to the Loan Account portion of the Account Value.
 
  Amount of Surrender Value. The Surrender Value will be the Account Value
less the sum of any Administrative Surrender Charge, any Contingent Deferred
Sales Charge, and any Indebtedness.
 
  When Policy May Be Surrendered. A Policy may be surrendered for its
Surrender Value at any time while the insured is living and the Policy is not
in a Policy grace period. Surrender takes effect and the Surrender Value is
determined as of the end of the Valuation Period in which occurs the later of
receipt at John Hancock's Servicing Office of a signed request and the
surrendered Policy.
 
  A portion of the Contingent Deferred Sales Charge, equal to 20% of premiums
paid in the second Policy year up to one Base Policy Target Premium, will be
waived in calculating the second Policy year's Surrender Value.
 
  Partial Withdrawal of Surrender Value. The Owner may request withdrawal of
part of the Surrender Value in accordance with John Hancock's rules then in
effect. Any withdrawal must be at least $1,000 and is subject to an
administrative charge of $20.
 
  An Owner may request a partial withdrawal of Surrender Value at any time
provided that the Policy is not in a Policy grace period. This privilege,
which reduces the Account Value by the amount of the withdrawal and the
associated charge, may not be used to reduce the Account Value below the
amount John Hancock estimates will be required to pay three months' charges
under the Policy as they fall due. The withdrawal will be effective as of the
end of the Valuation Period in which John Hancock receives written notice
satisfactory to it at its Servicing Office.
 
  An amount equal to the Account Value withdrawn will be removed from each
Subaccount in the same proportion as the Account Value is then allocated among
the Subaccounts. A withdrawal is not a loan and, once made, cannot be repaid.
 
  The effect of a withdrawal, including its associated charge, upon the death
benefit depends upon the death benefit option in effect.
 
  Option 1. Level Death Benefit. Any withdrawal will first be deducted from
Account Value until the Account Value, multiplied by the appropriate Corridor
Factor, is no higher than the Sum Insured. Thereafter, both the Sum Insured
and the Account Value will be reduced by the remaining amount of the
withdrawal. If the Account Value multiplied by the appropriate Corridor Factor
does not exceed the Sum Insured at the time of the withdrawal, the withdrawal
will reduce both the Sum Insured and the Account Value.
 
  Option 2. Variable Death Benefit. Any withdrawal will be deducted from
Account Value and will not affect the Sum Insured. Nonetheless, because
Account Value will be reduced, the death benefit under this option also will
be reduced.
 
                                      14
<PAGE>
 
  Option 3. Level Death Benefit with Greater Funding. Any withdrawal will
first be deducted from Account Value until the Account Value, multiplied by
the appropriate Death Benefit Factor, is no higher than the Sum Insured.
Thereafter, both the Sum Insured and the Account Value will be reduced by any
remaining amount of the withdrawal. If the Account Value multiplied by the
appropriate Death Benefit Factor does not exceed the Sum Insured at the time
of the withdrawal, the withdrawal will reduce both the Sum Insured and the
Account Value.
 
  A surrender or withdrawal may have significant tax consequences. See "Tax
Considerations".
 
  John Hancock reserves the right to refuse any withdrawal request that would
cause the Policy's Sum Insured to fall below $100,000.
 
DEATH BENEFITS
 
  The death benefit proceeds will equal the death benefit of the Policy, plus
any additional rider benefits then due, minus any Indebtedness. If the insured
dies during a Policy grace period, John Hancock will also deduct any overdue
monthly deductions.
 
  The death benefit payable depends on the current Sum Insured and the death
benefit option selected by the Owner. At the time of application for a Policy,
the Owner must select from among three death benefit options. After issue of
the Policy the Owner may change the selection from Option 1 to Option 2 or
vice versa, subject to such evidence of insurability as John Hancock may
require. The three options are:
 
  Option 1: Level Death Benefit: Under this option, the death benefit will
equal the Sum Insured, unless the Account Value multiplied by the Corridor
Factor produces a higher death benefit. The Corridor Factor depends upon the
attained age of the insured. The Corridor Factor decreases slightly (or
remains the same at older and younger ages) from year to year as the attained
age of the insured increases. A complete list of Corridor Factors is set forth
in the Policy. The Policy will be subject under this option to the "guideline
premium and cash value corridor" test as defined by Internal Revenue Code
("Code") Section 7702. This option will offer the best opportunity for the
Account Value under a Policy to increase without increasing the death benefit
as quickly as it might under the other options. When the Account Value
multiplied by the Corridor Factor exceeds the Sum Insured, the death benefit
will increase whenever there is an increase in the Account Value and will
decrease whenever there is a decrease in the Account Value, but never below
the Sum Insured.
 
  Option 2: Variable Death Benefit: Under this option, the death benefit will
equal the Sum Insured plus any Account Value, unless the Account Value
multiplied by the Corridor Factor produces a higher death benefit. The
Corridor Factor depends upon the then attained age of the insured. The
Corridor Factor decreases slightly (or remains the same at older and younger
ages) from year to year as the attained age of the insured increases. A
complete list of Corridor Factors is set forth in the Policy. Under this
option the Policy will be subject to the "guideline premium and cash value
corridor" test as defined by Code Section 7702. This option will offer the
best opportunity for the Owner who would like to have an increasing death
benefit as early as possible. The death benefit will increase whenever there
is an increase in the Account Value and will decrease whenever there is a
decrease in the Account Value, but never below the Sum Insured.
 
  If neither of the above Options meets the objectives of the Owner, a third
Option may be elected and an endorsement to the Policy will be issued. This
third Option is described below.
 
                                      15
<PAGE>
 
  Option 3: Level Death Benefit With Greater Funding: Under this option, the
death benefit will equal the Sum Insured, unless the Account Value, multiplied
by the Death Benefit Factor, gives a higher death benefit. The Death Benefit
Factor depends upon the sex, smoking status and then attained age of the
insured. The Death Benefit Factor decreases slightly from year to year as the
attained age of the insured increases. A complete list of Death Benefit
Factors is set forth in the Policy. Under this option, the death benefit will
be subject to the "cash value accumulation" test as defined by Code Section
7702. This option will offer the best opportunity for the Owner who is looking
for an increasing death benefit in later Policy years and/or would like to
fund the policy at the "7-pay" limit for the full 7 years. When the Account
Value multiplied by the Death Benefit Factor exceeds the Sum Insured, the
death benefit will increase whenever there is an increase in the Account Value
and will decrease whenever there is a decrease in the Account Value, but never
below the Sum Insured.
 
  Definition of Life Insurance. Federal tax law requires a minimum death
benefit in relation to cash value for a Policy to qualify as life insurance.
The death benefit of a Policy will be increased if necessary to ensure that
the Policy will continue to qualify as life insurance. One of two tests under
current Federal tax law can be used to determine if a Policy complies with the
definition of life insurance in Section 7702 of the Code.
 
  The "guideline premium and cash value corridor" test limits the amount of
premiums payable under a Policy to a certain amount for an insured of a
particular age and sex. The test also applies a prescribed "Corridor Factor"
to determine a minimum ratio of death benefit to Account Value.
 
  The "cash value accumulation test" also limits the amount of premiums
payable under a Policy to a prescribed amount, using a minimum ratio of death
benefit to Account Value, but employs as a standard a "net single premium"
computed in compliance with the Code. If the Account Value under a Policy is
at any time greater than the net single premium at the insured's age and sex
for the proposed death benefit, the death benefit will be increased
automatically by multiplying the Account Value by a "Death Benefit Factor"
computed in compliance with the Code.
 
  Guaranteed Death Benefit. During the first 5 Policy years the Policy is
guaranteed not to lapse, provided that (1) the amount of premiums paid through
each Modal Processing Date minus any withdrawals is at least equal to the sum
of the cumulative Guaranteed Death Benefit Premiums due to date and (2) the
insured is in the standard or preferred underwriting class and satisfies
certain other underwriting standards relating to health and occupation. At any
time when this feature is not in force, the death benefit of the Policy is not
guaranteed and the Policy may lapse if the Account Value falls to a low level.
 
TRANSFERS AMONG SUBACCOUNTS
 
  The Owner may reallocate the amounts held for the Policy in the Subaccounts
with no charge at any time, except as noted below. The Owner may either (1)
use percentages (in whole numbers) to be transferred among Subaccounts or (2)
designate the dollar amount of funds to be transferred among Subaccounts. The
reallocation must be such that the total in the Subaccounts after reallocation
equals 100% of Account Value. Transfers out of a variable Subaccount will be
effective at the end of the Valuation Period in which John Hancock receives at
its Servicing Office notice satisfactory to John Hancock.
 
  Transfers out of the Fixed Account to the variable Subaccounts are permitted
only once each Policy year and only during the 31-day period beginning on the
Policy anniversary. Transfers out of the Fixed Account may be requested from
60 days before to 30 days after the Policy anniversary. If received on or
before the Policy anniversary, requests for transfer out of the Fixed Account
will be processed on the Policy anniversary (or the next Valuation Date if the
Policy anniversary does not occur on a Valuation Date); if received after the
Policy
 
                                      16
<PAGE>
 
anniversary, they will be processed at the end of the Valuation Period in
which John Hancock receives the request at its Servicing Office. (John Hancock
reserves the right to defer such Fixed Account transfers for six months.) If
an Owner requests a transfer out of the Fixed Account 61 days or more prior to
the Policy anniversary, that portion of the reallocation will not be processed
and the Owner's confirmation statement will not reflect a transfer out of the
Fixed Account as to such request. Transfers among variable Subaccounts and
transfers into the Fixed Account may be requested at any time. A maximum of
20% of Fixed Account assets or, if greater, $500 may be transferred out of the
Fixed Account in any Policy year. Currently, there is no minimum amount limit
on transfers out of the Fixed Account, but John Hancock reserves the right to
impose such a limit in the future. No transfers among Subaccounts may be made
while the Policy is in a grace period.
 
  If the Owner requests a reallocation which would result in amounts being
held in more than ten Subaccounts, such reallocation will not be effective and
a revised reallocation may be chosen in order that amounts will be reallocated
to no more than ten Subaccounts.
 
  Dollar Cost Averaging. A scheduled monthly transfer option is available to
Owners seeking to take advantage of "dollar cost averaging". This option
provides for the automatic transfer on a monthly basis of a dollar amount
chosen by the Owner from the Money Market Subaccount to any of the other
variable Subaccounts.
 
  Eligibility for this option is limited to an Owner who has $2500 or more in
the Money Market Subaccount on the day the transfer is scheduled to begin.
Scheduled transfers may be made to one or more of any other variable
Subaccounts but the amount to be transferred monthly to any Subaccount must be
$100 or more.
 
  Once the written election is received in form satisfactory to John Hancock
at its Servicing Office, transfers will begin on the second monthly processing
date following its receipt. To request an election form or if you have any
questions with respect to this provision, call 1-800-732-5543.
 
  Once elected, the scheduled monthly transfer option will remain in effect
until the receipt of written notice from the Owner by John Hancock at its
Servicing Office of cancellation of the option or receipt of notice of the
death of the insured, whichever first occurs.
 
  Telephone Transfers and Policy Loans. Once a written authorization is
completed by the Owner, the Owner may request a transfer or policy loan by
telephoning 1-800-732-5543 or by sending a written request via fax to 1-800-
621-0448. Any fax request should include the Owner's name, daytime telephone
number, Policy number and, in the case of transfers, the names of the
Subaccounts from which and to which money will be transferred. The right to
discontinue telephone transactions at any time without notice to Owners is
specifically reserved. If the fax request option becomes unavailable, another
means of telecommunication will be substituted.
 
  An Owner who authorizes telephone transactions will be liable for any loss,
expense or cost arising out of any unauthorized or fraudulent telephone
transactions instructions which John Hancock reasonably believes to be
genuine, unless such loss, expense or cost is the result of John Hancock's
mistake or negligence. John Hancock employs procedures which provide
safeguards against the execution of unauthorized transactions, and which are
reasonably designed to confirm that instructions received by telephone are
genuine. These procedures include requiring personal identification, tape
recording calls, and providing written confirmation to the Owner. If John
Hancock does not employ reasonable procedures to confirm that instructions
communicated by telephone are genuine, it may be liable for any loss due to
unauthorized or fraudulent instructions.
 
                                      17
<PAGE>
 
LOAN PROVISIONS AND INDEBTEDNESS
 
  Loan Provision. Loans may be made at any time a Loan Value is available
after the first Policy year. The Owner may borrow money, assigning the Policy
as the only security for the loan, by completion of a form satisfactory to
John Hancock or, if the telephone transaction authorization form has been
completed, by telephone. Assuming no outstanding Indebtedness, in Policy years
two and three the Loan Value will be 75% of that portion of the Surrender
Value attributable to the variable Subaccount investments, plus 100% of that
portion of the Surrender Value attributable to Fixed Account Investments and,
in later Policy years, 90% of that portion of the Surrender Value attributable
to variable Subaccount investments, plus 100% of that portion of the surrender
Value attributable to Fixed Account investments. Interest charged on any loan
will accrue and compound daily at an effective annual rate determined by John
Hancock at the start of each Policy Year. This interest rate will not exceed
the greater of (1) the "Published Monthly Average" (defined below) for the
calendar month ending 2 months before the calendar month of the policy
anniversary or (2) 5%. The "Published Monthly Average" means Moody's Corporate
Bond Yield Average--Monthly Average Corporates, as published by Moody's
Investors Service, Inc., or if the average is no longer published, a
substantially similar average established by the insurance regulator where the
Policy is issued.
 
  The amount of any outstanding loan plus accrued interest is called the
"Indebtedness", a loan will not be permitted unless it is at least $300. The
Owner may repay all or a portion of any Indebtedness while the insured is
living and the Policy is not in a grace period. When a loan is made, an amount
equal to the loan proceeds will be transferred out of the Account and the
Fixed Account, as applicable. This amount is allocated to a portion of
JHVLICO's general account called "Loan Assets." Each Subaccount will be
reduced in the same proportion as the Account Value is then allocated among
the Subaccounts. Upon each loan repayment, the same proportionate amount of
the entire loan as was borrowed from the Fixed Account will be repaid to the
Fixed Account. The remainder of the loan repayment will be allocated to the
appropriate Subaccounts as stipulated in the then current Investment Rule. For
example, if the entire loan outstanding is $3,000 of which $1,000 was borrowed
from the Fixed Account, then upon a repayment of $1,500, $500 would be
allocated to the Fixed Account and the remaining $1,000 would be allocated to
the appropriate Subaccounts as stipulated in the then current Investment Rule.
If an Owner wishes any payment to constitute a loan repayment (rather than a
premium payment), the Owner must so specify.
 
  Effect of Loan and Indebtedness. While the Indebtedness is outstanding, that
portion of the Account Value that is in the Loan Assets is credited interest
at a rate that is 1% less than the loan interest rate for the first 20 Policy
years and, thereafter, .5% less than the loan interest rate. This rate will
usually be different than the net return for the Subaccounts. Since the Loan
Assets and the remaining portion of the Account Value will generally have
different rates of investment return, the Account Value, the Surrender Value
and any death benefit above the Sum Insured are permanently affected by any
Indebtedness, whether or not it is repaid in whole or in part. The amount of
any Indebtedness is subtracted from the amount otherwise payable when the
Policy proceeds become payable.
 
  Whenever the Indebtedness equals or exceeds the Surrender Value, the Policy
terminates 31 days after notice has been mailed by John Hancock to the Owner
and any assignee of record at their last known addresses, unless a repayment
of the excess Indebtedness is made within that period.
 
  If a Policy is a modified endowment at the time a loan is made, that loan
may have significant tax consequences. See "Tax Considerations".
 
                                      18
<PAGE>
 
DEFAULT
 
  Grace Period, Default and Lapse. Unless the 5 Year Guaranteed Death Benefit
is in force, at the beginning of each Policy month John Hancock determines
whether the Account Value, net of any Indebtedness, is sufficient to pay all
monthly charges then due under the Policy. If not, the Policy is in default
and John Hancock will notify the Owner of the amount estimated to be necessary
to pay three months' deductions, and a Policy grace period will be in effect
until 61 days after the date the notice was mailed. If John Hancock does not
receive payment of at least this amount by the end of the Policy grace period,
the Policy will lapse, and any remaining amount owed to the Owner as of the
date of lapse will be paid to the Owner.
 
  Lapse can have significant tax consequences. See "Tax Considerations--Policy
Proceeds". If the Guaranteed Death Benefit has been in effect and lapses at
the end of a Guaranteed Death Benefit grace period (as described in
"Premiums--Guaranteed Death Benefit Premiums"), the usual default, Policy
grace period and lapse procedures described in the preceding paragraph will be
applied commencing with the first day of the Policy month in which the lapse
of the Guaranteed Death Benefit occurs.
 
  The insurance under the Policy continues in full force during any grace
period but, if the insured dies during the Policy grace period, the amount in
default is deducted from the death benefit otherwise payable.
 
  Written notice will be furnished to the Owner at his or her last known
address, at least 31 days prior to the end of any grace period. If in the
Policy grace period, the notice will specify the minimum amount which must be
paid to continue the Policy in force on a premium paying basis after the end
of the Policy grace period. If in the Guaranteed Death Benefit grace period,
the notice will specify the amount which must be paid to continue the
Guaranteed Death Benefit feature in force.
 
  Reinstatement. A lapsed Policy may be reinstated in accordance with the
Policy's terms. Evidence of insurability satisfactory to John Hancock will be
required and payment of the required premium and charges. The request must be
received at John Hancock's Servicing Office within 1 year after the beginning
of the applicable grace period. A reinstatement of the Policy may be treated
as a material change for Federal income tax purposes. See "Premiums--7-Pay
Premium Limit" and "Tax Considerations".
 
EXCHANGE PRIVILEGE
 
  The Owner may transfer the entire Account Value under the Policy to the
Fixed Account at any time, creating a non-variable policy. The exchange will
be effective at the end of the Valuation Period in which John Hancock receives
at its Servicing Office notice of the transfer satisfactory to John Hancock.
 
                           -------------------------
 
  The foregoing description of Policy provisions is qualified by reference to
the specimen Policy which has been filed as an exhibit to the Registration
Statement.
 
                             CHARGES AND EXPENSES
 
CHARGES DEDUCTED FROM PREMIUMS
 
  In addition to part of the sales charges (see "Sales Charges" below), the
following charges are deducted from premiums:
 
  State Premium Tax Charge. A charge currently equal to 2.35% of each premium
payment will be deducted from each premium payment. The 2.35% rate is the
average rate currently expected to be paid on premiums
 
                                      19
<PAGE>
 
received in all states over the lifetimes of the insureds covered by the
Policies. John Hancock will not increase this charge under outstanding
Policies, but reserves the right to change this charge for Policies not yet
issued in order to correspond with changes in the state premium tax levels.
 
  Federal DAC Tax Charge. A charge currently equal to 1.25% of each premium
payment will be deducted from each premium payment to cover the estimated cost
to John Hancock of the Federal income tax treatment of the Policies' deferred
acquisition costs--commonly referred to as the "DAC Tax". John Hancock has
determined that this charge is reasonable in relation to John Hancock's
increased Federal income tax burden under the Internal Revenue Code resulting
from the receipt of premiums. John Hancock will not increase this charge under
outstanding Policies, but reserves the right, subject to any required
regulatory approval, to change this charge for Policies not yet issued in
order to correspond with changes in the Federal income tax treatment of the
Policies' deferred acquisition costs.
 
SALES CHARGES
 
  Charges are made to compensate John Hancock for the cost of selling the
Policy. This cost includes agents' commissions, commission overrides,
advertising, and the printing of Prospectuses and sales literature. The amount
of the charge in any Policy year cannot be specifically related to sales
expenses for that year. John Hancock expects to recover its total sales
expenses over the period the Policies are in effect. To the extent that sales
charges are insufficient to cover total sales expenses, the sales expenses may
be recovered from other sources, including gains from the charge for mortality
and expense risks and other gains with respect to the Policies, or from John
Hancock's general assets. See "Distribution of Policies".
 
  From Premiums. Part of the sales charge is deducted from premiums received.
The amount is 4% of the premiums received in any Policy year that do not
exceed that year's total Target Premium. The Target Premium is established at
issue and is the sum of Base Policy Target Premium and any rider premium. The
Base Policy Target Premium is set forth in the Policy. Target Premiums will
vary based on the issue age, sex, smoking status and underwriting class of the
insured. John Hancock currently intends to make this deduction only in the
first 10 Policy years, but this is not contractually guaranteed and the right
is reserved to continue deductions over a longer period. Because the Policies
were first offered for sale in 1994, no Policies have yet been outstanding for
more than 10 years.
 
  John Hancock will waive a portion of the sales charge (it is currently
waiving a portion equal to 2% of all premiums from which sales charges are
deducted) otherwise to be deducted from premiums under a Policy with a current
Sum Insured of $250,000 or higher. The continuation of this waiver is not
contractually guaranteed and the waiver may be withdrawn or modified by John
Hancock in the future.
 
  No sales charge is deducted from a premium payment received in excess of one
Target Premium in any Policy year.
 
  Contingent Deferred Sales Charge. The remainder of the sales charge will be
deducted only if the Policy is surrendered or stays in default past its grace
period. This second part is the Contingent Deferred Sales Charge. The
Contingent Deferred Sales Charge, however, will not be deducted for a Policy
that lapses or is surrendered on or after the Policy's twelfth anniversary,
and it will be reduced for a Policy that lapses or is surrendered between the
end of the seventh Policy year and the end of the twelfth Policy year.
 
                                      20
<PAGE>
 
  The Contingent Deferred Sales Charge is computed as a percentage of Base
Policy Target Premiums paid in accordance with the following schedule:
 
<TABLE>
<CAPTION>
                                                             Maximum Contingent
       For Surrenders or Lapses Effective During:           Deferred Sales Charge
       ------------------------------------------           ---------------------
       <S>                                          <C>
       Policy Year 1                                26% of premiums received in Policy
                                                     Year 1 up to 1 Base Policy Target
                                                     Premium*
       Policy Year 2                                26% of premiums received in Policy
                                                     Years 1 and 2 up to 1 Base Policy
                                                     Target Premium in each year
       Policy Years 3-7                             26% of premiums received in Policy
                                                     Years 1, 2 and 3 up to 1 Base Policy
                                                     Target Premium in each year
       Policy Year 8                                83.33% of the Maximum Contingent
                                                     Deferred Sales Charge for Policy
                                                     Year 7
       Policy Year 9                                66.67% of the Maximum Contingent
                                                     Deferred Sales Charge for Policy
                                                     Year 7
       Policy Year 10                               50% of the Maximum Contingent
                                                     Deferred Sales Charge for Policy
                                                     Year 7
       Policy Year 11                               33.33% of the Maximum Contingent
                                                     Deferred Sales Charge for Policy
                                                     Year 7
       Policy Year 12                               16.67% of the Maximum Contingent
                                                     Deferred Sales Charge for Policy
                                                     Year 7
       Policy Year 13 and later                     0
</TABLE>
- --------
  * The amount of the Contingent Deferred Sales Charge is calculated on the
basis of the Base Policy Target Premium for the age of the insured at the time
of issue of the Policy.
 
  The Contingent Deferred Sales Charge reaches its maximum at the end of the
third Policy year, stays level through the seventh Policy year, and is reduced
by an equal amount at the beginning of each Policy year thereafter until it
reaches zero in Policy year 13. At issue ages higher than age 54, the maximum
is reached at an earlier Policy year, and may be reduced to zero over a
shorter number of years.
 
  Effect of Premium Payment Pattern. An Owner may structure the timing and
amount of premium payments to minimize the sales charges, although doing so
involves certain risks. Paying less than one Target Premium in the first
Policy year or paying more than one Target Premium in any Policy year could
reduce the Owner's total sales charges over time. For example, an Owner,
paying ten Target Premiums of $1,000 each would pay total premium sales
charges of $400 and be subject to a maximum Contingent Deferred Sales Charge
of $780 if he paid $1,000 in each of the first ten Policy years, but would pay
only a $200 premium sales charge and $520 Contingent Deferred Sales Charge if
he paid $2,000 (i.e., two times the Target Premium amount) in every other
Policy year up to the tenth Policy year. However, delaying the payment of
Target Premiums to later Policy years could increase the risk that the Account
Value will be insufficient to pay monthly Policy charges as they come due and
that, as a result, the Policy will lapse and eventually terminate. See
"Default". Conversely, accelerating the payment of Target Premiums to earlier
Policy years could cause aggregate premiums paid to exceed the Policy's 7-pay
premium limit and, as a result, cause the Policy to become a modified
endowment, with adverse tax consequences to the Owner upon receipt of Policy
distributions. See "Premiums--7-Pay Premium Limit".
 
                                      21
<PAGE>
 
ADMINISTRATIVE SURRENDER CHARGE
 
  A charge is made if the Policy is surrendered or lapses in the first nine
Policy years to recover administrative expenses relating to the Policy which
would not otherwise be recouped. The maximum charge in Policy years 1 through
7 is $5 per $1,000 of current Sum Insured, in Policy year 8 is $4 per $1,000
of current Sum Insured and in Policy year 9 is $3 per $1,000 of current Sum
Insured.
 
  This charge is made to compensate John Hancock for expenses incurred in
connection with the underwriting, issuance and maintenance of the Policy which
may not be recovered upon the early surrender or lapse of the Policy.
 
REDUCED CHARGES FOR ELIGIBLE GROUPS
 
  The sales charges, Administrative Surrender Charge and Issue Charge
(described below) otherwise applicable may be reduced with respect to Policies
issued to a class of associated individuals or to a trustee, employer or
similar entity where John Hancock anticipates that the sales to the members of
the class will result in lower than normal sales or administrative expenses.
These reductions will be made in accordance with John Hancock's rules in
effect at the time of the application for a Policy. The factors considered by
John Hancock in determining the eligibility of a particular group for reduced
charges, and the level of the reduction, are as follows: the nature of the
association and its organizational framework; the method by which sales will
be made to the members of the class; the facility with which premiums will be
collected from the associated individuals and the association's capabilities
with respect to administrative tasks; the anticipated persistency of the
Policies; the size of the class of associated individuals and the number of
years it has been in existence; and any other such circumstances which justify
a reduction in sales or administrative expenses. Any reduction will be
reasonable and will apply uniformly to all prospective Policy purchasers in
the class and will not be unfairly discriminatory to the interests of any
owner.
 
CHARGES DEDUCTED FROM ACCOUNT VALUE OR ASSETS
 
  The following charges are deducted from Account Value or assets:
 
  Issue Charge. John Hancock will deduct monthly from Account Value an Issue
Charge equal to $20 per month for the first 12 Policy months to compensate
John Hancock for expenses incurred in connection with the issuance of the
Policy, other than sales expenses. Such expenses include medical examinations,
insurance underwriting costs and costs incurred in processing applications and
establishing permanent Policy records.
 
