UNITED OF OMAHA SEPARATE ACCOUNT C
485BPOS, 1997-04-24
Previous: PAUZE FUNDS, 497, 1997-04-24
Next: NATURAL MICROSYSTEMS CORP, 8-K, 1997-04-24





     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 24, 1997

                                                 REGISTRATION NO. 33-89848
                                                                  811-8190

                              SECURITIES AND EXCHANGE COMMISSION
                                    Washington, D.C.  20549

                                           FORM N-4

                    REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933   o
                               PRE-EFFECTIVE AMENDMENT NO.                    o
                              POST-EFFECTIVE AMENDMENT NO.  3                 x

                                              and

             REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940  x

                                        Amendment No. 9

                              UNITED OF OMAHA SEPARATE ACCOUNT C
                                  (EXACT NAME OF REGISTRANT)

                            UNITED OF OMAHA LIFE INSURANCE COMPANY
                                      (NAME OF DEPOSITOR)

                         MUTUAL OF OMAHA PLAZA, OMAHA, NEBRASKA, 68175
                     (ADDRESS OF DEPOSITOR'S PRINCIPAL EXECUTIVE OFFICES)

                       DEPOSITOR'S TELEPHONE NUMBER, INCLUDING AREA CODE
                                        (402) 351-5087

                            NAME AND ADDRESS OF AGENT FOR SERVICE:
                                  Kenneth W. Reitz, Esquire
                                  Mutual of Omaha Companies
                                 Mutual of Omaha Plaza, 3-Law
                                 Omaha, Nebraska, 68175-1008

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

        o  immediately  upon filing  pursuant to paragraph  (b)
        x  on MAY 1, 1997 pursuant to paragraph  (b)
        o  60 days after filing  pursuant to paragraph (a)(i
        o  on  __________  pursuant  to  paragraph  (a)(i)
        o  75 days after filing pursuant to paragraph (a)(ii)
        o  on  ________pursuant to paragraph (a)(