  Maintenance Charge. John Hancock will deduct from the Account Value a
monthly charge not to exceed $8 for all Policy years. The current monthly
charge is $6.
 
  This charge is to compensate John Hancock for administrative expenses,
including recordkeeping, processing death claims and surrenders, making Policy
changes, reporting and other communications to Owners and other similar
expense and overhead costs.
 
  Insurance Charge. The insurance charge deducted monthly from Account Value
is based on the attained age of the insured and the amount at risk. The amount
at risk is the difference between the current death benefit and the Account
Value. The amount of the insurance charge is determined by multiplying John
Hancock's then current monthly rate for insurance by the amount at risk.
 
                                      22
<PAGE>
 
  Current monthly rates for insurance are based on the sex, age, smoking
status and underwriting class of the insured and the length of time the Policy
has been in effect. John Hancock will review these rates at least every 5
years, and may change these rates from time to time based on John Hancock's
expectations of future experience. However, these rates will never be more
than the guaranteed maximum rates based on the 1980 Commissioners' Standard
Ordinary Mortality Tables set forth in the Policy.
 
  A reduction in the insurance charge may be made to a Policy beginning on the
first day of the first month in the tenth Policy year. This reduction is not
guaranteed but it is John Hancock's present intention to effect this reduction
in the tenth and following Policy years as long as the Policy is in force.
 
  The amount of the reduction will depend upon the length of time the Policy
has been in force. In the tenth Policy year the monthly insurance charge will
be reduced by an amount equal to a percentage of the then Account Value. This
percentage will begin at an effective annual rate of .20% in the tenth Policy
year and increase annually by .01% through and including the thirtieth Policy
year. Thereafter the percentage reduction each year the Policy remains in
force will be at an effective annual rate of .40%.
 
  For example, it is expected that the reduction percentage in Policy year 11
would be at an effective annual rate of .21%, in Policy year 20 would be .30%
and in Policy year 30 would be .40%.
 
  John Hancock reserves the right to modify or discontinue this reduction.
Because the Policies were first offered for sale in 1994, no reductions have
yet been made.
 
  Lower current insurance rates are offered at most ages for insureds who are
eligible for the preferred underwriting class of the Policy.
 
  John Hancock also charges lower current insurance rates under a Policy with
a current Sum Insured of $250,000 or higher, but these lower rates are not
contractually guaranteed and may be withdrawn at some future date.
 
  Charge for Mortality and Expense Risks. A daily charge is deducted from the
variable Subaccounts for mortality and expense risks assumed by John Hancock
at a maximum effective annual rate of .90% of the value of the assets of each
variable Subaccount attributable to the Policy. The current charge is at an
effective annual rate of .60%. This charge begins when amounts under a Policy
are first allocated to the Account. The mortality risk assumed is that
insureds may live for a shorter period of time than estimated and, therefore,
a greater amount of death benefit than expected will be payable in relation to
the amount of premiums received. The expense risk assumed is that expenses
incurred in issuing and administering the Policies will be greater than
estimated. John Hancock will realize a gain from this charge to the extent it
is not needed to provide for benefits and expenses under the Policies.
 
  Charges for Extra Mortality Risks. An insured who does not qualify for the
standard or preferred underwriting class must pay an additional charge because
of the extra mortality risk. The level of the charge depends upon the age of
the insured and the degree of extra mortality risk. This additional charge is
deducted monthly from Account Value. Alternatively, the charge may take the
form of an additional insurance charge as described above.
 
  Charges for Optional Rider Benefits. An additional charge must be paid if
the Owner elects to purchase any optional insurance benefit by Policy rider.
Any such additional charge is deducted monthly from Account Value.
 
                                      23
<PAGE>
 
  Charges for Taxes. Currently no charge is made against Account Value for
John Hancock's Federal income taxes, but if John Hancock incurs, or expects to
incur, income taxes attributable to the Account or this class of Policies in
future years, it reserves the right to make a charge, and any charge would
affect what the Subaccounts earn. Charges for other taxes, if any,
attributable to the Subaccounts may also be made.
 
  Charge for Partial Withdrawal. John Hancock will deduct a charge in the
amount of $20 on a partial withdrawal of Surrender Value, as described under
"Account Value and Surrender Value". The charge will be deducted from Account
Value. The charge is to compensate John Hancock for the administrative
expenses of effecting the withdrawal.
   
  Fund Investment Management Fees and Other Fund Expenses. The Account
purchases shares of the Funds at net asset value, a value which reflects the
deduction from the assets of each Fund of its investment management fees and
certain non-Advisory Fund operating expenses, which are described in the
Summary of this Prospectus. For a full description of these deductions, see
the attached Prospectuses for the Funds.     
 
  The monthly deductions from Account Value described above are deducted on
the date of issue and on each monthly processing date thereafter. These
deductions are made from the Subaccounts in proportion to the amount of
Account Value in each. For each month that John Hancock is unable to deduct
any charge because there is insufficient Account Value, the uncollected
charges will accumulate and be deducted when and if sufficient Account Value
is available.
 
GUARANTEE OF PREMIUMS AND CERTAIN CHARGES
 
  The Policy's Guaranteed Death Benefit Premium is guaranteed not to increase.
The state premium tax charge, the Federal DAC Tax charge, the Administrative
Surrender Charge, the Issue Charge and the charge for partial withdrawals are
guaranteed not to increase over the life of the Policy. The maintenance
charge, the sales charges, the mortality and expense risk charge, and the
insurance charge are guaranteed not to exceed the maximums set forth in the
Policy.
 
                           DISTRIBUTION OF POLICIES
 
  Applications are solicited by agents who are licensed by state insurance
authorities to sell John Hancock's Policies and who are also registered
representatives ("representatives") of John Hancock Distributors, Inc.
("Distributors"), an indirect wholly-owned subsidiary of John Hancock located
at 197 Clarendon Street, Boston, MA 02117, or other broker-dealer firms, as
discussed below. John Hancock performs insurance underwriting, and determines
whether to accept or reject the application for a Policy and each insured's
risk classification. Pursuant to a sales agreement among John Hancock,
Distributors, and the Account, Distributors acts as the principal underwriter
of the Policies. The sales agreement will remain in effect until terminated
upon sixty days' written notice by any party. John Hancock will make the
appropriate refund if a Policy ultimately is not issued or is returned under
the short-term cancellation provision. Officers and employees of John Hancock
are covered by a blanket bond by a commercial carrier in the amount of $25
million.
 
  Distributors' representatives are compensated for sales of the Policies on a
commission and service fee basis by Distributors, and John Hancock reimburses
Distributors for such compensation and for other direct and indirect expenses
(including agency expense allowances, general agent, district manager and
supervisor's compensation, agent's training allowances, deferred compensation
and insurance benefits of agents, general agents, district managers and
supervisors, agency office clerical expenses and advertising) actually
incurred in connection with the marketing and sale of the Policies.
 
                                      24
<PAGE>
 
  The maximum commission payable to a Distributors representative for selling
a Policy is 50% of the Target Premium paid in the first Policy year, 6% of the
Target Premium paid in the second through fourth Policy years, and 3% of the
Target Premium paid in each year thereafter. The maximum commission on any
premium paid in any year in excess of the Target Premium is 3%.
 
  In addition, Distributors' representatives may earn "credits" toward
qualification for attendance at certain business meetings sponsored by John
Hancock.
 
  Representatives with less than four years of service with Distributors and
those compensated on salary plus bonus or level commission programs may be
paid on a different basis. Representatives who meet certain productivity and
persistency standards with respect to the sale of policies issued by John
Hancock will be eligible for additional compensation.
 
  Distributors is registered with the Commission under the Securities Exchange
Act of 1934 as a broker-dealer, is a member of the National Association of
Securities Dealers, Inc., and is a member of the Securities Investor
Protection Corporation. The Policies are also sold through other registered
broker-dealers that have entered into selling agreements with Distributors and
whose representatives are authorized by applicable law to sell variable life
insurance policies. The commissions which will be paid by such broker-dealers
to their representatives will be in accordance with their established rules.
The commission rates may be more or less than those set forth above for
Distributors' representatives. In addition, their qualified registered
representatives may be reimbursed by the broker-dealers under expense
reimbursement allowance programs in any year for approved voucherable expenses
incurred. Distributors will compensate the broker-dealers as provided in the
selling agreements, and John Hancock will reimburse Distributors for such
amounts and for certain other direct expenses in connection with marketing the
Policies through other broker-dealers.
   
  Distributors serves as principal underwriter for other separate accounts
registered under the 1940 Act: John Hancock Variable Annuity Accounts U, I and
V and John Hancock Variable Life Accounts U, V and S. Distributor is also
principal underwriter for John Hancock Variable Series Trust I.     
 
                              TAX CONSIDERATIONS
 
  The below description of Federal income tax consequences is only a brief
summary and is not intended as tax advice. For further information consult a
qualified tax advisor. Federal, state and local tax laws can change from time
to time and, as a result, the tax consequences to the Owner and beneficiary
may be altered.
 
POLICY PROCEEDS
 
  Although the Policy contains provisions not found in fixed benefit life
insurance policies, John Hancock believes the Policy will receive the same
Federal income and estate tax treatment. Section 7702 of the Internal Revenue
Code ("Code") defines life insurance for Federal tax purposes. See "Death
Benefits--Definition of Life Insurance". If certain standards are met at issue
and over the life of the Policy, the Policy will come within that definition.
John Hancock will monitor compliance with these standards. Furthermore, John
Hancock reserves the right to make any changes in the Policy necessary to
ensure the Policy is within the definition of life insurance.
 
  If the Policy complies with the definition of life insurance, John Hancock
believes the death benefit under the Policy will be excludable from the
beneficiary's gross income under Section 101 of the Code. In addition,
increases in Account Value as a result of interest or investment experience
will not be subject to Federal income tax unless and until values are actually
received through withdrawal, surrender or other distributions.
 
                                      25
<PAGE>
 
  A surrender, lapse or partial withdrawal may have tax consequences. For
example, the Owner will be taxed on a surrender to the extent that the Account
Value exceeds the premiums paid under the Policy, ignoring premiums paid for
riders. But under certain circumstances within the first 15 Policy years, the
Owner may be taxed on a withdrawal of Policy values even if total withdrawals
do not exceed total premiums paid.
 
  John Hancock also believes that, except as noted below, loans received under
the Policy will be treated as indebtedness of an Owner and that no part of any
loan will constitute income to the Owner. However, the amount of any loan
outstanding will be taxed to the Owner if a Policy lapses.
 
  Distributions under Policies on which premiums greater than the "7-pay"
limit (see "Premiums--7-Pay Premium Limit") have been paid will be treated as
distributions from a "modified endowment," which are subject to special
taxation based on Federal tax law. The Owner of such a Policy will be taxed on
distributions such as loans, surrenders and partial withdrawals to the extent
of any income (gain) to the Owner (income-first basis). The distributions
affected will be those made on or after, and within the two year period prior
to, the time the Policy becomes a modified endowment. Additionally, a 10%
penalty tax may be imposed on affected income distributed before the Owner
attains age 59 1/2.
 
  Furthermore, any time there is a "material change" in a Policy (such as the
addition of certain other Policy benefits after issue, or reinstatement of a
lapsed Policy), the Policy will be subject to a new "7-pay" test, with the
possibility of a tax on distributions if it were subsequently to become a
modified endowment. Moreover, if benefits under a Policy are reduced (such as
a reduction in the Sum Insured or death benefit or the reduction or
cancellation of certain rider benefits, or Policy termination) during the 7
years in which the 7-pay test is being applied, the 7-pay limit will be
recalculated based on the reduced benefits. If the premiums paid to date are
greater than the recalculated 7-pay limit, the Policy will become a modified
endowment.
 
  All modified endowments issued by the same insurer (or affiliates) to the
Owner during any calendar year generally will be treated as one contract for
the purpose of applying the modified endowment rules. Your tax advisor should
be consulted if you have questions regarding the possible impact of the 7-pay
limit on your Policy.
 
  Federal estate and state and local estate, inheritance and other tax
consequences of ownership or receipt of Policy proceeds depend on the
circumstances of each Owner or beneficiary.
 
CHARGE FOR JOHN HANCOCK'S TAXES
 
  Except for the DAC Tax charge, John Hancock currently makes no charge for
Federal income taxes that may be attributable to this class of Policies. If
John Hancock incurs, or expects to incur, income taxes attributable to this
class of Policies or any Subaccount in the future, it reserves the right to
make a charge for those taxes.
 
  Under current laws, John Hancock may incur state and local taxes (in
addition to premium taxes) in several states. At present, these taxes are not
significant. If there is a material change in applicable state or local tax
laws, charges for such taxes may be made.
 
CORPORATE AND H.R. 10 PLANS
 
  The Policy may be acquired in connection with the funding of retirement
plans satisfying the qualification requirements of Section 401 of the Code. If
so, the Code provisions relating to such plans and life insurance benefits
thereunder should be carefully scrutinized.
 
                                      26
<PAGE>
 
           BOARD OF DIRECTORS AND EXECUTIVE OFFICERS OF JOHN HANCOCK
 
  The Directors and Executive Officers of John Hancock and their principal
occupations during the past five years are as follows:
 
<TABLE>
<CAPTION>
   Directors                           Principal Occupations
   ---------                           ---------------------
   <S>                    <C>
   Samuel W. Bodman       Chairman of The Board and Chief Executive
                          Officer, Cabot Corporation (chemicals)
   Nelson S. Gifford      Director, Boston Edison Company (electric
                          utility)
   William L. Boyan       President, John Hancock
   E. James Morton        Director, formerly Chairman of the Board, John
                          Hancock
   John F. Magee          Chairman of the Board, Arthur D. Little, Inc.
                          (industrial research consultant).
   John M. Connors, Jr.   President and Chief Executive Officer, Hill,
                          Holliday, Connors, Cosmopoulos, Inc.
                          (advertising).
   Stephen L. Brown       Chairman of the Board and Chief Executive
                          Officer, John Hancock
   Thomas L. Phillips     Director, formerly Chairman of the Board,
                          Raytheon Company (electronics).
   I. MacAllister Booth   Former Chairman of the Board and Chief Executive
                          Officer, Polaroid Corporation (photographic
                          products)
   C. Vincent Vappi       Former President and Chief Executive Officer,
                          Vappi & Company, Inc. (construction).
   Randolph W. Bromery    President, Springfield College.
   Robert J. Tarr, Jr.    Former President, Chief Executive Officer and
                          Chief Operations Officer, Harcourt General, Inc.
                          (publishing).
   David F. D'Alessandro  Senior Executive Vice President, John Hancock
   Joan T. Bok            Chairman of the Board, New England Electric
                          System (electric utility).
   Robert E. Fast         Partner, Hale and Dorr (law firm).
   Foster L. Aborn        Vice Chairman of the Board, John Hancock
   Kathleen F. Feldstein  President, Economic Studies Inc. (economic
                          consulting).
   Lawrence K. Fish       Chairman and Chief Executive Officer, Citizens
                          Financial Group (banking).
   Richard F. Syron       Chairman of the Board and Chief Executive
                          Officer, American Stock Exchange.
   Michael C. Hawley      President and Chief Operating Officer, The
                          Gillette Company (razors etc).
<CAPTION>
   Executive Officers
   ------------------
   <S>                    <C>
   Diane M. Capstaff      Executive Vice President
   Thomas E. Moloney      Executive Vice President
   Richard S. Scipione    General Counsel
   Bruce E. Skrine        Senior Vice President and Secretary
</TABLE>
 
  The business address of all Directors and officers of John Hancock is John
Hancock Place, Boston, Massachusetts 02117.
 
                                      27
<PAGE>
 
                                    REPORTS
 
  At least once each Policy year a statement will be sent to the Owner setting
forth the amount of the death benefit, Account Value, the portion of the
Account Value in each Subaccount, Surrender Value, premiums received and
charges deducted from premiums since the last report, and any outstanding
Policy loan (and interest charged for the preceding Policy year) as of the
last day of such year. Moreover, confirmations will be furnished to Owners of
premium payments, transfers among Subaccounts, Policy loans, partial
withdrawals and certain other Policy transactions.
   
  Owners will be sent semiannually a report containing the financial
statements of the Funds, including a list of securities held in each
Portfolio.     
 
                               VOTING PRIVILEGES
   
  All of the assets in the variable Subaccounts of the Account are invested in
shares of the corresponding Portfolios of the Funds. John Hancock will vote
the shares of each of the Portfolios of the Funds which are deemed
attributable to qualifying variable life insurance policies and variable
annuity contracts at regular and special meetings of the Funds' shareholders
in accordance with instructions received from Owners of such policies or
contracts. Shares of the Funds held in the Account which are not attributable
to such policies or contracts and shares for which instructions from owners
are not received will be represented by John Hancock at the meeting and will
be voted for and against each matter in the same proportions as the votes
based upon the instructions received from the owners of all such policies and
contracts.     
   
  The number of Fund shares held in each variable Subaccount deemed
attributable to each owner is determined by dividing the amount of a Policy's
Account Value held in the variable Subaccount by the net asset value of one
share in the corresponding Fund Portfolio in which the assets of that variable
Subaccount are invested. Fractional votes will be counted. The number of
shares as to which the owner may give instructions will be determined as of
the record date for the Funds' meeting.     
 
  Owners of Policies may give instructions regarding the election of the Board
of Trustees of the Fund, ratification of the selection of independent
auditors, approval of Fund investment advisory agreements and other matters
requiring a vote under the 1940 Act. Owners will be furnished information and
forms by John Hancock in order that voting instructions may be given.
   
  John Hancock may, when required by state insurance regulatory authorities,
disregard voting instructions if the instructions require that the shares be
voted so as to change the investment objectives of the Portfolios or to
approve or disapprove an investment advisory or underwriting contract for a
Fund. John Hancock also may disregard voting instructions in favor of changes
initiated by an owner or a Fund's Board of Trustees in an investment policy,
investment adviser or principal underwriter of the Fund, if John Hancock (i)
reasonably disapproves of such changes and (ii) in the case of a change of
investment policy or investment adviser, makes a good-faith determination that
the proposed change is contrary to state law or prohibited by state regulatory
authorities or that the change would be inconsistent with a variable
Subaccount's investment objectives or would result in the purchase of
securities which vary from the general quality and nature of investments and
investment techniques utilized by other separate accounts of John Hancock or
of an affiliated life insurance company, which separate accounts have
investment objectives similar to those of the variable Subaccount. In the
event John Hancock does disregard voting instructions, a summary of that
action and the reasons for such action will be included in the next semi-
annual report to owners.     
 
                                      28
<PAGE>
 
                      CHANGES THAT JOHN HANCOCK CAN MAKE
 
  The voting privileges described in this Prospectus are afforded based on
John Hancock's understanding of applicable Federal securities law
requirements. To the extent that applicable law, regulations or
interpretations change to eliminate or restrict the need for such voting
privileges, John Hancock reserves the right to proceed in accordance with any
such revised requirements. John Hancock also reserves the right, subject to
compliance with applicable law, including approval of owners if so required,
(1) to transfer assets determined by John Hancock to be associated with the
class of policies to which the Policies belong from the Account to another
separate account or variable Subaccount by withdrawing the same percentage of
each investment in the Account with appropriate adjustments to avoid odd lots
and fractions, (2) to operate the Account as a "management-type investment
company" under the 1940 Act, or in any other form permitted by law, the
investment adviser of which would be John Hancock or an affiliate, (3) to
deregister the Account under the 1940 Act, (4) to substitute for the Portfolio
shares held by a Subaccount any other investment permitted by law, and (5) to
take any action necessary to comply with or obtain any exemptions from the
1940 Act. John Hancock would notify owners of any of the foregoing changes
and, to the extent legally required, obtain approval of owners and any
regulatory body prior thereto. Such notice and approval, however, may not be
legally required in all cases.
 
                               STATE REGULATION
 
  John Hancock is subject to regulation and supervision by the Massachusetts
Commissioner of Insurance who periodically examines its affairs. It also is
subject to the applicable insurance laws and regulations of all jurisdictions
in which it is authorized to do business.
 
  John Hancock is required to submit annual statements of its operations,
including financial statements, to the insurance departments of the various
jurisdictions in which it does business for purposes of determining solvency
and compliance with local insurance laws and regulations.
 
                                 LEGAL MATTERS
 
  Legal matters in connection with the Policies described in this Prospectus
have been passed on by Ronald J. Bocage, Vice President and Counsel for John
Hancock. Messrs. Freedman, Levy, Kroll & Simonds, Washington, D.C., have
advised John Hancock on certain Federal securities law matters in connection
with the Policies.
 
                            REGISTRATION STATEMENT
 
  This Prospectus omits certain information contained in the Registration
Statement which has been filed with the Commission. More details may be
obtained from the Securities and Exchange Commission upon payment of the
prescribed fee.
 
                                    EXPERTS
 
  The financial statements of John Hancock and the Account included in this
Prospectus have been audited by Ernst & Young LLP, independent auditors, for
the periods indicated in their reports thereon which appear elsewhere herein
and have been included in reliance on their reports given on their authority
as experts in accounting and auditing.
 
  Actuarial matters included in this Prospectus have been examined by Randi M.
Sterrn, F.S.A., an Actuary of John Hancock.
 
                                      29
<PAGE>
 
                             FINANCIAL STATEMENTS
 
  The financial statements of John Hancock included herein should be
distinguished from the financial statements of the Account and should be
considered only as bearing upon the ability of John Hancock to meet its
obligations under the Policies.
 
                                      30
<PAGE>
 
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
 
                                       31
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENT OF ASSETS AND LIABILITIES
 
DECEMBER 31, 1996
 
<TABLE>   
<CAPTION>
                    Large Cap   Sovereign  International Small Cap  International  Mid Cap   Large Cap     Money     Mid Cap
                     Growth       Bond       Equities      Growth     Balanced      Growth     Value      Market      Value
                   Subaccount  Subaccount   Subaccount   Subaccount  Subaccount   Subaccount Subaccount Subaccount  Subaccount
                   ----------- ----------- ------------- ---------- ------------- ---------- ---------- ----------- ----------
<S>                <C>         <C>         <C>           <C>        <C>           <C>        <C>        <C>         <C>
ASSETS
Investments in
 shares of
 portfolios of
 John Hancock
 Variable Series
 Trust I, at
 value...........  $12,863,129 $52,753,269  $3,757,643    $257,053     $32,766     $165,152   $104,532  $ 9,960,187  $228,427
Investments in
 shares of
 portfolios of M
 Fund, Inc., at
 value...........          --          --          --          --          --           --         --           --        --
Policy loans and
 accrued interest
 receivable......    1,217,789   9,183,115     205,660         --          --           --         --     2,124,205       --
Receivable from:
 John Hancock
  Variable Series
  Trust I........        5,468      46,420       2,024       6,728          83        3,468     12,908       95,672     3,265
 M Fund, Inc.....          --          --          --          --          --           --         --           --        --
                   ----------- -----------  ----------    --------     -------     --------   --------  -----------  --------
 Total assets....   14,086,386  61,982,804   3,965,327     263,781      32,849      168,620    117,440   12,180,064   231,692
LIABILITIES
Payable to John
 Hancock Variable
 Life Insurance
 Company.........        5,244      45,466       1,962       6,724          82        3,466     12,906       96,772     3,261
Asset charges
 payable.........          224         954          62           4           1            2          2          186         4
                   ----------- -----------  ----------    --------     -------     --------   --------  -----------  --------
Total
 liabilities.....        5,468      46,420       2,024       6,728          83        3,468     12,908       96,958     3,265
                   ----------- -----------  ----------    --------     -------     --------   --------  -----------  --------
Net assets.......  $14,080,918 $61,936,384  $3,963,303    $257,053     $32,766     $165,152   $104,532  $12,083,106  $228,427
                   =========== ===========  ==========    ========     =======     ========   ========  ===========  ========
<CAPTION>
                      Special    Real Estate
                   Opportunities   Equity
                    Subaccount   Subaccount
                   ------------- -----------
<S>                <C>           <C>
ASSETS
Investments in
 shares of
 portfolios of
 John Hancock
 Variable Series
 Trust I, at
 value...........   $2,981,726   $3,453,171
Investments in
 shares of
 portfolios of M
 Fund, Inc., at
 value...........          --           --
Policy loans and
 accrued interest
 receivable......          --       191,332
Receivable from:
 John Hancock
  Variable Series
  Trust I........        9,468       71,976
 M Fund, Inc.....          --           --
                   ------------- -----------
 Total assets....    2,991,193    3,716,479
LIABILITIES
Payable to John
 Hancock Variable
 Life Insurance
 Company.........        9,419       71,915
Asset charges
 payable.........           49           58
                   ------------- -----------
Total
 liabilities.....        9,468       71,973
                   ------------- -----------
Net assets.......   $2,981,726   $3,644,506
                   ============= ===========
</TABLE>    
 
See accompanying notes.
 
                                       32
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENT OF ASSETS AND LIABILITIES -- CONTINUED
 
DECEMBER 31, 1996
 
<TABLE>   
<CAPTION>
                                            Short-Term                                                   Turner     Edinburgh
                     Growth &                  U.S.     Small Cap  International   Equity   Strategic     Core    International
                      Income      Managed   Government    Value    Opportunities   Index       Bond      Growth      Equity
                    Subaccount  Subaccount  Subaccount  Subaccount  Subaccount   Subaccount Subaccount Subaccount  Subaccount
                   ------------ ----------- ----------- ---------- ------------- ---------- ---------- ---------- -------------
<S>                <C>          <C>         <C>         <C>        <C>           <C>        <C>        <C>        <C>
ASSETS
Investments in
 shares of
 portfolios of
 John Hancock
 Variable Series
 Trust I, at
 value...........  $147,820,489 $70,927,719 $25,065,342  $64,908     $145,273     $235,875   $13,218    $   --       $   --
Investments in
 shares of
 portfolios of
 M Fund, Inc., at
 value...........           --          --          --       --           --           --        --      28,792       88,903
Policy loans and
 accrued interest
 receivable......    21,886,336   9,676,484         --       --           --           --        --         --           --
Receivable from:
 John Hancock
  Variable Series
  Trust I........        43,492      21,493         467        1        6,018            4        47        --           --
 M Fund, Inc. ...           --          --          --       --           --           --        --         --             1
                   ------------ ----------- -----------  -------     --------     --------   -------    -------      -------
 Total assets....   169,750,317  80,625,696  25,065,809   64,909      151,291      235,879    13,265     28,792       88,904
LIABILITIES
Payable to John
 Hancock Variable
 Life Insurance
 Company.........        40,849      20,919          55      --         6,016          --         47        --           --
Asset charges
 payable.........         2,643       1,259         412        1            2            4       --         --             1
                   ------------ ----------- -----------  -------     --------     --------   -------    -------      -------
Total
 liabilities.....        43,492      22,178         467        1        6,018            4        47        --             1
                   ------------ ----------- -----------  -------     --------     --------   -------    -------      -------
Net assets.......  $169,706,825 $80,603,518 $25,065,342  $64,908     $145,273     $235,875   $13,218    $28,792      $89,903
                   ============ =========== ===========  =======     ========     ========   =======    =======      =======
<CAPTION>
                     Frontier
                     Capital
                   Appreciation
                    Subaccount
                   ------------
<S>                <C>
ASSETS
Investments in
 shares of
 portfolios of
 John Hancock
 Variable Series
 Trust I, at
 value...........    $    --
Investments in
 shares of
 portfolios of
 M Fund, Inc., at
 value...........     159,209
Policy loans and
 accrued interest
 receivable......         --
Receivable from:
 John Hancock
  Variable Series
  Trust I........         --
 M Fund, Inc. ...           3
                   ------------
 Total assets....     159,212
LIABILITIES
Payable to John
 Hancock Variable
 Life Insurance
 Company.........         --
Asset charges
 payable.........           3
                   ------------
Total
 liabilities.....           3
                   ------------
Net assets.......    $159,209
                   ============
</TABLE>    
 
See accompanying notes.
 
                                       33
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF OPERATIONS
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                     Large Cap Growth Subaccount        Sovereign Bond Subaccount         International Equities Subaccount
                   -------------------------------  ------------------------------------  ---------------------------------
                      1996       1995      1994        1996         1995        1994         1996       1995       1994
                   ---------- ---------- ---------  -----------  ----------  -----------  ---------------------------------
<S>                <C>        <C>        <C>        <C>          <C>         <C>          <C>        <C>        <C>
Investment in-
 come:
 Distributions
  received from:
 John Hancock
  Variable Series
  Trust I........  $1,905,476 $  754,115 $ 288,656  $ 3,765,421  $3,504,747  $ 2,780,967  $   42,110 $   29,692 $    32,660
 M Fund, Inc. ...         --         --        --           --          --           --          --         --          --
 Interest income
  on policy
  loans..........      83,974     67,279    54,175      678,580     641,677      622,042      13,158      9,853       7,477
                   ---------- ---------- ---------  -----------  ----------  -----------  ---------- ---------- -----------
 Total investment
  income.........   1,989,450    821,394   342,831    4,444,001   4,146,424    3,403,009      55,268     39,545      40,137
Expenses:
 Mortality and
  expense risks..      69,829     48,056    31,565      325,346     286,349      257,251      19,834     15,495       9,653
                   ---------- ---------- ---------  -----------  ----------  -----------  ---------- ---------- -----------
Net investment
 income (loss)...   1,919,621    773,338   311,266    4,118,655   3,860,075    3,145,758      35,434     24,050      30,484
Net realized and
 unrealized gain
 (loss) on in-
 vestments:
 Net realized
  gain (loss)....     145,304     23,090   (35,449)    (169,158)   (127,733)    (215,268)     25,854     14,367      11,225
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........       3,756  1,225,784  (298,196)  (1,418,707)  4,205,161   (3,583,940)    217,574    164,490    (159,108)
                   ---------- ---------- ---------  -----------  ----------  -----------  ---------- ---------- -----------
Net realized and
 unrealized gain
 (loss) on
 investments.....     149,060  1,248,874  (333,645)  (1,587,865)  4,077,428   (3,799,208)    243,428    178,857    (147,883)
                   ---------- ---------- ---------  -----------  ----------  -----------  ---------- ---------- -----------
Net increase (de-
 crease) in net
 assets resulting
 from operations.  $2,068,681 $2,022,212 $ (22,379) $ 2,530,790  $7,937,503  $  (653,450) $  278,862 $  202,907 $  (117,399)
                   ========== ========== =========  ===========  ==========  ===========  ========== ========== ===========
<CAPTION>
                   Small Cap  International
                     Growth     Balanced
                   Subaccount  Subaccount
                   ---------- -------------
                     1996*        1996*
                   ---------- -------------
<S>                <C>        <C>
Investment in-
 come:
 Distributions
  received from:
 John Hancock
  Variable Series
  Trust I........   $   160      $  734
 M Fund, Inc. ...       --          --
 Interest income
  on policy
  loans..........       --          --
                   ---------- -------------
 Total investment
  income.........       160         734
Expenses:
 Mortality and
  expense risks..       538          81
                   ---------- -------------
Net investment
 income (loss)...      (378)        653
Net realized and
 unrealized gain
 (loss) on in-
 vestments:
 Net realized
  gain (loss)....      (690)          9
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........    (5,174)        899
                   ---------- -------------
Net realized and
 unrealized gain
 (loss) on
 investments.....    (5,864)        908
                   ---------- -------------
Net increase (de-
 crease) in net
 assets resulting
 from operations.   $(6,242)     $1,561
                   ========== =============
</TABLE>    
* From May 1, 1996 (commencement of operations).
 
See accompanying notes.
 
                                       34
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF OPERATIONS -- CONTINUED
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                   Mid Cap Growth Large Cap Value                              Mid Cap Value
                     Subaccount     Subaccount      Money Market Subaccount     Subaccount   Special Opportunities Subaccount
                   -------------- --------------- ---------------------------- ------------- ------------------------------------
                       1996*           1996*         1996      1995     1994       1996*        1996        1995      1994**
                   -------------- --------------- ---------- -------- -------- ------------- ----------- ----------- ------------
<S>                <C>            <C>             <C>        <C>      <C>      <C>           <C>         <C>         <C>
Investment in-
 come:
 Distributions
  received from:
 John Hancock
  Variable Series
  Trust I........      $  411         $2,056      $1,073,915 $810,091 $284,469    $ 5,010    $   114,600 $    22,718 $     746
 M Fund, Inc.....         --             --              --       --       --         --             --          --        --
 Interest income
  on policy loans         --             --          160,206  155,058  148,601        --             --          --        --
                       ------         ------      ---------- -------- --------    -------    ----------- ----------- ---------
 Total investment
  income.........         411          2,056       1,234,121  965,149  433,070      5,010        114,600      22,718       746
Expenses:
 Mortality and
  expense risks..         292            218         134,461   96,074   52,620        572         10,841       3,017       289
                       ------         ------      ---------- -------- --------    -------    ----------- ----------- ---------
 Net investment
  income.........         119          1,838       1,099,660  869,075  380,450      4,438        103,759      19,701       457
Net realized and
 unrealized gain
 (loss) on
 investments:
 Net realized
  gain (loss)....         (17)           588             --       --       --       8,413         81,916       9,743        77
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........       1,684          4,787             --       --       --      14,211        264,010     126,004    (1,412)
                       ------         ------      ---------- -------- --------    -------    ----------- ----------- ---------
 Net realized and
  unrealized gain
  (loss) on
  investments....       1,667          5,375             --       --       --      22,624        345,926     135,747    (1,335)
                       ------         ------      ---------- -------- --------    -------    ----------- ----------- ---------
Net increase
 (decrease) in
 net assets
 resulting from
 operations......      $1,786         $7,213      $1,099,660 $869,075 $380,450    $27,062    $   449,685 $   155,448 $    (878)
                       ======         ======      ========== ======== ========    =======    =========== =========== =========
</TABLE>    
 *From May 1, 1996 (commencement of operations).
**From May 6, 1994 (commencement of operations).
 
See accompanying notes.
 
                                       35
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF OPERATIONS -- CONTINUED
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                                                               Growth & Income
                     Real Estate Equity Subaccount               Subaccount                       Managed Subaccount
                     ------------------------------  -----------------------------------  -------------------------------------
                       1996      1995       1994        1996        1995        1994         1996         1995         1994
                     --------- ---------  ---------  ----------- ----------- -----------  -----------  -----------  -----------
 <S>                 <C>       <C>        <C>        <C>         <C>         <C>          <C>          <C>          <C>
 Investment in-
 come:
 Distributions re-
 ceived from:
  John Hancock
  Variable Series
  Trust I.........   $ 177,243 $ 153,495  $  99,568  $18,406,284 $10,687,455 $ 5,320,942  $ 8,705,892  $ 5,946,035  $ 2,136,167
  M Fund, Inc.....         --        --         --           --          --          --           --           --           --
 Interest income
 on policy loans..      13,041    12,322     10,386    1,562,266   1,397,618   1,289,505      705,413      626,984      554,232
                     --------- ---------  ---------  ----------- ----------- -----------  -----------  -----------  -----------
 Total investment
 income...........     190,284   165,817    109,954   19,968,550  12,085,073   6,610,447    9,411,305    6,573,019    2,690,399
 Expenses:
 Mortality and ex-
 pense risks......      16,931    13,502      9,807      842,055     646,807     529,971      426,946      356,869      299,763
                     --------- ---------  ---------  ----------- ----------- -----------  -----------  -----------  -----------
 Net investment
 income...........     173,352   152,315    100,147   19,126,495  11,438,266   6,080,476    8,984,359    6,216,150    2,390,636
 Net realized and
 unrealized gain
 (loss) on invest-
 ments:
 Net realized gain
 (loss)...........      39,891   (39,490)   (17,561)     820,430      85,385    (249,230)     230,806       (6,127)    (182,296)
 Net unrealized
 appreciation
 (depreciation)
 during the year..     637,301   155,992    (47,683)   4,555,481  17,351,805  (5,560,223)  (2,103,918)   7,134,666   (2,984,103)
                     --------- ---------  ---------  ----------- ----------- -----------  -----------  -----------  -----------
 Net realized and
 unrealized gain
 (loss) on invest-
 ments............     677,192 $ 116,502    (65,244)   5,375,911  17,437,190  (5,809,453)  (1,873,112)   7,128,539   (3,166,399)
                     --------- ---------  ---------  ----------- ----------- -----------  -----------  -----------  -----------
 Net increase
 (decrease) in net
 assets resulting
 from operations..   $ 850,544 $ 268,817  $  34,903  $24,502,406 $28,875,456 $   271,023  $ 7,111,247  $13,344,689  $  (775,763)
                     ========= =========  =========  =========== =========== ===========  ===========  ===========  ===========
<CAPTION>
                           Short-Term
                        U.S. Government      Small Cap Value
                           Subaccount          Subaccount
                     ----------------------- ---------------
                       1996    1995  1994**       1996*
                     -------- ------ ------- ---------------
 <S>                 <C>      <C>    <C>     <C>
 Investment in-
 come:
 Distributions re-
 ceived from:
  John Hancock
  Variable Series
  Trust I.........   $201,830 $2,749 $ 239       $1,653
  M Fund, Inc.....        --     --    --           --
 Interest income
 on policy loans..        --     --    --           --
                     -------- ------ ------- ---------------
 Total investment
 income...........    201,830  2,749   239        1,653
 Expenses:
 Mortality and ex-
 pense risks......     15,305    295    22          128
                     -------- ------ ------- ---------------
 Net investment
 income...........    186,525  2,454   217        1,525
 Net realized and
 unrealized gain
 (loss) on invest-
 ments:
 Net realized gain
 (loss)...........        577    477    (6)          11
 Net unrealized
 appreciation
 (depreciation)
 during the year..    225,129  1,735  (282)       2,702
                     -------- ------ ------- ---------------
 Net realized and
 unrealized gain
 (loss) on invest-
 ments............    225,706  2,212  (288)       2,713
                     -------- ------ ------- ---------------
 Net increase
 (decrease) in net
 assets resulting
 from operations..   $412,231 $4,666 $ (71)      $4,238
                     ======== ====== ======= ===============
</TABLE>    
 * From May 1, 1996 (commencement of operations).
** From May 1, 1994 (commencement of operations).
 
See accompanying notes.
 
                                       36
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF OPERATIONS -- CONTINUED
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                     International                                                     Edinburgh             Frontier
                     Opportunities Equity Index Strategic Bond Turner Core Growth International Equity Capital Appreciation
                      Subaccount    Subaccount    Subaccount       Subaccount          Subaccount           Subaccount
                         1996*        1996*         1996*            1996*               1996*                1996*
                     ------------- ------------ -------------- ------------------ -------------------- --------------------
<S>                  <C>           <C>          <C>            <C>                <C>                  <C>
Investment income:
 Distributions re-
  ceived from:
 John Hancock Vari-
  able Series Trust
  I................     $  482       $ 4,958         $539            $  --              $   --                $  --
 M Fund, Inc.......        --            --           --                958                 510                  --
 Interest income on
  policy loans.....        --            --           --                --                  --                   --
                        ------       -------         ----            ------             -------               ------
 Total investment
  income...........        482         4,958          539               958                 510                  --
Expenses:
 Mortality and ex-
  pense risks......        295           287           30                83                 173                  477
                        ------       -------         ----            ------             -------               ------
 Net investment in-
  come (loss)......        187         4,671          509               875                 337                 (477)
Net realized and
 unrealized gain
 (loss) on
 investments:
 Net realized gain
  (loss)...........         57           620           36                48                 (91)               6,683
 Net unrealized ap-
  preciation (de-
  preciation) dur-
  ing the year.....      7,271         6,278            8               784              (1,056)               1,317
                        ------       -------         ----            ------             -------               ------
 Net realized and
  unrealized gain
  (loss) on
  investments......      7,328         6,898           44               832              (1,147)               8,000
                        ------       -------         ----            ------             -------               ------
Net increase
 (decrease) in net
 assets resulting
 from operations...     $7,515       $11,569         $553            $1,707             $  (810)              $7,523
                        ======       =======         ====            ======             =======               ======
</TABLE>    
* From May 1, 1996 (commencement of operations).
 
See accompanying notes.
 
                                       37
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF CHANGES IN NET ASSETS
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                      Large Cap Growth Subaccount             Sovereign Bond Subaccount
                   ------------------------------------  -------------------------------------
                      1996         1995         1994        1996         1995         1994
                   -----------  -----------  ----------  -----------  -----------  -----------
<S>                <C>          <C>          <C>         <C>          <C>          <C>
Increase (de-
 crease) in net
 assets from op-
 erations:
 Net investment
  income (loss)..  $ 1,919,621  $   773,338  $  311,266  $ 4,118,655  $ 3,860,075  $ 3,145,758
 Net realized
  gain (loss)....      145,304       23,090     (35,449)    (169,158)    (127,733)    (215,268)
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........        3,756    1,225,784    (298,196)  (1,418,707)   4,205,161   (3,583,940)
                   -----------  -----------  ----------  -----------  -----------  -----------
 Net increase
  (decrease) in
  net assets re-
  sulting from
  operations.....    2,068,681    2,022,212     (22,379)   2,530,790    7,937,503     (653,450)
From policyholder
 transactions:
 Net premiums
  from
  policyholders..    4,588,842    3,921,962   3,110,357   12,282,665    8,741,178    9,292,171
 Net benefits to
  policyholders..   (3,100,493)  (2,170,453) (1,704,646)  (8,373,358)  (8,117,059)  (8,795,613)
 Net increase in
  policy loans...      174,445      181,384     187,506      344,564      344,088      454,821
                   -----------  -----------  ----------  -----------  -----------  -----------
Net increase in
 net assets from
 policyholder
 transactions....    1,662,794    1,932,893   1,593,217    4,253,871      968,207      951,379
                   -----------  -----------  ----------  -----------  -----------  -----------
 Net increase in
  net assets.....    3,731,475    3,955,105   1,570,838    6,784,661    8,905,710      297,929
Net assets at be-
 ginning of year.   10,349,443    6,394,338   4,823,500   55,151,723   46,246,013   45,948,084
                   -----------  -----------  ----------  -----------  -----------  -----------
Net assets at end
 of year.........  $14,080,918  $10,349,443  $6,394,338  $61,936,384  $55,151,723  $46,246,013
                   ===========  ===========  ==========  ===========  ===========  ===========
<CAPTION>
                                                        Small Cap  International
                                                          Growth     Balanced
                   International Equities Subaccount    Subaccount  Subaccount
                   ------------------------------------ ---------- -------------
                      1996         1995        1994       1996*        1996*
                   ------------ ----------- ----------- ---------- -------------
<S>                <C>          <C>         <C>         <C>        <C>
Increase (de-
 crease) in net
 assets from op-
 erations:
 Net investment
  income (loss)..  $    35,434  $   24,050  $   30,484   $   (378)    $   653
 Net realized
  gain (loss)....       25,854      14,367      11,225       (690)          9
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........      217,574     164,490    (159,108)    (5,174)        899
                   ------------ ----------- ----------- ---------- -------------
 Net increase
  (decrease) in
  net assets re-
  sulting from
  operations.....      278,862     202,907    (117,399)    (6,242)      1,561
From policyholder
 transactions:
 Net premiums
  from
  policyholders..    1,691,043   1,439,112   1,997,179    276,720      32,725
 Net benefits to
  policyholders..   (1,137,159)   (927,937)   (636,005)   (13,425)     (1,520)
 Net increase in
  policy loans...       47,823      27,649      54,609        --          --
                   ------------ ----------- ----------- ---------- -------------
Net increase in
 net assets from
 policyholder
 transactions....      601,707     538,824   1,415,783    263,295      31,205
                   ------------ ----------- ----------- ---------- -------------
 Net increase in
  net assets.....      880,569     741,731   1,298,384    257,053      32,766
Net assets at be-
 ginning of year.    3,082,734   2,341,003   1,042,619        --          --
                   ------------ ----------- ----------- ---------- -------------
Net assets at end
 of year.........  $ 3,963,303  $3,082,734  $2,341,003   $257,053     $32,766
                   ============ =========== =========== ========== =============
</TABLE>    
* From May 1, 1996 (commencement of operations).
 
See accompanying notes.
 
                                       38
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF CHANGES IN NET ASSETS -- CONTINUED
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                   Mid Cap Growth Large Cap Value                                         Mid Cap Value
                     Subaccount     Subaccount          Money Market Subaccount            Subaccount
                   -------------- --------------- --------------------------------------  -------------
                       1996*           1996*          1996         1995         1994          1996*
                   -------------- --------------- ------------  -----------  -----------  -------------
<S>                <C>            <C>             <C>           <C>          <C>          <C>
Increase (de-
 crease) in net
 assets from op-
 erations:
 Net investment
  income.........     $    119       $  1,838     $  1,099,660  $   869,075  $   380,450    $  4,438
 Net realized
  gain (loss)....          (17)           588              --           --           --        8,413
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........        1,684          4,787              --           --           --       14,211
                      --------       --------     ------------  -----------  -----------    --------
 Net increase
  (decrease) in
  net assets re-
  sulting from
  operations.....        1,786          7,213        1,099,660      869,075      380,450      27,062
From policyholder
 transactions:
 Net premiums
  from policy-
  holders........      172,848        107,940       34,216,886   13,611,860    2,450,447     284,225
 Net benefits to
  policyholders..       (9,482)       (10,621)     (44,096,427)  (2,969,848)  (2,597,488)    (82,860)
 Net increase
  (decrease) in
  policy loans...          --             --          (134,332)     149,842       25,104         --
                      --------       --------     ------------  -----------  -----------    --------
Net increase (de-
 crease) in net
 assets from pol-
 icyholder trans-
 actions.........      163,366         97,319      (10,013,873)  10,791,854     (121,937)    201,365
                      --------       --------     ------------  -----------  -----------    --------
 Net increase
  (decrease) in
  net assets.....      165,152        104,532       (8,914,213)  11,660,929      258,513     228,427
Net assets at be-
 ginning of year.          --             --        20,997,319    9,336,390    9,077,877         --
                      --------       --------     ------------  -----------  -----------    --------
Net assets at end
 of year.........     $165,152       $104,532     $ 12,083,106  $20,997,319  $ 9,336,390    $228,427
                      ========       ========     ============  ===========  ===========    ========
<CAPTION>
                   Special Opportunities Subaccount
                   -----------------------------------
                      1996         1995      1994**
                   ------------ ----------- ----------
<S>                <C>          <C>         <C>
Increase (de-
 crease) in net
 assets from op-
 erations:
 Net investment
  income.........  $   103,759  $   19,701  $     457
 Net realized
  gain (loss)....       81,916       9,743         77
 Net unrealized
  appreciation
  (depreciation)
  during the
  year...........      264,010     126,004     (1,412)
                   ------------ ----------- ----------
 Net increase
  (decrease) in
  net assets re-
  sulting from
  operations.....      449,685     155,448       (878)
From policyholder
 transactions:
 Net premiums
  from policy-
  holders........    2,077,582     774,566    201,268
 Net benefits to
  policyholders..     (497,713)   (164,561)   (13,671)
 Net increase
  (decrease) in
  policy loans...          --          --         --
                   ------------ ----------- ----------
Net increase (de-
 crease) in net
 assets from pol-
 icyholder trans-
 actions.........    1,579,869     610,005    187,597
                   ------------ ----------- ----------
 Net increase
  (decrease) in
  net assets.....    2,029,554     765,453    186,719
Net assets at be-
 ginning of year.      952,172     186,719        --
                   ------------ ----------- ----------
Net assets at end
 of year.........  $ 2,981,726  $  952,172  $ 186,719
                   ============ =========== ==========
</TABLE>    
 * From May 1, 1996 (commencement of operations).
** From May 6, 1994 (commencement of operations).
 
See accompanying notes.
 
                                       39
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF CHANGES IN NET ASSETS -- CONTINUED
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                       Real Estate Equity Subaccount            Growth & Income Subaccount
                     -----------------------------------  ----------------------------------------
                        1996         1995        1994         1996          1995          1994
                     -----------  ----------  ----------  ------------  ------------  ------------
 <S>                 <C>          <C>         <C>         <C>           <C>           <C>
 Increase
 (decrease) in net
 assets from
 operations:
 Net investment
 income...........   $   173,352  $  152,315  $  100,147  $ 19,126,495  $ 11,438,266  $  6,080,476
 Net realized gain
 (loss)...........        39,891     (39,490)    (17,561)      820,430        85,385      (249,230)
 Net unrealized
 appreciation
 (depreciation)
 during the year..       637,301     155,992     (47,683)    4,555,481    17,351,805    (5,560,223)
                     -----------  ----------  ----------  ------------  ------------  ------------
 Net increase
 (decrease) in net
 assets resulting
 from operations..       850,545     268,817      34,903    24,502,406    28,875,456       271,023
 From policyholder
 transactions:
 Net premiums from
 policyholders....     1,161,434   1,086,721   1,225,072    32,903,369    20,933,714    20,019,801
 Net benefits to
 policyholders....    (1,008,266)   (814,812)   (573,521)  (21,130,764)  (16,972,544)  (16,374,221)
 Net increase
 (decrease) in
 policy loans.....        33,973     (13,207)     57,955     1,965,133     1,898,826     1,394,155
                     -----------  ----------  ----------  ------------  ------------  ------------
 Net increase in
 net assets from
 policyholder
 transactions.....       187,142     258,702     709,506    13,737,738     5,859,996     5,039,735
                     -----------  ----------  ----------  ------------  ------------  ------------
  Net increase in
  net assets......     1,037,686     527,519     744,409    38,240,144    34,735,452     5,310,758
 Net assets at
 beginning of
 year.............     2,606,820   2,079,301   1,334,892   131,466,681    96,731,229    91,420,471
                     -----------  ----------  ----------  ------------  ------------  ------------
 Net assets at end
 of year..........   $ 3,644,506  $2,606,820  $2,079,301  $169,706,825  $131,466,681  $ 96,731,229
                     ===========  ==========  ==========  ============  ============  ============
<CAPTION>
                                                                                               Small Cap
                                                                     Short-Term U.S.             Value
                               Managed Subaccount                 Government Subaccount        Subaccount
                     ----------------------------------------- ------------------------------- ----------
                         1996          1995          1994         1996        1995    1994**     1996*
                     ------------- ------------- ------------- ------------ --------- -------- ----------
 <S>                 <C>           <C>           <C>           <C>          <C>       <C>      <C>
 Increase
 (decrease) in net
 assets from
 operations:
 Net investment
 income...........   $  8,984,359  $  6,216,150  $  2,390,636  $   186,525  $  2,454  $   217   $ 1,525
 Net realized gain
 (loss)...........        230,806        (6,127)     (182,296)         577       477       (6)       11
 Net unrealized
 appreciation
 (depreciation)
 during the year..     (2,103,918)    7,134,666    (2,984,103)     225,129     1,735     (282)    2,702
                     ------------- ------------- ------------- ------------ --------- -------- ----------
 Net increase
 (decrease) in net
 assets resulting
 from operations..      7,111,247    13,344,689      (775,763)     412,231     4,666      (71)    4,238
 From policyholder
 transactions:
 Net premiums from
 policyholders....     14,481,195    13,141,463    13,309,384   24,721,092    68,539   21,611    63,825
 Net benefits to
 policyholders....    (12,942,967)  (11,680,334)  (10,118,793)    (147,655)  (14,808)    (263)   (3,155)
 Net increase
 (decrease) in
 policy loans.....        719,880     1,120,431       723,705          --        --       --        --
                     ------------- ------------- ------------- ------------ --------- -------- ----------
 Net increase in
 net assets from
 policyholder
 transactions.....      2,258,108     2,581,560     3,914,296   24,573,437    53,731   21,348    60,670
                     ------------- ------------- ------------- ------------ --------- -------- ----------
  Net increase in
  net assets......      9,369,355    15,926,249     3,138,533   24,985,668    58,397   21,277    64,908
 Net assets at
 beginning of
 year.............     71,234,163    55,307,914    52,169,381       79,674    21,277      --        --
                     ------------- ------------- ------------- ------------ --------- -------- ----------
 Net assets at end
 of year..........   $ 80,603,518  $ 71,234,163  $ 55,307,914  $25,065,342  $ 79,674  $21,277   $64,908
                     ============= ============= ============= ============ ========= ======== ==========
</TABLE>    
 * From May 1, 1996 (commencement of operations).
** From May 1, 1994 (commencement of operations).
 
See accompanying notes.
 
                                       40
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
STATEMENTS OF CHANGES IN NET ASSETS -- CONTINUED
   
FOR THE YEARS AND PERIODS ENDED DECEMBER 31,     
 
<TABLE>   
<CAPTION>
                                                                                                  Frontier
                          International   Equity                  Turner Core     Edinburgh       Capital
                          Opportunities   Index    Strategic Bond   Growth      International   Appreciation
                           Subaccount   Subaccount   Subaccount   Subaccount  Equity Subaccount  Subaccount
                          ------------- ---------- -------------- ----------- ----------------- ------------
                              1996*       1996*        1996*         1996*          1996*          1996*
                          ------------- ---------- -------------- ----------- ----------------- ------------
<S>                       <C>           <C>        <C>            <C>         <C>               <C>
Increase (decrease) in
 net assets from opera-
 tions:
 Net investment income
  (loss)................    $    187     $  4,671     $   509       $   875        $   337        $   (477)
 Net realized gain
  (loss)................          57          620          36            48            (91)          6,683
 Net unrealized appreci-
  ation (depreciation)
  during the year.......       7,271        6,278           8           784         (1,056)          1,317
                            --------     --------     -------       -------        -------        --------
 Net increase (decrease)
  in net assets result-
  ing from operations...       7,515       11,569         553         1,707           (810)          7,523
From policyholder trans-
 actions:
 Net premiums from poli-
  cyholders.............     141,907      234,122      13,347        28,147         91,573         230,461
 Net benefits to policy-
  holders...............      (4,149)      (9,816)       (682)       (1,062)        (1,860)        (78,775)
 Net increase (decrease)
  in policy loans.......         --           --          --            --             --              --
                            --------     --------     -------       -------        -------        --------
Net increase in net as-
 sets from policyholder
 transactions...........     137,758      224,306      12,665        27,085         89,713         151,686
                            --------     --------     -------       -------        -------        --------
 Net increase in net as-
  sets..................     145,273      235,875      13,218        28,792         88,903         159,209
Net assets at beginning
 of year................         --           --          --            --             --              --
                            --------     --------     -------       -------        -------        --------
Net assets at end of
 year...................    $145,273     $235,875     $13,218       $28,792        $88,903        $159,209
                            ========     ========     =======       =======        =======        ========
</TABLE>    
* From May 1, 1996 (commencement of operations).
 
See accompanying notes.
 
                                       41
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
NOTES TO FINANCIAL STATEMENTS
 
DECEMBER 31, 1996
 
NOTE 1. ORGANIZATION
 
  John Hancock Mutual Variable Life Insurance Account UV (the Account) is a
separate investment account of John Hancock Mutual Life Insurance Company
(JHMLICO or John Hancock). John Hancock Mutual Variable Life Insurance Account
UV was formed to fund variable life insurance policies (Policies) issued by
JHMLICO. The Account is operated as a unit investment trust registered under
the Investment Company Act of 1940, as amended, and currently consists of
twenty-one subaccounts. The assets of each subaccount are invested exclusively
in shares of a corresponding Portfolio of John Hancock Variable Series Trust I
(the Fund) or of M Fund, Inc. (M Fund). New subaccounts may be added as new
Portfolios are added to the Fund or to M Fund, or as other investment options
are developed, and made available to policyholders. The twenty-one Portfolios
of the Fund and of M Fund which are currently available are the Large Cap
Growth, Sovereign Bond, International Equities, Small Cap Growth,
International Balanced, Mid Cap Growth, Large Cap Value, Money Market, Mid Cap
Value, Special Opportunities, Real Estate Equity, Growth & Income, Managed,
Short-Term U.S. Government, Small Cap Value, International Opportunities,
Equity Index, Strategic Bond, Turner Core Growth, Edinburgh International
Equity and Frontier Capital Appreciation Portfolios. Each Portfolio has a
different investment objective.
 
  The net assets of the Account may not be less than the amount required under
state insurance law to provide for death benefits (without regard to the
minimum death benefit guarantee) and other policy benefits. Additional assets
are held in JHMLICO's general account to cover the contingency that the
guaranteed minimum death benefit might exceed the death benefit which would
have been payable in the absence of such guarantee.
 
  The assets of the Account are the property of JHMLICO. The portion of the
Account's assets applicable to the policies may not be charged with
liabilities arising out of any other business JHMLICO may conduct.
 
NOTE 2. SIGNIFICANT ACCOUNTING POLICIES
 
 Estimates
 
  The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
 Valuation of Investments
 
  Investment in shares of the Fund and of M Fund are valued at the reported
net asset values of the respective Portfolios. Investment transactions are
recorded on the trade date. Dividend income is recognized on the ex-dividend
date. Realized gains and losses on sales of fund shares are determined on the
basis of identified cost.
 
 Federal Income Taxes
 
  The operations of the Account are included in the federal income tax return
of JHMLICO, which is taxed as a life insurance company under the Internal
Revenue Code. JHMLICO has the right to charge the Account any federal income
taxes, or provision for federal income taxes, attributable to the operations
of the Account or to the Policies funded in the Account. Currently, JHMLICO
does not make a charge for income or other taxes. Charges for state and local
taxes, if any, attributable to the Account may also be made.
 
                                      42
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
NOTES TO FINANCIAL STATEMENTS--CONTINUED
NOTE 2. SIGNIFICANT ACCOUNTING POLICIES--CONTINUED
 
 Expenses
 
  JHMLICO assumes mortality and expense risks of the variable life insurance
policies for which asset charges are deducted at various rates ranging from
 .50% to .625%, depending on the type of policy, of net assets (excluding
policy loans) of the Account. Additionally, a monthly charge at varying levels
for the cost of extra insurance is deducted from the net assets of the
Account.
 
  JHMLICO makes certain deductions for administrative expenses and state
premium taxes from premium payments before amounts are transferred to the
Account.
 
 Policy Loans
 
  Policy loans represent outstanding loans plus accrued interest. Interest is
accrued (net of a charge for policy loan administration determined at an
annual rate of .75% of the aggregate amount of policyholder indebtedness) and
compounded daily.
 
NOTE 3. TRANSACTIONS WITH AFFILIATES
 
  JHMLICO acts as the distributor, principal underwriter and investment
advisor for the Fund.
 
  Certain officers of the Account are officers and directors of JHMLICO or the
Fund.
 
NOTE 4. DETAILS OF INVESTMENTS
 
  The details of the shares owned and cost and value of investments in the
Portfolios of the Fund and of M Fund at December 31, 1996 were as follows:
 
<TABLE>
<CAPTION>
  Portfolio                              Shares Owned     Cost        Value
  ---------                              ------------ ------------ ------------
<S>                                      <C>          <C>          <C>
Large Cap Growth........................     753,383  $ 12,264,052 $ 12,863,129
Sovereign Bond..........................   5,399,127    54,416,066   52,753,269
International Equities..................     223,257     3,471,773    3,757,643
Small Cap Growth........................      25,875       262,227      257,053
International Balanced..................       3,153        31,867       32,766
Mid Cap Growth..........................      16,156       163,468      165,152
Large Cap Value.........................       9,426        99,745      104,532
Money Market............................     996,019     9,960,187    9,960,187
Mid Cap Value...........................      20,128       214,216      228,427
Special Opportunities...................     180,471     2,593,124    2,981,726
Real Estate Equity......................     235,948     2,771,228    3,453,171
Growth & Income.........................  10,087,105   135,260,759  147,820,489
Managed.................................   5,312,019    70,602,813   70,927,719
Short-Term U.S. Government..............   2,494,808    25,291,924   25,065,342
Small Cap Value.........................       6,049        62,206       64,908
International Opportunities.............      13,709       138,002      145,273
Equity Index............................      21,256       229,597      235,875
Strategic Bond..........................       1,301        13,210       13,218
Turner Core Growth......................       2,482        28,008       28,792
Edinburgh International Equity..........       8,998        89,959       88,903
Frontier Capital Appreciation...........      12,716       157,892      159,209
</TABLE>
 
 
                                      43
<PAGE>
 
JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
 
NOTES TO FINANCIAL STATEMENTS--CONTINUED
 
NOTE 4. DETAILS OF INVESTMENTS--CONTINUED
 
  Purchases, including reinvestment of dividend distributions and proceeds from
the sales of shares in the Portfolios of the Fund and of M Fund during 1996,
were as follows:
 
<TABLE>
<CAPTION>
  Portfolio                                              Purchases     Sales
  ---------                                             ----------- -----------
<S>                                                     <C>         <C>
Large Cap Growth....................................... $ 4,544,864 $   963,567
Sovereign Bond.........................................  10,719,783   2,708,914
International Equities.................................   1,233,884     646,203
Small Cap Growth.......................................     277,121      14,204
International Balanced.................................      33,304       1,445
Mid Cap Growth.........................................     174,282      10,797
Large Cap Value........................................     108,910       9,753
Money Market...........................................  35,555,205  44,368,729
Mid Cap Value..........................................     285,317      79,514
Special Opportunities..................................   1,904,890     221,262
Real Estate Equity.....................................     958,884     633,505
Growth & Income........................................  37,331,710   6,520,911
Managed................................................  15,375,370   4,875,941
Short-Term U.S. Government.............................  25,381,085     167,959
Small Cap Value........................................      64,983       2,788
International Opportunities............................     141,170       3,225
Equity Index...........................................     238,550       9,573
Strategic Bond.........................................      15,082       1,908
Turner Core Growth.....................................      29,706       1,746
Edinburgh International Equity.........................      92,504       2,454
Frontier Capital Appreciation..........................     244,138      92,928
</TABLE>
 
                                       44
<PAGE>
 
               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS
 
Policyholders
John Hancock Mutual Variable Life Insurance Account UV
 of John Hancock Mutual Life Insurance Company
 
We have audited the accompanying statement of assets and liabilities of John
Hancock Mutual Variable Life Insurance Account UV (the Account) (comprising,
respectively, the Large Cap Growth, Sovereign Bond, International Equities,
Small Cap Growth, International Balanced, Mid Cap Growth, Large Cap Value,
Money Market, Mid Cap Value, Special Opportunities, Real Estate Equity, Growth
& Income, Managed, Short-Term U.S. Government, Small Cap Value, International
Opportunities, Equity Index, Strategic Bond, Turner Core Growth, Edinburgh
International Equity and Frontier Capital Appreciation Subaccounts) as of
December 31, 1996, and the related statements of operations and changes in net
assets for each of the periods indicated therein. 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. 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 John Hancock Mutual Variable Life Insurance Account
UV at December 31, 1996, and the results of their operations and changes in
their net assets for each of the periods indicated, in conformity with
generally accepted accounting principles.
 
                                                              ERNST & YOUNG LLP
 
Boston, Massachusetts
February 7, 1997
 
                                      45
<PAGE>
 
               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS
 
To the Directors and Policyholders
John Hancock Mutual Life Insurance Company
 
We have audited the accompanying statutory-basis statements of financial
position of John Hancock Mutual Life Insurance Company as of December 31, 1996
and 1995, and the related statutory-basis summaries of operations, changes in
policyholders' contingency reserves and cash flows for the years then ended.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements
based on our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
 
As described in Note 1 to the financial statements, the Company presents its
financial statements in conformity with accounting practices prescribed or
permitted by the Commonwealth of Massachusetts Division of Insurance, which
practices differ from generally accepted accounting principles. The variances
between such practices and generally accepted accounting principles also are
described in Note 1. The effects on the financial statements of these
variances are not reasonably determinable but are presumed to be material.
 
In our report dated February 7, 1996, we expressed an opinion that the 1995
financial statements of the Company fairly present, in all material respects,
the Company's financial position, results of operations, and cash flows in
conformity with generally accepted accounting principles for mutual life
insurance companies and with reporting practices prescribed or permitted by
the Commonwealth of Massachusetts Division of Insurance. As described in Note
1, the accompanying statutory-basis financial statements are no longer
considered to be prepared in conformity with generally accepted accounting
principles. Accordingly, our present opinion on the 1995 financial statements,
as presented in the following paragraph, is different from that expressed in
our previous report.
 
In our opinion, because of the effects of the matter described in the second
preceding paragraph, the financial statements referred to above do not present
fairly, in conformity with generally accepted accounting principles, the
financial position of John Hancock Mutual Life Insurance Company at December
31, 1996 and 1995, or the results of its operations or its cash flows for the
years then ended.
 
Also, in our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of John
Hancock Mutual Life Insurance Company at December 31, 1996 and 1995, and the
results of its operations and its cash flows for the years then ended in
conformity with accounting practices prescribed or permitted by the
Commonwealth of Massachusetts Division of Insurance.
 
                                                              ERNST & YOUNG LLP
 
Boston, Massachusetts
February 14, 1997
 
                                      46
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
STATUTORY-BASIS STATEMENTS OF FINANCIAL POSITION
 
<TABLE>
<CAPTION>
                                                                 December 31
                                                             -------------------
                                                               1996      1995
                                                             --------- ---------
                                                                (In millions)
<S>                                                          <C>       <C>
ASSETS
Bonds--Note 6............................................... $22,467.0 $21,108.5
Stocks:
  Preferred.................................................     416.2     338.8
  Common....................................................     249.8     130.9
  Investments in affiliates.................................   1,268.9   1,265.3
                                                             --------- ---------
                                                               1,934.9   1,735.0
Mortgage loans on real estate--Note 6.......................   7,964.0   8,801.5
Real estate:
  Company occupied..........................................     372.1     377.4
  Investment properties.....................................   2,042.3   1,949.5
                                                             --------- ---------
                                                               2,414.4   2,326.9
Policy loans................................................   1,589.3   1,621.3
Cash items:
  Cash in banks and offices.................................     348.4     286.6
  Temporary cash investments................................   1,068.3     254.1
                                                             --------- ---------
                                                               1,416.7     540.7
Premiums due and deferred...................................     278.4     234.0
Investment income due and accrued...........................     547.8     597.5
Other general account assets................................   1,009.9     883.0
Assets held in separate accounts............................  13,969.1  12,928.2
                                                             --------- ---------
TOTAL ASSETS................................................ $53,591.5 $50,776.6
                                                             ========= =========
Obligations and Policyholders' Contingency Reserves
OBLIGATIONS
  Policy reserves........................................... $18,544.0 $17,711.4
  Policyholders' and beneficiaries' funds...................  14,679.3  14,724.8
  Dividends payable to policyholders........................     395.5     378.6
  Policy benefits in process of payment.....................     236.3     217.1
  Other policy obligations..................................     210.5     159.6
  Asset valuation reserve--Note 1...........................   1,064.8   1,014.3
  Federal income and other accrued taxes--Note 1............     125.1     250.5
  Other general account obligations.........................   1,521.7     873.2
  Obligations related to separate accounts..................  13,958.2  12,913.6
                                                             --------- ---------
TOTAL OBLIGATIONS...........................................  50,735.4  48,243.1
Policyholders' Contingency Reserves
  Surplus notes--Note 2.....................................     450.0     450.0
  Special contingency reserve for group insurance...........     194.8     193.1
  General contingency reserve...............................   2,211.3   1,890.4
                                                             --------- ---------
TOTAL POLICYHOLDERS' CONTINGENCY RESERVES...................   2,856.1   2,533.5
                                                             --------- ---------
TOTAL OBLIGATIONS AND POLICYHOLDERS' CONTINGENCY RESERVES... $53,591.5 $50,776.6
                                                             ========= =========
</TABLE>
 
  The accompanying notes are an integral part of the statutory-basis financial
                                  statements.
 
                                       47
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
STATUTORY-BASIS SUMMARY OF OPERATIONS AND CHANGES IN POLICYHOLDERS' CONTINGENCY
RESERVES
<TABLE>   
<CAPTION>
                                                      Year ended December 31
                                                      ------------------------
                                                         1996         1995
                                                      -----------  -----------
                                                           (In millions)
<S>                                                   <C>          <C>
Income
  Premiums, annuity considerations and pension fund
   contributions..................................... $   8,003.1  $   8,127.8
  Net investment income--Note 4......................     2,803.1      2,678.5
  Other, net.........................................        68.6         90.8
                                                      -----------  -----------
                                                         10,874.8     10,897.1
Benefits and Expenses
  Payments to policyholders and beneficiaries:
    Death benefits...................................       886.8        787.4
    Accident and health benefits.....................       300.9        321.3
    Annuity benefits.................................     1,539.4      1,342.7
    Surrender benefits and annuity fund withdrawals..     5,565.4      5,243.6
    Matured endowments...............................        20.6         19.8
                                                      -----------  -----------
                                                          8,313.1      7,714.8
  Additions to reserves to provide for future
   payments to policyholders and beneficiaries.......       880.5      1,497.0
  Expenses of providing service to policyholders and
   obtaining new insurance:
    Field sales compensation and expenses............       275.0        277.4
    Home office and general expenses.................       514.8        455.8
  Payroll, state premium and miscellaneous taxes.....        70.9         78.6
                                                      -----------  -----------
                                                         10,054.3     10,023.6
                                                      -----------  -----------
      GAIN FROM OPERATIONS BEFORE DIVIDENDS TO
       POLICYHOLDERS, FEDERAL INCOME TAXES AND NET
       REALIZED CAPITAL GAINS (LOSSES)...............       820.5        873.5
Dividends to policyholders...........................       399.4        465.9
Federal income taxes--Note 1.........................       107.1        128.5
                                                      -----------  -----------
                                                            506.5        594.4
                                                      -----------  -----------
      GAIN FROM OPERATIONS BEFORE NET REALIZED
       CAPITAL GAINS (LOSSES)........................       314.0        279.1
Net realized capital gains (losses)--Note 5..........       (43.6)        21.2
                                                      -----------  -----------
      NET INCOME.....................................       270.4        300.3
Other increases (decreases) in policyholders'
 contingency reserves:
  Net unrealized capital losses and other
   adjustments--Note 5............................... $     191.7  $     (85.1)
  Valuation reserve changes--Note 1..................       (27.5)         0.0
  Prior years' federal income taxes..................       (28.9)       (36.8)
  Other reserves and adjustments.....................       (83.1)        25.1
                                                      -----------  -----------
      NET INCREASE IN POLICYHOLDERS' CONTINGENCY
       RESERVES......................................       322.6        203.5
Policyholders' contingency reserves at beginning of
 year................................................     2,533.5      2,330.0
                                                      -----------  -----------
POLICYHOLDERS' CONTINGENCY RESERVES AT END OF YEAR... $   2,856.1  $   2,533.5
                                                      ===========  ===========
</TABLE>    
 
  The accompanying notes are an integral part of the statutory-basis financial
                                  statements.
 
                                       48
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
STATUTORY-BASIS STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                      Year ended December 31
                                                      ------------------------
                                                         1996         1995
                                                      -----------  -----------
                                                           (In millions)
<S>                                                   <C>          <C>
Cash Flows From Operating Activities:
  Insurance premiums, annuity considerations and de-
   posits............................................ $   8,120.4  $   8,280.3
  Net investment income..............................     2,965.5      2,756.9
  Benefits to policyholders and beneficiaries........    (8,476.6)    (7,917.6)
  Dividends paid to policyholders....................      (382.6)      (464.9)
  Insurance expenses and taxes.......................      (884.1)      (795.1)
  Net transfers from separate accounts...............       198.2        132.0
  Other, net.........................................      (602.7)      (202.7)
                                                      -----------  -----------
    NET CASH PROVIDED FROM OPERATIONS................       938.1      1,788.9
                                                      -----------  -----------
Cash Flows Used In Investing Activities:
  Bond purchases.....................................    (7,590.7)    (6,456.9)
  Bond sales.........................................     2,812.4      2,874.9
  Bond maturities and scheduled redemptions..........     2,241.0      1,600.6
  Bond prepayments...................................     1,223.2        795.9
  Stock purchases....................................      (391.2)      (224.3)
  Proceeds from stock sales..........................       573.2        131.4
  Real estate purchases..............................      (447.7)      (375.1)
  Real estate sales..................................       382.1        365.0
  Other invested assets purchases....................      (214.7)       (46.5)
  Proceeds from the sale of other invested assets....       183.6        251.1
  Mortgage loans issued..............................    (1,582.7)    (2,041.6)
  Mortgage loan repayments...........................     2,247.3      1,277.9
  Other, net.........................................       205.3       (506.6)
                                                      -----------  -----------
    NET CASH USED IN INVESTING ACTIVITIES............      (358.9)    (2,354.2)
                                                      -----------  -----------
Cash Flows From Financing Activities:
  Issuance of short-term note payable................        90.0          0.0
  Issuance of REMIC notes payable....................       292.0        213.1
  Repayment of REMIC notes payable...................       (85.2)         0.0
                                                      -----------  -----------
    NET CASH PROVIDED FROM FINANCING ACTIVITIES......       296.8        213.1
                                                      -----------  -----------
INCREASE (DECREASE) IN CASH AND TEMPORARY CASH
 INVESTMENTS.........................................       876.0       (352.2)
Cash and temporary cash investments at beginning of
 year................................................       540.7        892.9
                                                      -----------  -----------
CASH AND TEMPORARY CASH INVESTMENTS AT END OF YEAR... $   1,416.7  $     540.7
                                                      ===========  ===========
</TABLE>
 
  The accompanying notes are an integral part of the statutory-basis financial
                                  statements.
 
                                       49
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS
 
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES
 
John Hancock Mutual Life Insurance Company (the Company) provides a broad
range of financial services and insurance products. The Company's insurance
operations focus principally in three segments: the Retail Sector, which
encompasses the Company's individual life, annuity, and long-term care
operations; Group Pension, which offers single premium annuity and guaranteed
investment contracts through both the general and separate accounts; and
Business Insurance, its group life, health, and long-term care operations
including administrative services provided to group customers. On October 10,
1996, the Company entered into an agreement to sell its group health and a
portion of its group life business to WellPoint Health Networks Inc. of
California during the first quarter of 1997. In addition, through its
subsidiaries and affiliates, the Company also offers a wide range of
investment management and advisory services and other related products
including life insurance products for the Canadian market, sponsorship and
distribution of mutual funds, real estate financing and management, and
various other financial services. Investments in these subsidiaries and other
affiliates are recorded on the statutory equity method.
 
The Company is domiciled in the Commonwealth of Massachusetts and licensed in
all fifty of the United States, the District of Columbia, Puerto Rico, Guam,
the US Virgin Islands, and Canada. The Company distributes its individual
products in North America primarily through a career agency system. The career
agency system is composed of company-owned, unionized branch offices and
independent general agencies. The Company also distributes its individual
products through several alternative distribution channels.
 
The Company markets pension and other investment-related products primarily to
sponsors of retirement and savings plans covering employees of private sector
companies, and plans covering public employees and collective bargaining
unions and non-profit organizations. Products are marketed and sold through a
combination of group pension field employee representatives, as well as
marketing personnel and investment professionals employed by the Company.
 
The Company distributes its group benefit products through group
representatives, who are John Hancock employees or through intermediaries, in
key markets nationwide.
 
The preparation of the financial statements requires management to make
estimates and assumptions that affect amounts reported in the financial
statements and accompanying notes. Such estimates and assumptions could change
in the future as more information becomes known, which could impact the
amounts reported and disclosed herein.
 
Basis of Presentation: The financial statements have been prepared using
accounting practices prescribed or permitted by the Commonwealth of
Massachusetts Division of Insurance and in conformity with the practices of
the National Association of Insurance Commissioners (NAIC), which practices
differ from generally accepted accounting principles (GAAP). The 1995
financial statements presented for comparative purposes were previously
described as being prepared in accordance with GAAP for mutual life insurance
companies. Pursuant to Financial Accounting Standards Board Interpretation 40,
"Applicability of Generally Accepted Accounting Principles to Mutual Life
Insurance and Other Enterprises" (FIN 40), as amended, which is effective for
1996 financial statements, financial statements based on statutory accounting
practices can no longer be described as prepared in conformity with GAAP.
Furthermore, financial statements prepared in conformity with statutory
accounting practices for periods prior to the effective date of FIN 40 are not
considered GAAP presentations
 
                                      50
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES-- CONTINUED
 
when presented in comparative form with financial statements for periods
subsequent to the effective date. Accordingly, the 1995 financial statements
are no longer considered to be presented in conformity with GAAP.
 
The significant differences from GAAP include: (1) policy acquisition costs
are charged to expense as incurred rather than deferred and amortized over the
related premium-paying period; (2) policy reserves are based on statutory
mortality, morbidity, and interest requirements without consideration of
withdrawals and Company experience; (3) certain assets designated as
"nonadmitted assets" are excluded from the balance sheet by direct charges to
surplus; (4) reinsurance recoverables are netted against reserves and claim
liabilities rather than reflected as an asset; (5) bonds held as available for
sale are recorded at amortized cost or market value as determined by the NAIC
rather than at fair value; (6) an Asset Valuation Reserve and Interest
Maintenance Reserve as prescribed by the NAIC are not calculated under GAAP.
Under GAAP, realized capital gains and losses are reported in the income
statement on a pretax basis as incurred and investment valuation allowances
are provided when there has been a decline in value deemed other than
temporary; (7) investments in affiliates are carried at their net equity value
with changes in value being recorded directly to policyholders' contingency
reserves rather than consolidated in the financial statements; (8) no
provision is made for the deferred income tax effects of temporary differences
between book and tax basis reporting; and (9) surplus notes are reported as
surplus rather than as liabilities. The effects of the foregoing variances
from GAAP have not been determined, but are presumed to be material.
 
The significant accounting practices of the Company are as follows:
 
Pending Statutory Standards: The NAIC currently is in the process of
recodifying statutory accounting practices, the result of which is expected to
constitute the only source of prescribed statutory accounting practices.
Accordingly, that project, which is expected to be completed in 1999 will
likely change, to some extent, prescribed statutory accounting practices, and
may result in changes to the accounting practices that the Company uses to
prepare its statutory-basis financial statements. The impact of any such
changes on the Company's statutory surplus cannot be determined at this time
and could be material.
 
Revenues and Expenses: Premium revenues are recognized over the premium-paying
period of the policies whereas expenses, including the acquisition costs of
new business, are charged to operations as incurred and policyholder dividends
are provided as paid or accrued.
 
Cash and Temporary Cash Investments: Cash includes currency on hand and demand
deposits with financial institutions. Temporary cash investments are short-
term, highly-liquid investments both readily convertible to known amounts of
cash and so near maturity that there is insignificant risk of changes in value
because of changes in interest rates.
 
Valuation of Assets: General account investments are carried at amounts
determined on the following bases:
 
  Bond and stock values are carried as prescribed by the NAIC; bonds
  generally at amortized amounts or cost, preferred stocks generally at cost
  and common stocks at market. The discount or premium on bonds is amortized
  using the interest method.
 
  Investments in affiliates are included on the statutory equity method.
 
                                      51
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES-- CONTINUED
 
  Mortgage loans are carried at outstanding principal balance or amortized
  cost.
 
  Investment and company-occupied real estate is carried at depreciated cost,
  less encumbrances. Depreciation on investment and company-occupied real
  estate is recorded on a straight-line basis. Accumulated depreciation
  amounted to $393.5 million and $361.7 million at December 31, 1996 and
  1995, respectively.
 
  Real estate acquired in satisfaction of debt and held for sale, which is
  classified with investment properties, is carried at the lower of cost or
  fair value as of the date of foreclosure.
 
  Policy loans are carried at outstanding principal balance, not in excess of
  policy cash surrender value.
 
  Other invested assets, which are classified with other general account
  assets, include real estate and energy joint ventures and limited
  partnerships and generally are valued based on the Company's equity in the
  underlying net assets.
 
Asset Valuation and Interest Maintenance Reserves: The Asset Valuation Reserve
(AVR) is computed in accordance with the prescribed NAIC formula and
represents a provision for possible fluctuations in the value of bonds, equity
securities, mortgage loans, real estate and other invested assets. The Company
makes additional contributions to the AVR in excess of the required amounts to
account for potential losses and risks in the investment portfolio when the
Company believes such provisions are prudent. Changes to the AVR are charged
or credited directly to policyholders' contingency reserves.
 
The Company also records the NAIC prescribed Interest Maintenance Reserve
(IMR) that represents that portion of the after tax net accumulated
unamortized realized capital gains and losses on sales of fixed income
securities, principally bonds and mortgage loans, attributable to changes in
the general level of interest rates. Such gains and losses are deferred and
amortized into income over the remaining expected lives of the investments
sold. At December 31, 1996, the IMR, net of 1996 amortization of $18.9
million, amounted to $121.7 million which is included in other policy
obligations. The corresponding 1995 amounts were $16.4 million and $69.5
million, respectively.
 
Property and Equipment: Data processing equipment, which amounted to $41.6
million in 1996 and $52.9 million in 1995 and is included in other general
account assets, is reported at depreciated cost, with depreciation recorded on
a straight-line basis. Nonadmitted furniture and equipment also is depreciated
on a straight-line basis. The useful lives of these assets range from three to
twenty years. Depreciation expense was $31.0 million in 1996 and $38.0 million
in 1995.
 
Separate Accounts: Separate account assets and liabilities reported in the
accompanying statements of financial position represent funds that are
separately administered, principally for annuity contracts and variable life
insurance policies, and for which the contractholder, rather than the Company,
generally bears the investment risk. Separate account contractholders have no
claim against the assets of the general account of the Company. Separate
account assets are reported at market value. The operations of the separate
accounts are not included in the summary of operations; however, income earned
on amounts initially invested by the Company in the formation of new separate
accounts is included in other income.
 
                                      52
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES-- CONTINUED
 
Fair Values of Financial Instruments: Statement of Financial Accounting
Standards (SFAS) No. 107, "Disclosure about Fair Value of Financial
Instruments," requires disclosure of fair value information about financial
instruments, whether or not recognized in the statement of financial position,
for which it is practicable to estimate the value. In situations where quoted
market prices are not available, fair values are based on estimates using
present value or other valuation techniques. SFAS No. 107 excludes certain
financial instruments and all nonfinancial instruments from its disclosure
requirements. Therefore, the aggregate fair value amounts presented do not
represent the underlying value of the Company.
 
The methods and assumptions utilized by the Company in estimating its fair
value disclosures for financial instruments are as follows:
 
  The carrying amounts reported in the statement of financial position for
  cash and temporary cash investments approximate their fair values.
 
  Fair values for public bonds are obtained from an independent pricing
  service. Fair values for private placement securities and publicly traded
  bonds not provided by the independent pricing service are estimated by the
  Company by discounting expected future cash flows using current market
  rates applicable to the yield, credit quality and maturity of the
  investments. The fair values for common and preferred stocks, other than
  subsidiary investments which are carried at equity values, are based on
  quoted market prices.
 
  The fair value for mortgage loans is estimated using discounted cash flow
  analyses using interest rates adjusted to reflect the credit
  characteristics of the underlying loans. Mortgage loans with similar
  characteristics and credit risks are aggregated into qualitative categories
  for purposes of the fair value calculations.
 
  The carrying amounts in the statement of financial position for policy
  loans approximates their fair value.
 
  The fair value of interest rate swaps and currency rate swaps is estimated
  using a discounted cash flow method adjusted for the difference between the
  rate of the existing swap and the current swap market rate. Discounted cash
  flows in foreign currencies are converted to U.S. dollars using current
  exchange rates.
 
  The fair value for outstanding commitments to purchase long-term bonds and
  issue real estate mortgages is estimated using a discounted cash flow
  method incorporating adjustments for the difference in the level of
  interest rates between the dates the commitments were made and December 31,
  1996. The fair value for commitments to purchase real estate approximates
  the amount of the initial commitment.
 
  Fair values for the Company's guaranteed investment contracts are estimated
  using discounted cash flow calculations, based on interest rates currently
  being offered for similar contracts with maturities consistent with those
  remaining for the contracts being valued. The fair value for fixed-rate
  deferred annuities is the cash surrender value, which represents the
  account value less applicable surrender charges. Fair values for immediate
  annuities without life contingencies and supplementary contracts without
  life contingencies are estimated based on discounted cash flow calculations
  using current market rates.
 
Capital Gains and Losses: Realized capital gains and losses are determined
using the specific identification basis. Realized capital gains and losses,
net of taxes and amounts transferred to the IMR, are included in net income.
Unrealized gains and losses, which consist of market value and book value
adjustments, are shown as adjustments to policyholders' contingency reserves.
 
                                      53
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES-- CONTINUED
 
Interest Rate and Currency Rate Swap Contracts and Financial Futures
Contracts: The net interest effect of interest rate and currency rate swap
transactions is recorded as an adjustment of interest income as incurred.
Gains and losses on financial futures contracts used as hedges against
interest rate fluctuations are deferred and recognized in income over the
period being hedged.
 
Foreign Exchange Gains and Losses: Foreign exchange gains and losses are
reflected as direct credits or charges to policyholders' contingency reserves
through unrealized capital gains and losses.
 
Policy Reserves: Life, annuity, and accident and health benefit reserves are
developed by actuarial methods and are determined based on published tables
using statutorily specified interest rates and valuation methods that will
provide, in the aggregate, reserves that are greater than or equal to the
minimum or guaranteed policy cash values or the amounts required by the
Commonwealth of Massachusetts Division of Insurance. Reserves for traditional
individual life insurance policies are maintained using the 1941, 1958 and
1980 Commissioner's Standard Ordinary and American Experience Mortality
Tables, with assumed interest rates ranging from 2 1/2% to 6%, and using
principally the net level premium method for policies issued prior to 1978 and
a modified preliminary term method for policies issued in 1979 and later.
Annuity and supplementary contracts with life contingency reserves are based
principally on modifications of the 1937 Standard Annuity Table, the Group
Annuity Mortality Tables for 1951, 1971 and 1983, the 1971 Individual Annuity
Mortality Table and the a-1983 Individual Annuity Mortality Table, with
interest rates ranging from 2% to 11 1/4%.
 
Reserves for deposit administration funds and immediate participation
guarantee funds are based on accepted actuarial methods at various interest
rates. Accident and health policy reserves generally are calculated using
either the two-year preliminary term or the net level premium method based on
various morbidity tables.
 
The statement value and fair value for investment-type insurance contracts are
as follows:
 
<TABLE>
<CAPTION>
                                          December 31, 1996   December 31, 1995
                                         ------------------- -------------------
                                         Statement   Fair    Statement   Fair
                                           Value     Value     Value     Value
                                         --------- --------- --------- ---------
                                                      (In millions)
<S>                                      <C>       <C>       <C>       <C>
Guaranteed investment contracts........  $11,921.6 $11,943.2 $12,014.3 $12,325.3
Fixed-rate deferred and immediate annu-
 ities.................................    3,909.3   3,886.1   3,494.5   3,478.6
Supplementary contracts without life
 contingencies.........................       45.6      46.0      39.6      40.7
                                         --------- --------- --------- ---------
                                         $15,876.5 $15,875.3 $15,548.4 $15,844.6
                                         ========= ========= ========= =========
</TABLE>
 
Federal Income Taxes: Federal income taxes are reported in the financial
statements based on amounts determined to be payable as a result of operations
within the current accounting period. The operations of the Company and its
subsidiaries and affiliates are combined in filing a consolidated federal
income tax return for the group. The federal income taxes of the Company are
determined on a separate return basis with certain adjustments.
 
 
                                      54
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES-- CONTINUED
 
Income before taxes differs from taxable income principally due to tax-exempt
investment income, dividends-received tax deductions, the limitation placed on
the tax deductibility of mutual companies' policyholder dividends, accelerated
depreciation, differences in policy and contract liabilities for tax return
and financial statement purposes, capitalization of policy acquisition
expenses for tax purposes and other adjustments prescribed by the Internal
Revenue Code.
 
Amounts for disputed tax issues relating to prior years are charged or
credited directly to policyholders' contingency reserves. No provision is
generally recognized for temporary differences that may exist between
financial reporting and taxable income.
 
When determining its consolidated federal income tax expense, the Company uses
a number of estimated amounts that may change when the actual tax return is
completed. In addition, the Company must also use an estimated differential
earnings rate (DER) to compute the equity tax portion of its federal income
tax expense. Because the DER is set by the Internal Revenue Service in the
second subsequent year, a true-up adjustment (i.e., effect of the difference
between the estimated and final DER) is necessary.
 
Certain subsidiaries acquired by the Company have potential tax loss
carryforwards of $114.1 million expiring through 1998. These amounts may be
used in the consolidated tax return, but only to offset future taxable income
related to those subsidiaries. The Company made federal tax payments of $309.9
million in 1996 and $211.5 million in 1995.
 
Adjustments to Policy Reserves and Policyholders' and Beneficiaries'
Funds: From time to time, the Company finds it appropriate to modify certain
required policy reserves because of changes in actuarial assumptions or
increased benefits. Reserve modifications resulting from such determinations
are recorded directly to policyholders' contingency reserves. During 1996, the
Company refined certain actuarial assumptions inherent in the calculation of
reserves related to guaranteed investment contracts resulting in a $27.5
million decrease in policyholders' contingency reserves at December 31, 1996.
 
Reinsurance: Premiums, commissions, expense reimbursements, benefits and
reserves related to reinsured business are accounted for on bases consistent
with those used in accounting for the original policies issued and the terms
of the reinsurance contracts. Premiums ceded to other companies have been
reported as a reduction of premium income. Amounts applicable to reinsurance
ceded for future policy benefits, unearned premium reserves and claim
liabilities have been reported as reductions of these items.
 
Restructuring Charge: In 1994, the Company provided for restructuring charges
of $57.8 million in accordance with the Company's plan to reduce its cost
structure and consolidate operations. The restructuring charge includes
severance costs and facilities consolidation expenses. During 1996 and 1995,
the Company paid $8.6 million and $32.9 million, respectively, under its
restructuring plan. The remaining liability for restructuring charges at
December 31, 1996 was $5.7 million.
 
Guaranty Fund Assessments: Guaranty fund assessments are accrued when the
Company receives notice that an amount is payable to a guaranty fund.
 
                                      55
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 1--NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING PRACTICES-- CONTINUED
 
Reclassifications: Certain 1995 amounts have been reclassified to permit
comparison with the corresponding 1996 amounts.
 
NOTE 2--SURPLUS NOTES
 
On February 25, 1994, the Company issued $450 million of surplus notes that
bear interest at 7 3/8% and are scheduled to mature on February 15, 2024. The
issuance of the surplus notes was approved by the Commonwealth of
Massachusetts Division of Insurance and any payment of interest on and
principal of the notes may be made only with the prior approval of the
Commissioner of the Commonwealth of Massachusetts Division of Insurance.
Surplus notes are reported as part of policyholders' contingency reserves
rather than liabilities. Interest of $33.2 million was paid on the notes
during each of 1996 and 1995.
 
NOTE 3--BORROWED MONEY
 
At December 31, 1996, the Company had a $500 million syndicated line of
credit. There are 26 banks who are part of the syndicate which is under the
leadership of Morgan Guaranty Trust Company of New York. The banks will
commit, when requested, to loan funds at prevailing interest rates as
determined in accordance with the line of credit agreement, which terminates
on June 30, 2001. The agreement does not contain a material adverse change
clause. Under the terms of the agreement, the Company is required to maintain
certain minimum levels of net worth and comply with certain other covenants.
As of December 31, 1996, these covenants were met; however, no amounts had
been borrowed under this agreement.
 
In 1995, the Company issued $213.1 million of debt through a Real Estate
Mortgage Investment Conduit (REMIC). As collateral to the debt, the Company
pledged $1,065.8 million of commercial mortgages to the REMIC Trust. In
addition, the Company has guaranteed the timely payment of principal and
interest on the debt. The debt was issued in two notes of equal amounts with
last scheduled payment dates on March 25, 1997 and June 25, 1998,
respectively. The interest rates on the two notes are calculated on a floating
basis, based on the monthly LIBOR rates plus 22 and 27 basis points,
respectively. The LIBOR rates were 5.50% and 5.9375%, respectively, at
December 31, 1996 and 1995. The outstanding balances of the notes totaled
$127.9 million and $213.1 million at December 31, 1996 and 1995, respectively,
and are included in other general account obligations.
 
In 1996, the Company issued $292.0 million of debt through a REMIC (REMIC II).
As collateral to the debt, the Company pledged $1,455.4 million of commercial
mortgages to the REMIC II Trust. The debt was issued in two notes. The class
A1 notes totaled $70.0 million with a last scheduled payment date of December
26, 1997. The class A2 notes totaled $222.0 million with a last scheduled
payment date of July 26, 1999. The interest rates on the two notes are
calculated on a floating basis, based on the monthly LIBOR rate plus 5 and 19
basis points, respectively. The outstanding balances of the notes totaled
$292.0 million at December 31, 1996 and are included in other general account
obligations.
 
On December 31, 1996, the Company had outstanding a short-term note of $90.0
million payable to an affiliate at 5.70%. The note, which is included in other
general account obligations, was repaid in early January 1997.
 
                                      56
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 4--NET INVESTMENT INCOME
 
Investment income has been reduced by the following amounts:
 
<TABLE>
<CAPTION>
                                                                   1996   1995
                                                                  ------ ------
                                                                  (In millions)
<S>                                                               <C>    <C>
Investment expenses.............................................. $333.8 $332.9
Interest expense.................................................   48.1   38.3
Depreciation on real estate and other invested assets............   73.3   62.7
Real estate and other investment taxes...........................   65.2   61.2
                                                                  ------ ------
                                                                  $520.4 $495.1
                                                                  ====== ======
</TABLE>
 
NOTE 5--NET CAPITAL GAINS (LOSSES) AND OTHER ADJUSTMENTS
 
Net realized capital gains (losses) consist of the following items:
 
<TABLE>
<CAPTION>
                                                                1996    1995
                                                               ------  -------
                                                               (In millions)
<S>                                                            <C>     <C>
Net gains from asset sales and foreclosures................... $ 81.2  $ 118.6
Capital gains tax.............................................  (53.7)   (64.2)
Net capital gains transferred to the IMR......................  (71.1)   (33.2)
                                                               ------  -------
  Net Realized Capital Gains (Losses)......................... $(43.6) $  21.2
                                                               ======  =======
 
Net unrealized capital gains (losses) and other adjustments consist of the
following items:
 
<CAPTION>
                                                                1996    1995
                                                               ------  -------
                                                               (In millions)
<S>                                                            <C>     <C>
Net gains from changes in security values and book value ad-
 justments.................................................... $242.2  $  93.4
Increase in asset valuation reserve...........................  (50.5)  (178.5)
                                                               ------  -------
  Net Unrealized Capital Gains (Losses) and Other Adjustments. $191.7  $ (85.1)
                                                               ======  =======
</TABLE>
 
                                       57
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 6--INVESTMENTS
 
The statement value and fair value of bonds are shown below:
 
<TABLE>
<CAPTION>
                                                 Gross      Gross
                                     Statement Unrealized Unrealized
                                       Value     Gains      Losses   Fair Value
                                     --------- ---------- ---------- ----------
                                                   (In millions)
    Year ended December 31, 1996
    ----------------------------
<S>                                  <C>       <C>        <C>        <C>
U.S. Treasury securities and
 obligations of U.S. government
 corporations and agencies.......... $   430.2  $    8.8    $  4.2   $   434.8
Obligations of states and political
 subdivisions.......................     175.2       8.8       3.9       180.1
Debt securities issued by foreign
 governments........................     203.5      30.1       0.0       233.6
Corporate securities................  16,902.1   1,083.2     112.6    17,872.7
Mortgage-backed securities..........   4,756.0     116.3      54.5     4,817.8
                                     ---------  --------    ------   ---------
  Total bonds                        $22,467.0  $1,247.2    $175.2   $23,539.0
                                     =========  ========    ======   =========
<CAPTION>
    Year ended December 31, 1995
    ----------------------------
<S>                                  <C>       <C>        <C>        <C>
U.S. Treasury securities and
 Obligations of U.S. government
 corporations and agencies.......... $   638.5  $   42.5    $  0.2   $   680.8
Obligations of states and political
 subdivisions.......................     194.1      20.6       0.1       214.6
Debt securities issued by foreign
 governments........................     297.7      42.2       0.0       339.9
Corporate securities................  18,358.6   1,818.3      73.9    20,103.0
Mortgage-backed securities..........   1,619.6      57.9      20.8     1,656.7
                                     ---------  --------    ------   ---------
  Total bonds....................... $21,108.5  $1,981.5    $ 95.0   $22,995.0
                                     =========  ========    ======   =========
</TABLE>
 
The statement value and fair value of bonds at December 31, 1996, by
contractual maturity, are shown below. Maturities will differ from contractual
maturities because eligible borrowers may exercise their right to call or
prepay obligations with or without call or prepayment penalties.
 
<TABLE>
<CAPTION>
                                                            Statement   Fair
                                                              Value     Value
                                                            --------- ---------
                                                               (In millions)
     <S>                                                    <C>       <C>
     Due in one year or less............................... $ 1,430.4 $ 1,463.8
     Due after one year through five years.................   5,987.3   6,226.8
     Due after five years through ten years................   5,421.9   5,732.3
     Due after ten years...................................   4,871.4   5,298.3
                                                            --------- ---------
                                                             17,711.0  18,721.2
     Mortgage-backed securities............................   4,756.0   4,817.8
                                                            --------- ---------
                                                            $22,467.0 $23,539.0
                                                            ========= =========
</TABLE>
 
Proceeds from sales of bonds during 1996 and 1995 were $2.8 billion and $2.9
billion, respectively. Gross gains of $43.8 million in 1996 and $69.7 million
in 1995 and gross losses of $27.6 million in 1996 and $44.3 million in 1995
were realized on these transactions.
 
                                      58
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 6--INVESTMENTS--CONTINUED
 
The cost of common stocks was $136.1 million and $78.1 million at December 31,
1996 and 1995, respectively. At December 31, 1996, gross unrealized
appreciation on common stocks totaled $135.0 million, and gross unrealized
depreciation totaled $21.3 million. The fair value of preferred stock totaled
$416.2 million at December 31, 1996 and $338.8 million at December 31, 1995.
 
Mortgage loans with outstanding principal balances of $56.0 million, bonds
with amortized cost of $159.7 million and real estate with depreciated cost of
$23.0 million were nonincome producing for the twelve months ended December
31, 1996.
 
Restructured commercial mortgage loans aggregated $385.8 million and $466.0
million as of December 31, 1996 and 1995, respectively. The expected gross
interest income that would have been recorded had the loans been current in
accordance with the original loan agreements and the actual interest income
recorded were as follows:
 
<TABLE>
<CAPTION>
                                                         Year ended December 31
                                                         -----------------------
                                                            1996        1995
                                                         ----------- -----------
                                                              (In millions)
     <S>                                                 <C>         <C>
     Expected........................................... $      46.3 $      47.0
     Actual.............................................        29.1 $      26.8
</TABLE>
 
Generally, the terms of the restructured mortgage loans call for the Company
to receive some form or combination of an equity participation in the
underlying collateral, excess cash flows or an effective yield at the maturity
of the loans sufficient to meet the original terms of the loans.
 
At December 31, 1996, the mortgage loan portfolio was diversified by
geographic region and specific collateral property type as displayed below.
The Company controls credit risk through credit approvals, limits and
monitoring procedures.
 
<TABLE>
<CAPTION>
        Property
          Type           Statement Value
        --------         ---------------
                          (In millions)
<S>                      <C>
Apartments..............    $1,667.9
Hotels..................       147.4
Industrial..............       882.1
Office buildings........     1,707.0
Retail..................     1,489.8
1-4 Family..............         7.4
Agricultural............     1,608.1
Other...................       454.3
                            --------
                            $7,964.0
                            ========
</TABLE>
<TABLE>
<CAPTION>
        Property
          Type           Statement Value
        --------         ---------------
                          (In millions)
<S>                      <C>
East North Central......    $  734.6
East South Central......       158.9
Middle Atlantic.........     1,543.3
Mountain................       382.8
New England.............       843.9
Pacific.................     2,015.4
South Atlantic..........     1,437.6
West North Central......       240.6
West South Central......       558.3
Other...................        48.6
                            --------
                            $7,964.0
                            ========
</TABLE>
 
                                      59
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 6--INVESTMENTS--CONTINUED
 
At December 31, 1996, the fair values of the commercial and agricultural
mortgage loan portfolios were $6.6 billion and $1.8 billion, respectively. The
corresponding amounts as of December 31, 1995 were approximately $7.6 billion
and $1.8 billion, respectively.
 
The maximum and minimum lending rates for mortgage loans during 1996 were
9.92% and 7.0% for agricultural loans, 9.25% and 6.75% for other properties,
and 8.05% and 7.0% for purchase money mortgages. Generally, the percentage of
any loan to the value of security at the time of the loan, exclusive of
insured or guaranteed or purchase money mortgages, is 75%. For city mortgages,
fire insurance is carried on all commercial and residential properties at
least equal to the excess of the loan over the maximum loan which would be
permitted by law on the land without the building, except as permitted by
regulations of the Federal Housing Commission on loans fully insured under the
provisions of the National Housing Act. For agricultural mortgage loans, fire
insurance is not normally required on land based loans except in those
instances where a building is critical to the farming operation. Fire
insurance is required on all agri-business facilities in an aggregate amount
equal to the loan balance.
 
NOTE 7--REINSURANCE
 
Premiums, benefits and reserves associated with reinsurance assumed in 1996
were $742.0 million, $317.8 million, and $14.2 million, respectively. The
corresponding amounts in 1995 were $455.2 million, $276.7 million, and $12.7
million, respectively.
 
The Company cedes business to reinsurers to share risks under life, health and
annuity contracts for the purpose of reducing exposure to large losses.
Premiums, benefits and reserves ceded to reinsurers in 1996 were $304.0
million, $217.0 million and $251.2 million, respectively. The corresponding
amounts in 1995 were $281.0 million, $217.0 million and $185.4 million,
respectively.
 
Amounts recoverable on paid claims and funds held by reinsurers were as
follows:
 
<TABLE>
<CAPTION>
                                                          Year endedDecember 31
                                                          ---------------------
                                                             1996       1995
                                                          ---------- ----------
                                                              (In millions)
     <S>                                                  <C>        <C>
     Reinsurance recoverables............................ $     26.5 $     30.7
     Funds held by reinsurers............................       23.4        2.6
</TABLE>
 
The Company has a coinsurance agreement with another insurer to cede 100% of
its individual disability business. Reserves ceded under this agreement,
included in the amount shown above, were $226.4 million at December 31, 1996
and $212.7 million at December 31, 1995.
 
Effective January 1, 1994, John Hancock Variable Life Insurance Company
(Variable Life, a wholly-owned affiliate) entered into a modified coinsurance
agreement with the Company to reinsure 50% of Variable Life's 1996, 1995 and
1994 issues of flexible premium variable life insurance and scheduled premium
variable life insurance policies. In connection with this agreement, the
Company transferred $24.5 million and $32.7 million of cash for tax,
commission, and expense allowances to Variable Life, which decreased the
Company's net gain from operations by $15.7 million and $20.3 million in 1996
and 1995, respectively.
 
                                      60
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 7--REINSURANCE--CONTINUED
 
Effective January 1, 1996, Variable Life entered into a modified coinsurance
agreement with the Company to reinsure 50% of Variable Life's 1995 and 1996
issues of retail annuity contracts (Independence Preferred and Declaration).
In connection with this agreement, the Company transferred $23.2 million of
cash for surrender benefits, tax, reserve increase, commission, expense
allowances and premium to Variable Life, which decreased the Company's net
gain from operations by $15.1 million in 1996.
 
To the extent that an assuming reinsurance company is unable to meet its
obligations under a reinsurance agreement, the Company remains liable as the
direct insurer on all risks reinsured.
 
No policies issued by the Company have been reinsured with a foreign company
which is controlled either directly or indirectly, by a party not primarily
engaged in the business of insurance.
 
The Company has not entered into any reinsurance agreements in which the
reinsurer may unilaterally cancel any reinsurance for reasons other than
nonpayment of premiums or other similar credits. The Company does not have any
reinsurance agreements in effect in which the amount of losses paid or accrued
through December 31, 1996 would result in a payment to the reinsurer of
amounts which, in the aggregate and allowing for offset of mutual credits from
other reinsurance agreements with the same reinsurer, exceed the total direct
premiums collected under the reinsured policies.
 
NOTE 8--BENEFIT PLANS
 
The Company provides retirement benefits to substantially all employees and
general agency personnel. These benefits are provided through both defined
benefit and defined contribution pension plans. Pension benefits under the
defined benefit plans are based on years of service and average compensation
generally during the five years prior to retirement. Benefits related to the
Company's defined pension plans paid to employees and retirees covered by
annuity contracts issued by the Company amounted to $84.4 million in 1996 and
$76.3 million in 1995. The Company's funding policy for qualified defined
benefit plans is to contribute annually an amount in excess of the minimum
annual contribution required under the Employee Retirement Income Security Act
(ERISA). This amount is limited by the maximum amount that can be deducted for
federal income tax purposes. The funding policy for nonqualified defined
benefit plans is to contribute the amount of the benefit payments made during
the year. Plan assets consist principally of listed equity securities,
corporate obligations and U.S. government securities.
 
Defined contribution plans include The Investment Incentive Plan (TIP) and the
Savings and Investment Plan (SIP). Employees are eligible to participate in
TIP after one year of service and may contribute up to the lesser of 15% of
their salary or $9,500 annually to the plan. The Company matches the first 2%
of pre-tax contributions and makes an additional annual profit sharing
contribution for employees who have completed at least two years of service.
Through SIP, marketing representatives, sales managers and agency managers are
eligible to contribute up to the lesser of 13% of their salary or $9,500. The
Company matches the first 3% of pretax contributions for marketing
representatives and the first 2% of pretax contributions for sales managers
and agency managers. The Company makes an annual profit sharing contribution
of up to 1% for sales managers and agency managers who have completed at least
two years of service.
 
                                      61
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 8--BENEFIT PLANS--CONTINUED
 
The Company provides additional compensation to certain employees based on
achievement of annual and long-term corporate financial objectives.
 
Pension expense is summarized as follows:
 
<TABLE>
<CAPTION>
                                                       Year ended December 31
                                                       ------------------------
                                                          1996         1995
                                                       -----------  -----------
                                                            (In millions)
     <S>                                               <C>          <C>
     Defined benefit plans:
       Service cost--benefits earned during the peri-
        od...........................................  $      32.4  $      30.1
       Interest cost on the projected benefit obliga-
        tion.........................................        107.4        103.5
       Actual return on plan assets..................       (225.1)      (369.5)
       Net amortization and deferral.................         85.0        260.5
                                                       -----------  -----------
                                                              (0.3)        24.6
     Defined contribution plans......................         21.4         19.8
                                                       -----------  -----------
     Total pension expense...........................  $      21.1  $      44.4
                                                       ===========  ===========
</TABLE>
 
Assumptions used in accounting for the defined benefit pension plans were as
follows:
 
<TABLE>
<CAPTION>
                                                                     1996  1995
                                                                     ----- -----
     <S>                                                             <C>   <C>
     Discount rate.................................................. 7.25% 7.50%
     Weighted rate of increase in compensation levels............... 4.78% 5.10%
     Expected long-term rate of return on assets.................... 8.50% 7.75%
</TABLE>
 
The following table sets forth the funded status and actuarially determined
amounts related to the Company's defined benefit pension plans:
 
<TABLE>
<CAPTION>
                                                       Year ended December 31
                                                       ------------------------
                                                          1996         1995
                                                       -----------  -----------
                                                            (In millions)
     <S>                                               <C>          <C>
     Actuarial present value of benefit obligations:
       Vested benefit obligation.....................  $  (1,344.8) $  (1,242.9)
                                                       ===========  ===========
       Accumulated benefit obligation................  $  (1,387.7) $  (1,300.3)
                                                       ===========  ===========
     Projected benefit obligation....................  $  (1,582.4) $  (1,480.0)
     Plan assets fair value..........................      1,787.6      1,645.3
                                                       -----------  -----------
     Excess of plan assets over projected benefit ob-
      ligation.......................................        205.2        165.3
     Unrecognized net gain...........................       (176.1)      (139.1)
     Prior service cost not yet recognized in net pe-
      riodic pension cost............................         42.8         50.0
     Unrecognized net asset, net of amortization.....        (95.9)      (111.2)
                                                       -----------  -----------
     Net pension liability...........................  $     (24.0) $     (35.0)
                                                       ===========  ===========
</TABLE>
 
Since 1988, the Massachusetts Division of Insurance has provided the Company
with approval to recognize the pension plan prepaid expense, if any, in
accordance with the requirements of SFAS No. 87, "Employers' Accounting for
Pensions." The Company furnishes the Division of Insurance with an actuarial
certification of the prepaid expense computation on an annual basis.
 
                                      62
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 9--OTHER POSTRETIREMENT BENEFIT PLANS
 
In addition to the Company's defined benefit pension plans, the Company has
employee welfare plans for medical, dental, and life insurance covering most
of its retired employees and general agency personnel. Substantially all
employees may become eligible for these benefits if they reach retirement age
while employed by the Company. The postretirement health care and dental
coverages are contributory based on service for post January 1, 1992 non-union
retirees. A small portion of pre-January 1, 1992 non-union retirees also
contribute. The applicable contributions are based on service.
 
In 1993, the Company changed its method of accounting for the costs of its
retiree benefit plans to the accrual method and elected to amortize its
transition liability for retirees and fully eligible or vested employees over
twenty years.
 
Since 1993, the Company funded a portion of the postretirement obligation. The
Company's policy is to fund postretirement benefits for non-union employees to
the maximum amount that can be deducted for federal income tax purposes and to
fund the benefits for union employees, which are fully tax qualified, at
sufficient amounts so that the total accrued liability related to
postretirement benefits is zero. As of December 31, 1996, plan assets related
to non-union employees were comprised of an irrevocable health insurance
contract to provide future health benefits to retirees while plan assets
related to union employees were comprised of approximately 70% equity
securities and 30% fixed income investments. The following table shows the
plans' combined funding status for vested benefits reconciled with the amounts
recognized in the Company's statements of financial position.
 
<TABLE>
<CAPTION>
                                                      December 31
                                          -------------------------------------
                                                1996               1995
                                          ------------------ ------------------
                                          Medical            Medical
                                            and      Life      and      Life
                                          Dental   Insurance Dental   Insurance
                                           Plans     Plans    Plans     Plans
                                          -------  --------- -------  ---------
                                                     (In millions)
<S>                                       <C>      <C>       <C>      <C>
Accumulated postretirement benefit obli-
 gation:
  Retirees............................... $(234.2)  $(100.6) $(236.5)  $ (89.2)
  Fully eligible active plan partici-
   pants.................................   (46.4)    (19.4)   (42.9)    (20.1)
                                          -------   -------  -------   -------
                                           (280.6)   (120.0)  (279.4)   (109.3)
Plan assets at fair value................   132.4       0.0     96.9       0.0
                                          -------   -------  -------   -------
Accumulated postretirement benefit
 obligation in excess of plan assets.....  (148.2)   (120.0)  (182.5)   (109.3)
Unrecognized prior service cost..........    16.7       5.3     18.2       5.8
Unrecognized prior net gain..............   (93.0)      4.0    (84.2)     (4.2)
Unrecognized transition obligation.......   256.8      78.4    272.9      83.3
                                          -------   -------  -------   -------
Accrued postretirement benefit cost...... $  32.3   $ (32.3) $  24.4   $ (24.4)
                                          =======   =======  =======   =======
</TABLE>
 
 
                                      63
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 9--OTHER POSTRETIREMENT BENEFIT PLANS--CONTINUED
 
Net postretirement benefits costs for the years ended December 31, 1996 and
1995 were $47.4 million and $50.2 million, respectively, and include the
expected cost of such benefits for newly eligible or vested employees,
interest cost, and amortization of the transition liability.
 
Net periodic postretirement benefits cost included the following components:
 
<TABLE>
<CAPTION>
                                                        December 31
                                            -------------------------------------
                                                  1996               1995
                                            ------------------ ------------------
                                            Medical            Medical
                                              and      Life      and      Life
                                            Dental   Insurance Dental   Insurance
                                             Plans     Plans    Plans     Plans
                                            -------  --------- -------  ---------
                                                       (In millions)
     <S>                                    <C>      <C>       <C>      <C>
     Eligibility cost...................... $  7.1     $ 1.8   $  5.3     $ 1.5
     Interest cost.........................   19.8       8.3     21.1       7.8
     Actual return on plan assets..........  (15.9)      0.0    (15.5)      0.0
     Net amortization and deferral.........   20.9       5.4     25.0       5.0
                                            ------     -----   ------     -----
     Net periodic postretirement benefit
      cost................................. $ 31.9     $15.5   $ 35.9     $14.3
                                            ======     =====   ======     =====
</TABLE>
 
The discount rate used in determining the accumulated postretirement benefit
obligation at December 31, 1996 was 7.25% (7.5% for 1995). The annual assumed
rate of increase in the health care cost trend rate for the medical coverages
is 8.0% for 1997 (8.25% was assumed for 1996) and is assumed to decrease
gradually to 5.25% in 2001 and remain at that level thereafter. The health
care cost trend rate assumption has a significant effect on the amounts
reported. For example, increasing the assumed health care cost trend rates by
one percentage point in each year would increase the accumulated post
retirement benefit obligation for the medical coverages as of December 31,
1996 by $28.1 million and the aggregate of the eligibility and interest cost
components of net periodic postretirement benefit cost by $2.9 million for
1996 and $3.6 million for 1995.
 
Postretirement welfare benefits for non-vested employees are not reflected in
the above expenses or accumulated postretirement benefit obligations. As of
December 31, 1996, the accumulated postretirement benefit obligations for non-
vested employees amounted to $69.4 million for medical and dental plans and
$10.7 million for life insurance plans. The corresponding amounts as of
December 31, 1995 were $67.7 million and $10.8 million, respectively.
 
NOTE 10--AFFILIATES
 
The Company has subsidiaries and affiliates in a variety of industries
including domestic and foreign life insurance and domestic property casualty
insurance, real estate, mutual funds, investment brokerage and various other
financial services entities.
 
Total assets of unconsolidated affiliates amounted to $9.6 billion at December
31, 1996 and $9.5 billion at December 31, 1995; total liabilities amounted to
$8.5 billion at December 31, 1996 and $8.3 billion at December 31, 1995; and
total net income was $193.0 million in 1996 and $89.5 million in 1995.
 
                                      64
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 10--AFFILIATES--CONTINUED
 
During 1996, the Company sold certain of its affiliates including its ongoing
property and casualty business and its broker-dealer operations to realign its
business objectives.
 
The Company customarily engages in transactions with its unconsolidated
affiliates, including the cession and assumption of certain insurance business
under the terms of established reinsurance agreements. Various services are
performed by the Company for certain affiliates for which the Company is
reimbursed on the basis of cost. Certain affiliates have entered into various
financial arrangements relating to borrowings and capital maintenance under
which agreements the Company would be obligated in the event of nonperformance
by an affiliate (see Note 15).
 
The Company received dividends of $9.4 million and $9.7 million in 1996 and
1995, respectively, from unconsolidated affiliates.
 
NOTE 11--FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
 
The Company enters into interest rate swap contracts for the purpose of
converting the interest rate characteristics (fixed or variable) of certain
investments to match those of related insurance liabilities. Maturities of
current agreements range from 1997 to 2026. These swaps involve, to varying
degrees, interest rate risk in excess of amounts recognized in the statement
of financial position.
 
The Company enters into currency rate swap agreements to manage exposure to
foreign exchange rate fluctuations. Maturities of current agreements range
through 2009. Should the counterparty fail to meet the terms of the contract,
the Company's market risk is limited to the currency rate differential.
 
The Company enters into interest rate cap and floor contracts to manage
exposure on underlying security values due to a rise in interest rates.
Maturities of current agreements range through 2003.
 
The Company also uses financial futures contracts to hedge risks associated
with interest rate fluctuations on sales of guaranteed investment contracts.
The Company is subject to the risks associated with changes in the value of
the underlying securities; however, such changes in value generally are offset
by opposite changes in the value of the hedged items. The contract or notional
amounts of the contracts represent the extent of the Company's involvement but
not the future cash requirements, as the Company intends to close the open
positions prior to settlement. Net deferred losses on future contracts were
$0.5 million and $7.7 million at December 31, 1996 and 1995, respectively.
 
                                      65
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 11--FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK--CONTINUED
 
The contract or notional amount of the foregoing financial instruments, which
indicates the Company's involvement and, in certain instances, maximum credit
risk related to those instruments, is as follows:
 
<TABLE>
<CAPTION>
                                                                December 31
                                                             -----------------
                                                               1996     1995
                                                             -------- --------
                                                               (In millions)
<S>                                                          <C>      <C>
Futures contracts to purchase securities.................... $  117.6 $   62.2
                                                             ======== ========
Futures contracts to sell securities........................ $  136.4 $  299.9
                                                             ======== ========
Notional amount of interest rate swaps, interest rate
 swaptions, currency rate swaps, interest rate caps and in-
 terest rate floors to:
  Receive variable rates.................................... $3,822.8 $1,735.0
                                                             ======== ========
  Receive fixed rates....................................... $2,912.5 $1,756.3
                                                             ======== ========
</TABLE>
 
The Company continually monitors its positions and the credit ratings of the
counterparties to these financial instruments. The Company believes the risk
of incurring losses due to nonperformance by its counterparties is remote and
that any such losses would be immaterial.
 
Based on market rates in effect at December 31, 1996, the Company's interest
rate swaps, interest rate swaptions, currency rate swaps, interest rate caps,
and interest rate floors represented (assets) liabilities to the Company with
fair values of $16.4 million, $0.0 million, $41.1 million, $(0.6) million and
$(0.1) million, respectively. The corresponding amounts as of December 31,
1995 were $37.0 million, $0.0 million, $23.3 million, $(0.3) million and $0.0
million, respectively.
 
NOTE 12--LEASES
 
The Company leases office space and furniture and equipment under various
operating leases including furniture and equipment leased under a series of
sales-leaseback agreements with a nonaffiliated organization. Rental expense
for all operating leases totaled $32.1 million in 1996 and $32.2 million in
1995. Future minimum rental commitments under noncancellable operating leases
for office space and furniture and equipment are as follows:
 
<TABLE>
<CAPTION>
                                                               December 31, 1996
                                                               -----------------
                                                                 (In millions)
     <S>                                                       <C>
     1997.....................................................       $23.2
     1998.....................................................        18.8
     1999.....................................................        15.3
     2000.....................................................        12.3
     2001.....................................................         7.8
     Thereafter...............................................        17.0
                                                                     -----
     Total minimum payments...................................       $94.4
                                                                     =====
</TABLE>
 
                                      66
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 13--POLICY RESERVES, POLICYHOLDERS' AND BENEFICIARIES' FUNDS AND
         OBLIGATIONS RELATED TO SEPARATE ACCOUNTS
 
The Company's annuity reserves and deposit fund liabilities that are subject
to discretionary withdrawal (with adjustment), subject to discretionary
withdrawal (without adjustment), and not subject to discretionary withdrawal
provisions are summarized as follows:
 
<TABLE>
<CAPTION>
                                                      December 31, 1996 Percent
                                                      ----------------- -------
                                                        (In millions)
<S>                                                   <C>               <C>
Subject to discretionary withdrawal (with adjust-
 ment):
  With market value adjustment.......................     $ 1,748.9        4.9%
  At book value less surrender charge................       2,681.4        7.5
                                                          ---------      -----
  Total with adjustment..............................       4,430.3       12.4
  Subject to discretionary withdrawal (without ad-
   justment) at book value...........................         815.7        2.3
  Subject to discretionary withdrawal--separate ac-
   counts............................................      11,816.8       33.0
Not subject to discretionary withdrawal:
  General account....................................      17,422.1       48.7
  Separate accounts..................................       1,297.3        3.6
                                                          ---------      -----
Total annuity reserves and deposit liabilities--be-
 fore reinsurance....................................      35,782.2      100.0%
                                                                         =====
Less reinsurance ceded...............................          (0.2)
                                                          ---------
Net annuity reserves and deposit fund liabilities....     $35,782.0
                                                          =========
</TABLE>
 
Any liquidation costs associated with the $11.8 billion of separate accounts
subject to discretionary withdrawal are sustained by the separate account
contractholders and not by the general account.
 
NOTE 14--UNPAID CLAIMS
 
Activity in the liability for accident and health unpaid claims is as follows:
 
<TABLE>
<CAPTION>
                                                                  1996    1995
                                                                 ------  ------
                                                                 (In millions)
<S>                                                              <C>     <C>
Balance at January 1............................................ $207.7  $216.2
  Less reinsurance recoverables.................................    4.0    (7.3)
                                                                 ------  ------
Net balance at January 1........................................  203.7   208.9
                                                                 ------  ------
Incurred related to:
  Current year..................................................  293.8   301.0
  Prior years...................................................  (36.1)  (25.2)
                                                                 ------  ------
Total incurred..................................................  257.7   275.8
                                                                 ------  ------
Paid related to:
  Current year..................................................  183.7   192.0
  Prior years...................................................   71.7    89.0
                                                                 ------  ------
Total paid......................................................  255.4   281.0
                                                                 ------  ------
Net balance at December 31......................................  206.0   203.7
  Plus reinsurance recoverable..................................    3.0     4.0
                                                                 ------  ------
Balance at December 31.......................................... $209.0  $207.7
                                                                 ======  ======
</TABLE>
 
                                      67
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 14--UNPAID CLAIMS--CONTINUED
 
As a result of favorable changes in claim estimates and a decline in fully
insured business, the liability for prior year claims decreased in 1996 and
1995.
 
NOTE 15--COMMITMENTS AND CONTINGENCIES
 
The Company has extended commitments to purchase long-term bonds, preferred
and common stocks, and real estate and issue real estate mortgages totaling
$619.4 million, $14.7 million, $160.2 million and $275.4 million,
respectively, at December 31, 1996. If funded, loans related to real estate
mortgages would be fully collateralized by related properties. The Company
monitors the credit worthiness of borrowers under long-term bond commitments
and requires collateral as deemed necessary. The fair value of the commitments
described above is $1.1 billion at December 31, 1996. The majority of these
commitments expire in 1997.
 
The Company has contingent liabilities, pursuant to guarantee agreements
issued in connection with real estate joint ventures, in the amount of $43.3
million.
 
During 1996, the Company entered into a credit support and collateral pledge
agreement with the Federal National Mortgage Association (FNMA). Under the
agreement, the Company sold $532.8 million of commercial mortgage loans and
acquired an equivalent amount of FNMA securities. The Company completed
similar transactions with FNMA in 1991 for $1.042 billion and in 1993 for
$71.9 million. FNMA is guarantying the full face value of the bonds of the
three transactions to the bondholders. However, the Company has agreed to
absorb the first 12.25% of the principal and interest losses (less buy-backs)
for the pools of loans involved in the three transactions, based on the total
outstanding principal balance of $1.036 billion as of July 1, 1996, but is not
required to commit collateral to support this loss contingency. At December
31, 1996, the aggregate outstanding principal balance of all the remaining
pools of loans from 1991, 1993, and 1996 is $907.4 million.
 
Historically, the Company has experienced losses of less than one percent on
its multi-family mortgage portfolio. Mortgage loan buy-backs required by the
FNMA in 1996 and 1995 amounted to $3.4 million and $0.0 million, respectively.
 
During 1996, the Company entered into credit support and collateral pledge
agreement with the Federal Home Loan Mortgage Corporation (FHLMC). Under the
agreement, the Company sold $535.3 million of multi-family loans and acquired
and equivalent amount of FHLMC securities. FHLMC is guarantying the full face
value of the bonds to the bondholders. However, the Company has agreed to
absorb the first 10.5% of original principal and interest losses (less buy-
backs) for the pool of loans involved but is not required to commit collateral
to support this loss contingency. Historically, the Company has experienced
total losses of less than one percent on its multi-family loan portfolio. At
December 31, 1996, the aggregate outstanding principal balance of the pools of
loans was $535.3 million. There were no mortgage loans buy-backs in 1996.
 
The Company has a support agreement with JHVLICo under which the Company
agrees to continue directly or indirectly to own all of JHVLICo's common stock
and maintain JHVLICo's net worth at not less than $1 million.
 
                                      68
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 15--COMMITMENTS AND CONTINGENCIES--CONTINUED
 
The Company has a support agreement with John Hancock Capital Corporation
(JHCC) under which the Company agrees to continue directly or indirectly to
own all of JHCC's common stock and maintain JHCC's net worth at not less than
$1 million. JHCC's outstanding borrowings as of December 31, 1996 were $278.3
million for short-term borrowings and $145.1 million for notes payable.
 
The Company is subject to insurance guaranty fund laws in the states in which
it does business. These laws assess insurance companies amounts to be used to
pay benefits to policyholders and claimants of insolvent insurance companies.
Many states allow these assessments to be credited against future premium
taxes. The Company believes such assessments in excess of amounts accrued will
not materially affect its financial position.
 
Various lawsuits arise against the Company in the course of the Company's
business. Purported class actions and individual actions have been or could be
brought against the Company in its normal course of business. While the
Company specifically denies any wrongdoing, such litigation is subject to many
uncertainties, and given the current environment and complexity of various
types of litigation, their outcome can not be predicted. Accordingly, the
Company has established a litigation reserve. As appropriate, the reserve will
be used for legal and other costs related to opposing such litigation or in
the ultimate settlement of suits. The reserve has been charged directly to
policyholders' contingency reserves of the Company. The Company believes that
the ultimate outcome of pending litigation should not have a material adverse
effect on the Company's financial position.
 
                                      69
<PAGE>
 
JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
 
NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS--CONTINUED
 
NOTE 16--FAIR VALUE OF FINANCIAL INSTRUMENTS
 
The following table presents the carrying amounts and fair values of the
Company's financial instruments:
 
<TABLE>
<CAPTION>
                                              Year ended December 31
                                      ----------------------------------------
                                             1996                 1995
                                      -------------------  -------------------
                                      Carrying    Fair     Carrying    Fair
                                       Amount     Value     Amount     Value
                                      --------- ---------  --------- ---------
                                                   (In millions)
<S>                                   <C>       <C>        <C>       <C>
Assets
  Bonds--Note 6...................... $22,467.0 $23,539.0  $21,108.5 $22,995.0
  Preferred stocks--Note 6...........     416.2     416.2      338.8     338.8
  Common stocks--Note 6..............     249.8     249.8      130.9     130.9
  Mortgage loans on real estate--Note
   6.................................   7,964.0   8,400.2    8,801.5   9,381.8
  Policy loans--Note 1...............   1,589.3   1,589.3    1,621.3   1,621.3
  Cash and cash equivalents--Note 1..   1,416.7   1,416.7      540.7     540.7
Liabilities
  Guaranteed investment contracts--
   Note 1............................  11,921.6  11,943.2   12,014.3  12,325.3
  Fixed rate deferred and immediate
   annuities--Note 1.................   3,909.3   3,886.1    3,494.5   3,478.6
  Supplementary contracts without
   life contingencies--Note 1........      45.6      46.0       39.6      40.7
Derivatives liabilities relating
 to:--Note 11
Interest rate swaps..................       --       16.4        --       37.0
Currency rate swaps..................       --       41.1        --       23.3
Interest rate caps...................       --       (0.6)       --       (0.3)
Interest rate floors.................       --       (0.1)       --        0.0
Commitments--Note 15.................       --    1,095.7        --    1,070.2
</TABLE>
 
The carrying amounts in the table are included in the statutory-basis
statements of financial position. The methods and assumptions utilized by the
Company in estimating its fair value disclosures are described in Note 1.
 
 
                                       70
<PAGE>
 
                       APPENDIX--OTHER POLICY PROVISIONS
 
SETTLEMENT PROVISIONS
 
  In place of a single payment, an amount of $1,000 or more payable under the
Policy as a benefit or as the Surrender Value, if any, may be left with John
Hancock under the terms of a supplementary agreement. The agreement will be
issued when the proceeds are applied through the election of any one of the
options below.
 
  The following options are subject to the restrictions and limitations stated
in the Policy.
 
    Option 1--Interest Income at the declared rate but not less than 3 1/2% a
  year on proceeds held on deposit.
 
    Option 2A--Income of a Specified Amount, with payments each year totaling
  at least 1/12th of the proceeds, until the proceeds, with interest credited
  at the declared rate but not less than 3 1/2% a year on unpaid balances,
  are fully paid.
 
    Option 2B--Income for a Fixed Period, with each payment as declared.
 
    Option 3--Life Income with Payments for a Guaranteed Period.
 
    Option 4--Life Income without Refund at the death of the Payee of any
  part of the proceeds applied. Only one payment is made if the Payee dies
  before the second payment is due.
 
    Option 5--Life Income with Cash Refund at the death of the Payee of the
  amount, if any, equal to the proceeds applied less the sum of all income
  payments made.
 
  No election of an option may provide for income payments of less than $50.
 
  Other options may be arranged with John Hancock's approval.
 
ADDITIONAL INSURANCE BENEFITS
 
  On payment of an additional charge and subject to certain age and insurance
underwriting requirements, certain additional provisions, such as an
Accidental Death Benefit, which are subject to the restrictions and
limitations set forth therein, may be included in a Policy by rider.
 
GENERAL PROVISIONS
 
  BENEFICIARY. The Beneficiary will be as shown in the application for the
Policy, unless thereafter changed by the Owner in accordance with the terms of
the Policy. In general, if the insured dies and there is no surviving
Beneficiary, the Owner will be the Beneficiary, but if the insured was the
Owner, the Owner's estate will be the Beneficiary.
 
  OWNER AND ASSIGNMENT. The Owner's interest in the Policy may be assigned
without the consent of any revocable Beneficiary. John Hancock will not be on
notice of any assignment unless it is in writing and until a duplicate of the
original assignment has been filed at John Hancock's Servicing Office. John
Hancock assumes no responsibility for the validity or sufficiency of any
assignment.
 
  MISSTATEMENT OF AGE OR SEX. If the age or sex of the insured has been
misstated, John Hancock will adjust the benefits payable to those which would
have been purchased at the correct age or sex by the most recent insurance
charge deducted from Account Value.
 
 
                                      71
<PAGE>
 
  SUICIDE. If the insured commits suicide within 2 years (except where state
law requires a shorter period) from the date of issue shown in the Policy, the
Policy will terminate and John Hancock will pay in place of all other benefits
an amount equal to the premium paid less any Indebtedness on the date of death
and less any withdrawals. If the suicide is within 2 years (except where state
law requires a shorter period) from the date of any Policy change that
increases the death benefit, or the payment of any premium requiring evidence
of insurability, the death benefit will not include the increased benefit but
will include the excess premium.
 
  AGE, POLICY ANNIVERSARIES AND MONTHLY PROCESSING DATE. For purpose of the
Policy, an insured's "age" is his or her age on his or her nearest birthday.
Policy months, Policy years and Policy anniversaries are calculated from the
date of issue. The monthly processing date is on or about the first Valuation
Date in each Policy month.
 
  AVIATION ACTIVITY EXCLUSION. If the insured dies in an aviation accident
while a crew member on other than a commercial aircraft and the Policy
provides at the request of the Owner for a limited benefit in such situation,
John Hancock will pay in place of all other benefits an amount equal to the
greater of the premium paid or the Surrender Value, less any Indebtedness.
 
  INCONTESTABILITY. The Policy shall be incontestable, other than for
nonpayment of premiums, after it has been in force during the lifetime of the
insured for 2 years from its issue date. If, however, evidence of insurability
is required with respect to any increase in death benefit, such increase shall
be incontestable after the increase has been in force during the lifetime of
the insured for 2 years from the increase date.
 
  DEFERRAL OF DETERMINATIONS AND PAYMENTS. Payment of any death, surrender,
partial withdrawal or loan proceeds will ordinarily be made within seven days
after receipt at John Hancock's Servicing Office of all documents required for
any such payment. Approximately two-thirds of the claims for death proceeds
which are made within two years after the date of issue of the Policy will be
investigated to determine whether the claim should be contested and payment of
these claims will therefore be delayed.
 
  John Hancock may defer any transaction requiring a determination of Account
Value in any variable Subaccount for any period during which: (1) the disposal
or valuation of the Account's assets is not reasonably practicable because the
New York Stock Exchange is closed or conditions are such that, under the
Commission's rules and regulations, trading is restricted or an emergency is
deemed to exist or (2) the Commission by order permits postponement of such
actions for the protection of Owners.
 
  The foregoing description of Policy provisions is qualified by reference to
the specimen Policy which has been filed as an exhibit to the Registration
Statement.
 
                                      72
<PAGE>
 
           APPENDIX--ILLUSTRATION OF DEATH BENEFITS, ACCOUNT VALUES
                   SURRENDER VALUES AND ACCUMULATED PREMIUMS
 
  The following tables illustrate the changes in death benefit, Account Value
and Surrender Value of the Policy, disregarding any Policy loans. Each table
separately illustrates the operation of a Policy for an identified issue age,
Planned Premium schedule and Sum Insured and shows how the death benefit,
Account Value and Surrender Value may vary over an extended period of time
assuming hypothetical rates of investment return (i.e., investment income and
capital gains and losses, realized or unrealized) equivalent to constant gross
annual rates of 0%, 6% and 12%. The tables are based on given annual Planned
Premiums paid at the beginning of each Policy year and will assist in a
comparison of the values set forth in the tables with those under other
variable life insurance policies which may be issued by John Hancock or other
companies. Tables are provided for each of the three available death benefit
options. The values for a Policy would be different from those shown if
premiums are paid in different amounts or at different times or if the actual
gross rates of investment return average 0%, 6% or 12% over a period of years,
but nevertheless fluctuate above or below the average for individual Policy
years, or if the Policy were issued in a state in which no distinctions are
made based on the gender of the insureds.
   
  The amounts shown for the death benefit, Account Value and Surrender Value
are as of the end of each Policy year. The tables headed "Using Current
Charges" assume that the current rates for insurance, sales, risk, and expense
charges (including John Hancock's intended waiver after ten Policy years of
the sales charges deducted from certain premiums and its intended reduction in
the tenth Policy year in the insurance charge deducted monthly from Account
Value) will apply in each year illustrated. The tables headed "Using Maximum
Charges" assumes that the maximum (guaranteed) insurance, sales, risk, and
expense charges will be made in each year illustrated. The amounts shown in
all tables reflect an average asset charge for the daily investment advisory
expense charges to the Portfolios of the Funds (equivalent to an effective
annual rate of .61%) and an assumed average asset charge for the annual
nonadvisory operating expenses of each Portfolio of the Funds (equivalent to
an effective annual rate of .19%). For a description of expenses charged to
the Portfolios, including the reimbursement of any Portfolio for annual non-
advisory operating expenses in excess of an effective annual rate of .25%, a
continuing obligation of the Fund's investment adviser, see the attached
Prospectuses for the Funds. The charges for the daily investment management
fee and the annual non-advisory operating expenses are based on the
hypothetical assumption that Policy values are allocated equally among the
variable Subaccounts. The actual Portfolio charges and expenses associated
with any Policy will vary depending upon the actual allocation of Policy
values among Subaccounts.     
 
  The tables reflect that no charge is currently made to the Account for
Federal income taxes. However, John Hancock reserves the right to make such a
charge in the future and any charge would require higher rates of investment
return in order to produce the same Policy values. All of the tables do,
however, reflect the imposition of a Federal DAC Tax charge in the amount of
1.25% of all premiums paid and a premium tax charge in the amount of 2.35% of
all premiums paid.
 
  The tables assume that the Guaranteed Death Benefit feature was in effect
the first 5 Policy years.
 
  The second column of each table shows the amount to which the total premiums
paid to the end of a Policy year during the premium paying period would
accumulate if an amount equal to those premiums were invested to earn
interest, after taxes, at 5% compounded annually.
 
  John Hancock will furnish upon request a comparable illustration reflecting
the proposed insureds' ages, sexes, underwriting risk classifications and the
Sum Insured at issue and Planned Premium amount requested, and assuming annual
Planned Premiums.
 
                                      73
<PAGE>
 
DEATH BENEFIT OPTION 1: --LEVEL DEATH BENEFIT
ILLUSTRATION ASSUMES CURRENT CHARGES
 
MALE, ISSUE AGE 35, STANDARD NONSMOKER UNDERWRITING RISK
SUM INSURED AT ISSUE: $100,000
$760 BASE POLICY TARGET PREMIUM*
 
<TABLE>   
<CAPTION>
                               Death Benefit                    Account Value                    Surrender Value
                       -------------------------------- --------------------------------  --------------------------------
           Premiums     Assuming Hypothetical Gross      Assuming Hypothetical Gross       Assuming Hypothetical Gross
End of   Accumulated    Annual Investment Return of:     Annual Investment Return of:      Annual Investment Return of:
Policy  At 5% Interest -------------------------------- --------------------------------  --------------------------------
 Year      Per Year    0% Gross   6% Gross   12% Gross  0% Gross   6% Gross   12% Gross   0% Gross   6% Gross   12% Gross
- ------  -------------- ---------  ---------  ---------- ---------  ---------  ----------  ---------  ---------  ----------
<S>     <C>            <C>        <C>        <C>        <C>        <C>        <C>         <C>        <C>        <C>
   1           798       100,000    100,000     100,000       237         264         292         0           0           0
   2         1,636       100,000    100,000     100,000       695         771         851         0          28         108
   3         2,516       100,000    100,000     100,000     1,132       1,286       1,455        39         194         362
   4         3,439       100,000    100,000     100,000     1,549       1,811       2,107       456         719       1,014
   5         4,409       100,000    100,000     100,000     1,946       2,345       2,813       854       1,253       1,720
   6         5,428       100,000    100,000     100,000     2,324       2,889       3,578     1,231       1,797       2,486
   7         6,497       100,000    100,000     100,000     2,683       3,445       4,411     1,590       2,352       3,318
   8         7,620       100,000    100,000     100,000     3,023       4,012       5,317     2,129       3,118       4,423
   9         8,799       100,000    100,000     100,000     3,345       4,590       6,305     2,649       3,895       5,610
  10        10,037       100,000    100,000     100,000     3,656       5,194       7,400     3,360       4,897       7,104
  11        11,337       100,000    100,000     100,000     3,981       5,845       8,635     3,783       5,647       8,438
  12        12,702       100,000    100,000     100,000     4,288       6,515       9,992     4,189       6,416       9,894
  13        14,135       100,000    100,000     100,000     4,580       7,205      11,487     4,580       7,205      11,487
  14        15,640       100,000    100,000     100,000     4,858       7,921      13,137     4,858       7,921      13,137
  15        17,220       100,000    100,000     100,000     5,127       8,666      14,963     5,127       8,666      14,963
  16        18,879       100,000    100,000     100,000     5,392       9,449      16,992     5,392       9,449      16,992
  17        20,621       100,000    100,000     100,000     5,596      10,214      19,194     5,596      10,214      19,194
  18        22,450       100,000    100,000     100,000     5,760      10,983      21,610     5,760      10,983      21,610
  19        24,370       100,000    100,000     100,000     5,881      11,752      24,263     5,881      11,752      24,263
  20        26,387       100,000    100,000     100,000     5,958      12,521      27,182     5,958      12,521      27,182
  25        38,086       100,000    100,000     100,000     5,461      16,177      46,950     5,461      16,177      46,950
  30        53,018       100,000    100,000     100,000     2,862      18,944      80,308     2,862      18,944      80,308
  35        72,076            **    100,000     157,383        **      19,404     136,855        **      19,404     136,855
  40        96,398            **    100,000     241,761        **      14,595     230,249        **      14,595     230,249
  45       127,441            **         **     405,009        **          **     385,723        **          **     385,723
</TABLE>    
- --------
(*) If premiums are paid more frequently than annually, the above values shown
    would be affected.
(**) Policy lapses unless additional premium payments are made.
  IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
RESULTS. ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING INVESTMENT ALLOCATIONS MADE BY
THE OWNER. THE DEATH BENEFIT, ACCOUNT VALUE AND SURRENDER VALUE FOR A POLICY
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF INVESTMENT
RETURN AVERAGE 0%, 6% OR 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE
OR BELOW THE AVERAGE FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL INVESTMENT RESULTS CAN BE ACHIEVED FOR ANY ONE
YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
                                      74
<PAGE>
 
DEATH BENEFIT OPTION 1: LEVEL DEATH BENEFIT 
ILLUSTRATION ASSUMES MAXIMUM CHARGES
 
MALE, ISSUE AGE 35, STANDARD NONSMOKER UNDERWRITING RISK
SUM INSURED AT ISSUE: $100,000
$760 BASE POLICY TARGET PREMIUM *
 
<TABLE>   
<CAPTION>
                               Death Benefit                    Account Value                    Surrender Value
                       -------------------------------- --------------------------------  --------------------------------
           Premiums     Assuming Hypothetical Gross      Assuming Hypothetical Gross       Assuming Hypothetical Gross
End of   Accumulated    Annual Investment Return of:     Annual Investment Return of:      Annual Investment Return of:
Policy  At 5% Interest -------------------------------- --------------------------------  --------------------------------
 Year      Per Year    0% Gross   6% Gross   12% Gross  0% Gross   6% Gross   12% Gross   0% Gross   6% Gross   12% Gross
- ------  -------------- ---------  ---------  ---------- ---------  ---------  ----------  ---------  ---------  ----------
<S>     <C>            <C>        <C>        <C>        <C>        <C>        <C>         <C>        <C>        <C>
   1           798       100,000    100,000     100,000       191         216         242         0           0           0
   2         1,636       100,000    100,000     100,000       609         680         754         0           0          10
   3         2,516       100,000    100,000     100,000     1,010       1,152       1,306         0          59         214
   4         3,439       100,000    100,000     100,000     1,393       1,634       1,904       301         541         811
   5         4,409       100,000    100,000     100,000     1,757       2,122       2,548       664       1,029       1,456
   6         5,428       100,000    100,000     100,000     2,101       2,618       3,245     1,009       1,525       2,152
   7         6,497       100,000    100,000     100,000     2,423       3,118       3,995     1,331       2,025       2,902
   8         7,620       100,000    100,000     100,000     2,723       3,622       4,805     1,829       2,728       3,911
   9         8,799       100,000    100,000     100,000     2,998       4,128       5,678     2,303       3,433       4,983
  10        10,037       100,000    100,000     100,000     3,257       4,647       6,635     2,961       4,351       6,339
  11        11,337       100,000    100,000     100,000     3,489       5,167       7,671     3,291       4,969       7,473
  12        12,702       100,000    100,000     100,000     3,692       5,685       8,792     3,594       5,586       8,693
  13        14,135       100,000    100,000     100,000     3,867       6,201      10,006     3,867       6,201      10,006
  14        15,640       100,000    100,000     100,000     4,010       6,714      11,324     4,010       6,714      11,324
  15        17,220       100,000    100,000     100,000     4,119       7,219      12,754     4,119       7,219      12,754
  16        18,879       100,000    100,000     100,000     4,192       7,715      14,306     4,192       7,715      14,306
  17        20,621       100,000    100,000     100,000     4,223       8,195      15,991     4,223       8,195      15,991
  18        22,450       100,000    100,000     100,000     4,205       8,652      17,817     4,205       8,652      17,817
  19        24,370       100,000    100,000     100,000     4,135       9,081      19,799     4,135       9,081      19,799
  20        26,387       100,000    100,000     100,000     4,002       9,471      21,948     4,002       9,471      21,948
  25        38,086       100,000    100,000     100,000     2,168      10,547      35,894     2,168      10,547      35,894
  30        53,018            **    100,000     100,000        **       8,868      57,973        **       8,868      57,973
  35        72,076            **    100,000     109,818        **         796      95,494        **         796      95,494
  40        96,398            **         **     165,977        **          **     158,074        **          **     158,074
  45       127,441            **         **     273,204        **          **     260,194        **          **     260,194
</TABLE>    
- --------
 * If premiums are paid more frequently than annually, the above values shown
   would be affected.
** Policy lapses unless additional premium payments are made.
  IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
RESULTS. ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING INVESTMENT ALLOCATIONS MADE BY
THE OWNER. THE DEATH BENEFIT, ACCOUNT VALUE AND SURRENDER VALUE FOR A POLICY
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF INVESTMENT
RETURN AVERAGE 0%, 5% OR 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE
OR BELOW THE AVERAGE FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL INVESTMENT RESULTS CAN BE ACHIEVED FOR ANY ONE
YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
                                      75
<PAGE>
 
DEATH BENEFIT OPTION 2: VARIABLE DEATH BENEFIT
ILLUSTRATION ASSUMES CURRENT CHARGES
 
MALE, ISSUE AGE 35, STANDARD NONSMOKER UNDERWRITING RISK
SUM INSURED AT ISSUE: $100,000
$760 BASE POLICY TARGET PREMIUM*
 
<TABLE>   
<CAPTION>
                               Death Benefit                    Account Value                    Surrender Value
                       -------------------------------- --------------------------------  --------------------------------
           Premiums     Assuming Hypothetical Gross      Assuming Hypothetical Gross       Assuming Hypothetical Gross
End of   Accumulated    Annual Investment Return of:     Annual Investment Return of:      Annual Investment Return of:
Policy  At 5% Interest -------------------------------- --------------------------------  --------------------------------
 Year      Per Year    0% Gross   6% Gross   12% Gross  0% Gross   6% Gross   12% Gross   0% Gross   6% Gross   12% Gross
- ------  -------------- ---------  ---------  ---------- ---------  ---------  ----------  ---------  ---------  ----------
<S>     <C>            <C>        <C>        <C>        <C>        <C>        <C>         <C>        <C>        <C>
   1           798       100,237    100,264     100,291       237         264         291         0           0           0
   2         1,636       100,693    100,769     100,849       693         769         849         0          26         106
   3         2,516       101,128    101,282     101,449     1,128       1,282       1,449        35         189         356
   4         3,439       101,542    101,802     102,097     1,542       1,802       2,097       449         710       1,004
   5         4,409       101,935    102,331     102,795     1,935       2,331       2,795       842       1,238       1,703
   6         5,428       102,307    102,867     103,551     2,307       2,867       3,551     1,214       1,775       2,458
   7         6,497       102,660    103,413     104,369     2,660       3,413       4,369     1,567       2,321       3,277
   8         7,620       102,992    103,968     105,257     2,992       3,968       5,257     2,098       3,074       4,363
   9         8,799       103,304    104,532     106,222     3,304       4,532       6,222     2,609       3,837       5,527
  10        10,037       103,606    105,118     107,287     3,606       5,118       7,287     3,309       4,821       6,990
  11        11,337       103,918    105,747     108,483     3,918       5,747       8,483     3,721       5,549       8,285
  12        12,702       104,212    106,391     109,792     4,212       6,391       9,792     4,114       6,292       9,693
  13        14,135       104,489    107,052     111,226     4,489       7,052      11,226     4,489       7,052      11,226
  14        15,640       104,751    107,732     112,802     4,751       7,732      12,802     4,751       7,732      12,802
  15        17,220       105,003    108,438     114,540     5,003       8,438      14,540     5,003       8,438      14,540
  16        18,879       105,250    109,175     116,463     5,250       9,175      16,463     5,250       9,175      16,463
  17        20,621       105,431    109,884     118,528     5,431       9,884      18,528     5,431       9,884      18,528
  18        22,450       105,569    110,585     120,772     5,569      10,585      20,772     5,569      10,585      20,772
  19        24,370       105,662    111,275     123,211     5,662      11,275      23,211     5,662      11,275      23,211
  20        26,387       105,707    111,951     125,866     5,707      11,951      25,866     5,707      11,951      25,866
  25        38,086       104,999    114,839     143,015     4,999      14,839      43,015     4,999      14,839      43,015
  30        53,018       102,157    116,038     168,955     2,157      16,038      68,955     2,157      16,038      68,955
  35        72,076            **    113,599     207,924        **      13,599     107,924        **      13,599     107,924
  40        96,398            **    104,185     265,994        **       4,185     165,994        **       4,185     165,994
  45       127,441            **         **     351,128        **          **     251,128        **          **     251,128
</TABLE>    
- --------
*  If premiums are paid more frequently than annually, the above values shown
   above would be affected.
** Policy lapses unless additional premium payments are made.
  IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
RESULTS. ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING INVESTMENT ALLOCATIONS MADE BY
THE OWNER. THE DEATH BENEFIT, ACCOUNT VALUE AND SURRENDER VALUE FOR A POLICY
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF INVESTMENT
RETURN AVERAGE 0%, 6% OR 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE
OR BELOW THE AVERAGE FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL INVESTMENT RESULTS CAN BE ACHIEVED FOR ANY ONE
YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
                                      76
<PAGE>
 
DEATH BENEFIT OPTION 2: VARIABLE DEATH BENEFIT 
ILLUSTRATION ASSUMES MAXIMUM CHARGES
 
MALE, ISSUE AGE 35, STANDARD NONSMOKER UNDERWRITING RISK 
SUM INSURED AT ISSUE: $100,000 
$760 BASE POLICY TARGET PREMIUM*
 
<TABLE>   
<CAPTION>
                               Death Benefit                    Account Value                       Surrender Value
                       -------------------------------- ----------------------------------   ----------------------------------
           Premiums     Assuming Hypothetical Gross      Assuming Hypothetical Gross          Assuming Hypothetical Gross
End of   Accumulated    Annual Investment Return of:     Annual Investment Return of:         Annual Investment Return of:
Policy  At 5% Interest -------------------------------- ----------------------------------   ----------------------------------
 Year      Per Year    0% Gross   6% Gross   12% Gross  0% Gross    6% Gross    12% Gross    0% Gross    6% Gross    12% Gross
- ------  -------------- ---------  --------   ---------  --------    --------    ---------    --------    --------    ---------
<S>     <C>            <C>        <C>        <C>        <C>         <C>         <C>          <C>         <C>         <C>
   1           798       100,190    100,216     100,241        190         216          241           0           0            0
   2         1,636       100,607    100,677     100,751        607         677          751           0           0            8
   3         2,516       101,006    101,148     101,301      1,006       1,148        1,301           0          55          208
   4         3,439       101,386    101,625     101,894      1,386       1,625        1,894         293         532          801
   5         4,409       101,746    102,108     102,532      1,746       2,108        2,532         653       1,015        1,439
   6         5,428       102,085    102,597     103,219      2,085       2,597        3,219         993       1,504        2,126
   7         6,497       102,401    103,088     103,956      2,401       3,088        3,956       1,308       1,995        2,863
   8         7,620       102,694    103,581     104,749      2,694       3,581        4,749       1,800       2,687        3,855
   9         8,799       102,961    104,073     105,599      2,961       4,073        5,599       2,265       3,378        4,904
  10        10,037       103,209    104,575     106,528      3,209       4,575        6,528       2,913       4,279        6,231
  11        11,337       103,430    105,073     107,526      3,430       5,073        7,526       3,232       4,876        7,328
  12        12,702       103,620    105,566     108,599      3,620       5,566        8,599       3,521       5,468        8,501
  13        14,135       103,779    106,053     109,755      3,779       6,053        9,755       3,779       6,053        9,755
  14        15,640       103,906    106,529     110,997      3,906       6,529       10,997       3,906       6,529       10,997
  15        17,220       103,996    106,992     112,334      3,996       6,992       12,334       3,996       6,992       12,334
  16        18,879       104,050    107,439     113,771      4,050       7,439       13,771       4,050       7,439       13,771
  17        20,621       104,059    107,861     115,313      4,059       7,861       15,313       4,059       7,861       15,313
  18        22,450       104,017    108,250     116,962      4,017       8,250       16,962       4,017       8,250       16,962
  19        24,370       103,920    108,601     118,726      3,920       8,601       18,726       3,920       8,601       18,726
  20        26,387       103,759    108,899     120,605      3,759       8,899       20,605       3,759       8,899       20,605
  25        38,086       101,779    109,273     131,932      1,779       9,273       31,932       1,779       9,273       31,932
  30        53,018            **    106,372     146,802         **       6,372       46,802          **       6,372       46,802
  35        72,076            **         **     164,618         **          **       64,618          **          **       64,618
  40        96,398            **         **     182,715         **          **       82,715          **          **       82,715
  45       127,441            **         **     193,249         **          **       93,249          **          **       93,249
</TABLE>    
- --------
*  If premiums are paid more frequently than annually, the above values shown
   would be affected.
** Policy lapses unless additional premium payments are made.
  IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
RESULTS. ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING INVESTMENT ALLOCATIONS MADE BY
THE OWNER. THE DEATH BENEFIT, ACCOUNT VALUE AND SURRENDER VALUE FOR A POLICY
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF INVESTMENT
RETURN AVERAGE 0%, 6% OR 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE
OR BELOW THE AVERAGE FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL INVESTMENT RESULTS CAN BE ACHIEVED FOR ANY ONE
YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
                                      77
<PAGE>
 
DEATH BENEFIT OPTION 3: LEVEL DEATH BENEFIT WITH GREATER FUNDING 
ILLUSTRATION ASSUMES CURRENT CHARGES
 
MALE, ISSUE AGE 35, STANDARD NONSMOKER UNDERWRITING RISK 
SUM INSURED AT ISSUE: $100,000 
$760 BASE POLICY TARGET PREMIUM*
 
<TABLE>   
<CAPTION>
                               Death Benefit                    Account Value                    Surrender Value
                       -------------------------------- --------------------------------  --------------------------------
           Premiums     Assuming Hypothetical Gross      Assuming Hypothetical Gross       Assuming Hypothetical Gross
End of   Accumulated    Annual Investment Return of:     Annual Investment Return of:      Annual Investment Return of:
Policy  At 5% Interest -------------------------------- --------------------------------  --------------------------------
 Year      Per Year    0% Gross   6% Gross   12% Gross  0% Gross   6% Gross   12% Gross   0% Gross   6% Gross   12% Gross
- ------  -------------- ---------  --------   ---------  --------   --------   ---------   --------   --------   ---------
<S>     <C>            <C>        <C>        <C>        <C>        <C>        <C>         <C>        <C>        <C>
   1           798       100,000    100,000     100,000       237         264         292         0           0           0
   2         1,636       100,000    100,000     100,000       695         771         851         0          28         108
   3         2,516       100,000    100,000     100,000     1,132       1,286       1,455        39         194         362
   4         3,439       100,000    100,000     100,000     1,549       1,811       2,107       456         719       1,014
   5         4,409       100,000    100,000     100,000     1,946       2,345       2,813       854       1,253       1,720
   6         5,428       100,000    100,000     100,000     2,324       2,889       3,578     1,231       1,797       2,486
   7         6,497       100,000    100,000     100,000     2,683       3,445       4,411     1,590       2,352       3,318
   8         7,620       100,000    100,000     100,000     3,023       4,012       5,317     2,129       3,118       4,423
   9         8,799       100,000    100,000     100,000     3,345       4,590       6,305     2,649       3,895       5,610
  10        10,037       100,000    100,000     100,000     3,656       5,194       7,400     3,360       4,897       7,104
  11        11,337       100,000    100,000     100,000     3,981       5,845       8,635     3,783       5,647       8,438
  12        12,702       100,000    100,000     100,000     4,288       6,515       9,992     4,189       6,416       9,894
  13        14,135       100,000    100,000     100,000     4,580       7,205      11,487     4,580       7,205      11,487
  14        15,640       100,000    100,000     100,000     4,858       7,921      13,137     4,858       7,921      13,137
  15        17,220       100,000    100,000     100,000     5,127       8,666      14,963     5,127       8,666      14,963
  16        18,879       100,000    100,000     100,000     5,392       9,449      16,992     5,392       9,449      16,992
  17        20,621       100,000    100,000     100,000     5,596      10,214      19,194     5,596      10,214      19,194
  18        22,450       100,000    100,000     100,000     5,760      10,983      21,610     5,760      10,983      21,610
  19        24,370       100,000    100,000     100,000     5,881      11,752      24,263     5,881      11,752      24,263
  20        26,387       100,000    100,000     100,000     5,958      12,521      27,182     5,958      12,521      27,182
  25        38,086       100,000    100,000     100,000     5,461      16,177      46,950     5,461      16,177      46,950
  30        53,018       100,000    100,000     134,782     2,862      18,944      79,190     2,862      18,944      79,190
  35        72,076            **    100,000     196,136        **      19,404     129,583        **      19,404     129,583
  40        96,398            **    100,000     283,835        **      14,595     207,360        **      14,595     207,360
  45       127,441            **         **     411,057        **          **     325,564        **          **     325,564
</TABLE>    
- --------
*  If premiums are paid more frequently than annually, the above values shown
   would be affected.
** Policy lapses unless additional premium payments are made.
  IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
RESULTS. ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING INVESTMENT ALLOCATIONS MADE BY
THE OWNER. THE DEATH BENEFIT, ACCOUNT VALUE AND SURRENDER VALUE FOR A POLICY
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF INVESTMENT
RETURN AVERAGE 0%, 6% OR 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE
OR BELOW THE AVERAGE FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL INVESTMENT RESULTS CAN BE ACHIEVED FOR ANY ONE
YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
                                      78
<PAGE>
 
DEATH BENEFIT OPTION 3: LEVEL DEATH BENEFIT WITH GREATER FUNDING 
ILLUSTRATION ASSUMES MAXIMUM CHARGES
 
MALE, ISSUE AGE 35, STANDARD NONSMOKER UNDERWRITING RISK 
SUM INSURED AT ISSUE: $100,000 
$760 BASE POLICY TARGET PREMIUM*
 
<TABLE>   
<CAPTION>
                               Death Benefit                    Account Value                    Surrender Value
                       -------------------------------- --------------------------------  --------------------------------
           Premiums     Assuming Hypothetical Gross      Assuming Hypothetical Gross       Assuming Hypothetical Gross
End of   Accumulated    Annual Investment Return of:     Annual Investment Return of:      Annual Investment Return of:
Policy  At 5% Interest -------------------------------- --------------------------------  --------------------------------
 Year      Per Year    0% Gross   6% Gross   12% Gross  0% Gross   6% Gross   12% Gross   0% Gross   6% Gross   12% Gross
- ------  -------------- --------   --------   ---------  --------   --------   ---------   --------   --------   ---------
<S>     <C>            <C>        <C>        <C>        <C>        <C>        <C>         <C>        <C>        <C>
   1           798       100,000    100,000     100,000       191         216         242         0           0           0
   2         1,636       100,000    100,000     100,000       609         680         754         0           0          10
   3         2,516       100,000    100,000     100,000     1,010       1,152       1,306         0          59         214
   4         3,439       100,000    100,000     100,000     1,393       1,634       1,904       301         541         811
   5         4,409       100,000    100,000     100,000     1,757       2,122       2,548       664       1,029       1,456
   6         5,428       100,000    100,000     100,000     2,101       2,618       3,245     1,009       1,525       2,152
   7         6,497       100,000    100,000     100,000     2,423       3,118       3,995     1,331       2,025       2,902
   8         7,620       100,000    100,000     100,000     2,723       3,622       4,805     1,829       2,728       3,911
   9         8,799       100,000    100,000     100,000     2,998       4,128       5,678     2,303       3,433       4,983
  10        10,037       100,000    100,000     100,000     3,257       4,647       6,635     2,961       4,351       6,339
  11        11,337       100,000    100,000     100,000     3,489       5,167       7,671     3,291       4,969       7,473
  12        12,702       100,000    100,000     100,000     3,692       5,685       8,792     3,594       5,586       8,693
  13        14,135       100,000    100,000     100,000     3,867       6,201      10,006     3,867       6,201      10,006
  14        15,640       100,000    100,000     100,000     4,010       6,714      11,324     4,010       6,714      11,324
  15        17,220       100,000    100,000     100,000     4,119       7,219      12,754     4,119       7,219      12,754
  16        18,879       100,000    100,000     100,000     4,192       7,715      14,306     4,192       7,715      14,306
  17        20,621       100,000    100,000     100,000     4,223       8,195      15,991     4,223       8,195      15,991
  18        22,450       100,000    100,000     100,000     4,205       8,652      17,817     4,205       8,652      17,817
  19        24,370       100,000    100,000     100,000     4,135       9,081      19,799     4,135       9,081      19,799
  20        26,387       100,000    100,000     100,000     4,002       9,471      21,948     4,002       9,471      21,948
  25        38,086       100,000    100,000     100,000     2,168      10,547      35,894     2,168      10,547      35,894
  30        53,018            **     00,000     100,000        **       8,868      57,972        **       8,868      57,972
  35        72,076            **    100,000     139,515        **         796      92,174        **         796      92,174
  40        96,398            **         **     194,047        **          **     141,764        **          **     141,764
  45       127,441            **         **     267,166        **          **     211,600        **          **     211,600
</TABLE>    
- --------
*  If premiums are paid more frequently than annually, the above values shown
   would be affected.
** Policy lapses unless additional premium payments are made.
 
  IT IS EMPHASIZED THAT THE HYPOTHETICAL INVESTMENT RESULTS ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
RESULTS. ACTUAL INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING INVESTMENT ALLOCATIONS MADE BY
THE OWNER. THE DEATH BENEFIT, ACCOUNT VALUE AND SURRENDER VALUE FOR A POLICY
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS RATES OF INVESTMENT
RETURN AVERAGE 0%, 6% OR 12% OVER A PERIOD OF YEARS, BUT ALSO FLUCTUATED ABOVE
OR BELOW THE AVERAGE FOR INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE
MADE THAT THESE HYPOTHETICAL INVESTMENT RESULTS CAN BE ACHIEVED FOR ANY ONE
YEAR OR SUSTAINED OVER ANY PERIOD OF TIME.
 
                                      79
<PAGE>
 
 
 
                                      LOGO
 
 
         POLICIES ISSUED BY JOHN HANCOCK MUTUAL LIFE INSURANCE COMPANY
                JOHN HANCOCK PLACE, BOSTON, MASSACHUSETTS 02117
   
S8148NY-M 5/97     
<PAGE>
 
                                    PART II

                          UNDERTAKING TO FILE REPORTS

      Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents, and reports as may be prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that Section.

                       REPRESENTATION OF REASONABLENESS

      John Hancock Mutual Life Insurance Company represents that the fees and
charges deducted under the Policies, in the aggregate, are reasonable in
relation to the services rendered, the expenses expected to be incurred, and the
risks assumed by the insurance company.

                     UNDERTAKING REGARDING INDEMNIFICATION

      Pursuant to Article 9 of John Hancock's Bylaws and Section 67 of the
Massachusetts Business Corporation Law, John Hancock indemnifies each director,
former director, officer, and former officer, and his heirs and legal
representatives from liability incurred or imposed in connection with any legal
action in which he may be involved by reason of any alleged act or omission as
an officer or a director of John Hancock.

      Insofar as indemnification for liability arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

                       CONTENTS OF REGISTRATION STATEMENT

      This Registration Statement comprises the following Papers and Documents:

      The facing sheet.

      Cross-Reference Table.
          
      The prospectus consisting of 82 pages.      

      The undertaking to file reports.

      The undertaking regarding indemnification.

      The signatures.

      The following exhibits:
<PAGE>
 
1.A.(1)   John Hancock Board Resolution establishing the separate account
          included in Post-Effective Amendment No. 1 to the registration
          statement of this Account, filed in April, 1995

    (2)   Not Applicable

    (3)   (a) Form of Distribution Agreement by and among John Hancock
              Distributors, Inc., John Hancock Mutual Life Insurance Company,
              and John Hancock Variable Life Insurance Company, incorporated by
              reference from Pre-Effective Amendment No. 2 to Form S-6
              Registration Statement of John Hancock Variable Life Account S
              (File No. 333-15075) filed April 18, 1997.

          (b) Specimen Variable Contracts Selling Agreement between John Hancock
              Distributors, Inc., and selling broker-dealers, incorporated by
              reference from Pre-Effective Amendment No. 2 to Form S-6
              Registration Statement of John Hancock Variable Life Account S
              (File No. 333-15075) filed April 18, 1997.

          (c) Schedule of sales commissions included in Exhibit 1. A. (3) (a)
              above.

    (4)   Not Applicable

    (5)   Form of flexible premium variable life insurance policy included in
          the initial registration statement of this Account on this Form S-6,
          filed March 18, 1994.

    (6)   Charter and By-Laws of John Hancock Mutual Life Insurance Company, 
          previously filed electronically on April 19, 1996.

    (7)   Not Applicable.

    (8)   Not Applicable.

    (9)   Not Applicable.

    (10)  Form of application for Policy, previously filed electronically on 
          April 19, 1996.

2.  Included as exhibit 1.A (5) above
<PAGE>
 
3.  Opinion and consent of counsel as to securities being registered included in
    Pre-Effective Amendment No. 1 to the registration statement of this Account
    on this Form S-6, filed August 30, 1994.
  
4.  Not Applicable
  
5.  Not Applicable
      
6.  Opinion and consent of actuary, previously filed electronically on April 23,
    1997.      
  
7.  Consent of independent auditors.
  
8.  Memorandum describing John Hancock's issuance, transfer and redemption
    procedures for the policy pursuant to Rule 6e-3(T)(b)(12)(iii), previously 
    filed electronically on April 19, 1996.
      
9.  Power of attorney for Robert J. Tarr, previously filed electronically on
    April 23, 1997. Powers of attorney for Bodman, Gifford, Boyan, Morton,
    Magee, Connors, Brown, Phillips, Booth, Vappi, Bromery, Staley,
    D'Alessandro, Fast, Aborn, Bok, Feldstein, Fish, Syron and Hawley,
    previously filed electronically on April 19, 1996.      

10. Representations, Description and Undertaking pursuant to Rule 6e-
    3(T)(b)(13)(iii)(F) under the Investment Company Act of 1940, included in
    Pre-Effective Amendment No. 1 to the registration statement of this Account
    on this Form S-6, filed August 30, 1994.

11. Opinion of counsel as to eligibility of this Post-Effective Amendment for
    filing pursuant to Rule 485(b).

- -------------------------------------------
<PAGE>
 
                                   SIGNATURES
    
      Pursuant to the requirements of the Securities Act of 1933, the John
Hancock Mutual Life Insurance Company has duly caused this Post-Effective
Amendment to the Registration Statement to be signed on its behalf by the
undersigned, thereunder duly authorized, and its seal to be hereunto fixed and
attested, all in the City of Boston and Commonwealth of Massachusetts on the 
12th day of May, 1997.     

                                         JOHN HANCOCK MUTUAL LIFE
                                         INSURANCE COMPANY

(SEAL)
    
                                      By              STEPHEN L. BROWN
                                                      ----------------
                                                      Stephen L. Brown
                                                        Chairman     



Attest:  RONALD J. BOCAGE
         --------------------------
         Ronald J. Bocage
         Vice President and Counsel



<PAGE>
 
    Pursuant to the requirements of the Securities Act of 1933, this Post-
Effective Amendment to the Registration Statement has been signed below by the
following persons in the capacities with John Hancock Mutual Life Insurance
Company and on the dates indicated.

<TABLE>     
<CAPTION> 

  SIGNATURE                        TITLE                             DATE
  ---------                        -----                             ----
<S>                    <C>                                      <C> 


                       Executive Vice President
                       and Chief Financial Officer
                       (Principal Financial Officer)
THOMAS E. MOLONEY
- -----------------
Thomas E. Moloney                                               May 12, 1997 
                                                                              
                                                                              
                                                                              
JANET A. PENDLETON     Vice President/Controller
- ------------------     (Principal                                      
Janet A. Pendleton     Accounting Officer)                      May 12, 1997 
                                                                              
                                                                              
                                                                              
                       Chairman of the Board and                              
                       Chief Executive Officer                                
STEPHEN L. BROWN       (Principal Executive Officer)                          
- ----------------                                                              
Stephen L. Brown                                                              
for himself and as                                                            
Attorney-in-Fact                                                May 12, 1997


</TABLE>      
 
 
FOR: Foster L. Aborn            Vice Chairman of the Board
     William L. Boyan           President, Chief Operating Officer & Director
     David F. D'Alessandro      Senior Executive Vice President & Director
 
     Nelson S. Gifford          Director    E. James Morton         Director
     John F. Magee              Director    Thomas L. Phillips      Director
     John M. Connors            Director    Joan T. Bok             Director
     Robert J. Tarr, Jr.        Director    Robert E. Fast          Director
     C. Vincent Vappi           Director    Samuel W. Bodman        Director
     Randolph W. Bromery        Director    Lawrence K. Fish        Director
     I. MacAllister Booth       Director    Kathleen F. Feldstein   Director
     Michael C. Hawley          Director
<PAGE>
     
      Pursuant to the requirements of the Securities Act of 1933, the
Registrant, John Hancock Mutual Variable Life Insurance Account UV, certifies
that it meets all of the requirements for effectiveness of this Registration
Statement pursuant to Rule 485(b) under the Securities Act of 1933 and has duly
caused this Post-Effective Amendment to the Registration Statement to be signed
on its behalf by the undersigned, thereunto duly authorized, and its seal to be
hereunto fixed and attested, all in the City of Boston and Commonwealth of
Massachusetts on the 12th day of May, 1997.     



             JOHN HANCOCK MUTUAL VARIABLE LIFE INSURANCE ACCOUNT UV
                                  (Registrant)

                 By John Hancock Mutual Life Insurance Company
                                  (Depositor)



(SEAL)


    
                                 By        STEPHEN L. BROWN
                                           ----------------
                                           Stephen L. Brown
                                            Chairman     



Attest:    RONALD J. BOCAGE
           --------------------------
           Ronald J. Bocage
           Vice President and Counsel




<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 1
   <NAME> LARGE CAP GROWTH
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       12,264,052
<INVESTMENTS-AT-VALUE>                      12,863,129
<RECEIVABLES>                                1,217,789
<ASSETS-OTHER>                                   5,468
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              14,086,386
<PAYABLE-FOR-SECURITIES>                         5,244
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          224
<TOTAL-LIABILITIES>                              5,468
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                14,080,918
<DIVIDEND-INCOME>                            1,905,476
<INTEREST-INCOME>                               83,974
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  68,829
<NET-INVESTMENT-INCOME>                      1,919,621
<REALIZED-GAINS-CURRENT>                       145,304
<APPREC-INCREASE-CURRENT>                        3,756
<NET-CHANGE-FROM-OPS>                        2,068,681
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      4,544,864
<NUMBER-OF-SHARES-REDEEMED>                    963,567
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       3,731,475
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                 68,829
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 2
   <NAME> SOVEREIGN BOND
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       54,416,066
<INVESTMENTS-AT-VALUE>                      52,753,269
<RECEIVABLES>                                9,183,115
<ASSETS-OTHER>                                  46,420
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              61,982,804
<PAYABLE-FOR-SECURITIES>                        45,466
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          954
<TOTAL-LIABILITIES>                             46,420
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                61,936,384
<DIVIDEND-INCOME>                            3,765,421
<INTEREST-INCOME>                               67,279
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  48,056
<NET-INVESTMENT-INCOME>                        773,338
<REALIZED-GAINS-CURRENT>                        23,090
<APPREC-INCREASE-CURRENT>                    1,225,784
<NET-CHANGE-FROM-OPS>                        2,022,212
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     10,719,783
<NUMBER-OF-SHARES-REDEEMED>                  2,708,914
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       6,784,661
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                 48,056
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 3
   <NAME> INTERNATIONAL EQUITIES
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        3,471,773
<INVESTMENTS-AT-VALUE>                       3,757,643
<RECEIVABLES>                                  205,660
<ASSETS-OTHER>                                   2,024
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                               3,965,327
<PAYABLE-FOR-SECURITIES>                         1,962
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                           62
<TOTAL-LIABILITIES>                              2,024
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                 3,963,303
<DIVIDEND-INCOME>                               42,110
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  19,834
<NET-INVESTMENT-INCOME>                         35,434
<REALIZED-GAINS-CURRENT>                        25,854
<APPREC-INCREASE-CURRENT>                      217,574
<NET-CHANGE-FROM-OPS>                          278,862
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      1,233,884
<NUMBER-OF-SHARES-REDEEMED>                    646,203
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         880,569
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                 19,834
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER>  4
   <NAME> SMALL CAP GROWTH
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          262,227
<INVESTMENTS-AT-VALUE>                         257,053
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                   6,728
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 263,781
<PAYABLE-FOR-SECURITIES>                         6,724
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            4
<TOTAL-LIABILITIES>                              6,728
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   257,053
<DIVIDEND-INCOME>                                  160
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     538
<NET-INVESTMENT-INCOME>                          (378)
<REALIZED-GAINS-CURRENT>                         (690)
<APPREC-INCREASE-CURRENT>                      (5,174)
<NET-CHANGE-FROM-OPS>                          (6,242)
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        277,121
<NUMBER-OF-SHARES-REDEEMED>                     14,204
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         257,053
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    538
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 5
   <NAME> INTERNATIONAL BALANCED
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           31,867
<INVESTMENTS-AT-VALUE>                          32,766
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                      83
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  32,849
<PAYABLE-FOR-SECURITIES>                            82
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            1
<TOTAL-LIABILITIES>                                 83
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    32,766
<DIVIDEND-INCOME>                                  734
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      81
<NET-INVESTMENT-INCOME>                            653
<REALIZED-GAINS-CURRENT>                             9
<APPREC-INCREASE-CURRENT>                          899
<NET-CHANGE-FROM-OPS>                            1,561
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                         33,304
<NUMBER-OF-SHARES-REDEEMED>                      1,445
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          32,766
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                     81
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 6
   <NAME> MID CAP GROWTH
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          163,468
<INVESTMENTS-AT-VALUE>                         165,152
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                   3,468
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 168,621
<PAYABLE-FOR-SECURITIES>                         3,466
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            2
<TOTAL-LIABILITIES>                              3,468
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   165,152
<DIVIDEND-INCOME>                                  411
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     292
<NET-INVESTMENT-INCOME>                            119
<REALIZED-GAINS-CURRENT>                          (17)
<APPREC-INCREASE-CURRENT>                        1,684
<NET-CHANGE-FROM-OPS>                            1,786
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        174,282
<NUMBER-OF-SHARES-REDEEMED>                     10,797
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         165,152
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    292
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 7
   <NAME> LARGE CAP VALUE
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           99,745
<INVESTMENTS-AT-VALUE>                         104,532
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                  12,908
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 117,439
<PAYABLE-FOR-SECURITIES>                        12,906
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            2
<TOTAL-LIABILITIES>                             12,908
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   104,532
<DIVIDEND-INCOME>                                2,056
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     217
<NET-INVESTMENT-INCOME>                          1,838
<REALIZED-GAINS-CURRENT>                           588
<APPREC-INCREASE-CURRENT>                        4,787
<NET-CHANGE-FROM-OPS>                            7,213
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        108,910
<NUMBER-OF-SHARES-REDEEMED>                      9,753
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         104,532
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    217
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 8
   <NAME> MONEY MARKET
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        9,960,187
<INVESTMENTS-AT-VALUE>                       9,960,187
<RECEIVABLES>                                2,124,205
<ASSETS-OTHER>                                  12,908
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              12,180,064
<PAYABLE-FOR-SECURITIES>                        96,772
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          186
<TOTAL-LIABILITIES>                             96,958
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                12,083,106
<DIVIDEND-INCOME>                            1,073,915
<INTEREST-INCOME>                              160,206
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 134,461
<NET-INVESTMENT-INCOME>                      1,099,660
<REALIZED-GAINS-CURRENT>                             0
<APPREC-INCREASE-CURRENT>                            0
<NET-CHANGE-FROM-OPS>                        1,099,660
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     35,555,205
<NUMBER-OF-SHARES-REDEEMED>                 44,368,729
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                     (8,914,213)
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                134,461
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 9
   <NAME> MID CAP VALUE
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          214,216
<INVESTMENTS-AT-VALUE>                         228,427
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                   3,265
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 231,691
<PAYABLE-FOR-SECURITIES>                         3,261
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            4
<TOTAL-LIABILITIES>                              3,265
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   228,427
<DIVIDEND-INCOME>                                5,010
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     572
<NET-INVESTMENT-INCOME>                          4,438
<REALIZED-GAINS-CURRENT>                         8,413
<APPREC-INCREASE-CURRENT>                       14,211
<NET-CHANGE-FROM-OPS>                           27,062
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        285,317
<NUMBER-OF-SHARES-REDEEMED>                     79,514
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         228,427
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    572
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 10
   <NAME> SPECIAL OPPORTUNITIES
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        2,593,124
<INVESTMENTS-AT-VALUE>                       2,981,726
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                   9,468
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                               2,991,193
<PAYABLE-FOR-SECURITIES>                         9,419
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                           49
<TOTAL-LIABILITIES>                              9,468
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                 2,981,726
<DIVIDEND-INCOME>                              114,600
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  10,841
<NET-INVESTMENT-INCOME>                        103,759
<REALIZED-GAINS-CURRENT>                        81,916
<APPREC-INCREASE-CURRENT>                      264,010
<NET-CHANGE-FROM-OPS>                          449,686
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      1,904,890
<NUMBER-OF-SHARES-REDEEMED>                    221,262
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       2,029,554
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                 10,841
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 11
   <NAME> REAL ESTATE EQUITY
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                        2,771,228
<INVESTMENTS-AT-VALUE>                       3,453,171
<RECEIVABLES>                                  191,332
<ASSETS-OTHER>                                  71,976
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                               3,716,479
<PAYABLE-FOR-SECURITIES>                        71,915
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                           58
<TOTAL-LIABILITIES>                             71,973
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                 3,644,506
<DIVIDEND-INCOME>                              177,243
<INTEREST-INCOME>                               13,041
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  16,931
<NET-INVESTMENT-INCOME>                        173,352
<REALIZED-GAINS-CURRENT>                        39,891
<APPREC-INCREASE-CURRENT>                      637,301
<NET-CHANGE-FROM-OPS>                          850,544
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        958,884
<NUMBER-OF-SHARES-REDEEMED>                    633,505
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       1,037,686
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                 16,931
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 12
   <NAME> GROWTH & INCOME
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                      135,260,759
<INVESTMENTS-AT-VALUE>                     147,820,489
<RECEIVABLES>                               21,886,336
<ASSETS-OTHER>                                  43,492
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                             169,750,317
<PAYABLE-FOR-SECURITIES>                        40,849
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                        2,643
<TOTAL-LIABILITIES>                             43,492
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                               169,706,825
<DIVIDEND-INCOME>                           18,406,284
<INTEREST-INCOME>                            1,562,266
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 842,055
<NET-INVESTMENT-INCOME>                     19,126,495
<REALIZED-GAINS-CURRENT>                       820,430
<APPREC-INCREASE-CURRENT>                    4,555,481
<NET-CHANGE-FROM-OPS>                       24,502,406
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     37,331,710
<NUMBER-OF-SHARES-REDEEMED>                  6,520,911
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                      38,240,144
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                842,055
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 13
   <NAME> MANAGED
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       70,602,813
<INVESTMENTS-AT-VALUE>                      70,927,719
<RECEIVABLES>                                9,676,484
<ASSETS-OTHER>                                  21,493
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              80,625,696
<PAYABLE-FOR-SECURITIES>                        20,919
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                        1,259
<TOTAL-LIABILITIES>                             22,178
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                80,603,518
<DIVIDEND-INCOME>                            8,705,892
<INTEREST-INCOME>                              705,413
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 426,946
<NET-INVESTMENT-INCOME>                      8,984,359
<REALIZED-GAINS-CURRENT>                       230,806
<APPREC-INCREASE-CURRENT>                  (2,103,918)
<NET-CHANGE-FROM-OPS>                        7,111,247
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     15,375,370
<NUMBER-OF-SHARES-REDEEMED>                  4,875,941
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                       9,369,355
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                426,946
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 14
   <NAME> SHORT-TERM U.S. GOVERNMENT
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       25,291,924
<INVESTMENTS-AT-VALUE>                      25,065,342
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                     467
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              25,065,809
<PAYABLE-FOR-SECURITIES>                            55
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                          412
<TOTAL-LIABILITIES>                                467
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                25,065,342
<DIVIDEND-INCOME>                              201,830
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                  15,305
<NET-INVESTMENT-INCOME>                        186,525
<REALIZED-GAINS-CURRENT>                           577
<APPREC-INCREASE-CURRENT>                      225,129
<NET-CHANGE-FROM-OPS>                          412,231
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     25,381,085
<NUMBER-OF-SHARES-REDEEMED>                    167,959
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                      24,985,668
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                 15,305
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER>  15
   <NAME> SMALL CAP VALUE
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           62,206
<INVESTMENTS-AT-VALUE>                          64,908
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       1
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  64,908
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            1
<TOTAL-LIABILITIES>                                  1
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    64,908
<DIVIDEND-INCOME>                                1,653
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     128
<NET-INVESTMENT-INCOME>                          1,525
<REALIZED-GAINS-CURRENT>                            11
<APPREC-INCREASE-CURRENT>                        2,702
<NET-CHANGE-FROM-OPS>                            4,238
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                         64,983
<NUMBER-OF-SHARES-REDEEMED>                      2,788
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          64,908
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    128
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 16
   <NAME> INTERNATIONAL OPPORTUNITIES
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          138,002
<INVESTMENTS-AT-VALUE>                         145,273
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                   6,018
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 151,291
<PAYABLE-FOR-SECURITIES>                         6,016
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            2
<TOTAL-LIABILITIES>                              6,018
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   145,273
<DIVIDEND-INCOME>                                  482
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     295
<NET-INVESTMENT-INCOME>                            187
<REALIZED-GAINS-CURRENT>                            57
<APPREC-INCREASE-CURRENT>                        7,271
<NET-CHANGE-FROM-OPS>                            7,515
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        141,170
<NUMBER-OF-SHARES-REDEEMED>                      3,225
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         145,273
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    295
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 17
   <NAME> EQUITY INDEX
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          229,597
<INVESTMENTS-AT-VALUE>                         235,875
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       4
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 235,879
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            4
<TOTAL-LIABILITIES>                                  4
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   235,875
<DIVIDEND-INCOME>                                4,958
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     287
<NET-INVESTMENT-INCOME>                          4,671
<REALIZED-GAINS-CURRENT>                           620
<APPREC-INCREASE-CURRENT>                        6,278
<NET-CHANGE-FROM-OPS>                           11,569
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        238,550
<NUMBER-OF-SHARES-REDEEMED>                      9,573
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         235,875
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    287
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 18
   <NAME> STRATEGIC BOND
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           13,210
<INVESTMENTS-AT-VALUE>                          13,218
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                      47
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  13,265
<PAYABLE-FOR-SECURITIES>                            47
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                 47
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    13,218
<DIVIDEND-INCOME>                                  539
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      30
<NET-INVESTMENT-INCOME>                            509
<REALIZED-GAINS-CURRENT>                            36
<APPREC-INCREASE-CURRENT>                            8
<NET-CHANGE-FROM-OPS>                              553
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                         15,082
<NUMBER-OF-SHARES-REDEEMED>                      1,908
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          13,218
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                     30
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 19
   <NAME> TURNER CORE GROWTH
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           28,008
<INVESTMENTS-AT-VALUE>                          28,792
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  28,792
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            0
<TOTAL-LIABILITIES>                                  0
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    28,792
<DIVIDEND-INCOME>                                  958
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                      83
<NET-INVESTMENT-INCOME>                            875
<REALIZED-GAINS-CURRENT>                            48
<APPREC-INCREASE-CURRENT>                          784
<NET-CHANGE-FROM-OPS>                            1,707
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                         29,706
<NUMBER-OF-SHARES-REDEEMED>                      1,746
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          28,792
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                     83
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 20
   <NAME> EDINBURGH INT'L EQUITY
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                           89,959
<INVESTMENTS-AT-VALUE>                          88,903
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       1
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                  88,904
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            1
<TOTAL-LIABILITIES>                                  1
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                    89,903
<DIVIDEND-INCOME>                                  510
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     173
<NET-INVESTMENT-INCOME>                            337
<REALIZED-GAINS-CURRENT>                          (91)
<APPREC-INCREASE-CURRENT>                      (1,056)
<NET-CHANGE-FROM-OPS>                            (810)
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                         92,504
<NUMBER-OF-SHARES-REDEEMED>                      2,454
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                          88,903
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    173
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
<SERIES>
   <NUMBER> 21
   <NAME> FRONTIER CAPITAL APPRECIATION
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                          157,892
<INVESTMENTS-AT-VALUE>                         159,209
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       3
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                                 159,212
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                            3
<TOTAL-LIABILITIES>                                  3
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                   159,209
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                     477
<NET-INVESTMENT-INCOME>                          (477)
<REALIZED-GAINS-CURRENT>                         6,683
<APPREC-INCREASE-CURRENT>                        1,317
<NET-CHANGE-FROM-OPS>                            7,523
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                        224,138
<NUMBER-OF-SHARES-REDEEMED>                     92,928
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                         159,209
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                    477
<AVERAGE-NET-ASSETS>                                 0
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>

<PAGE>
 
                                                                       EXHIBIT 7



              CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS
    
We consent to the reference to our firm under the caption "Experts" in the
Prospectus and to the use of our reports dated February 7, 1997, with respect to
the financial statements of John Hancock Mutual Variable Life Insurance Account
UV, and February 14, 1997, with respect to the financial statements of John
Hancock Mutual Life Insurance Company, included in this Post-Effective Amendment
No. 4 to the Registration Statement (Form S-6, No. 33-76662).     



                              /s/Ernst & Young LLP
                              ERNST & YOUNG LLP

    
Boston, Massachusetts
May 12, 1997     

<PAGE>
 
                                                                      EXHIBIT 11

[John Hancock Mutual Life Insurance Company Letterhead]

     
                                                          May 12, 1997      



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


      John Hancock Mutual Variable Life Insurance Account UV
      File Nos.  33-76662  and 811-7766

Commissioners:

      This opinion is being furnished with respect to the filing of this post-
effective amendment of the Registrant's Registration Statement with the
Securities and Exchange Commission as required by Rule 485 under the Securities
Act of 1933.

      We have acted as counsel to Registrant for the purpose of preparing this
post-effective amendment which is being filed pursuant to paragraph (b) of Rule
485 and hereby represent to the Commission that in our opinion this post-
effective amendment does not contain disclosures which would render it
ineligible to become effective pursuant to paragraph (b).

      We hereby consent to the filing of this opinion with and as a part of this
post-effective amendment to Registrant's Registration Statement with the
Commission.

                                 Very truly yours,



                                 /s/ Sandra M. DaDalt
                                 --------------------
                                 Sandra M. DaDalt
                                 Counsel


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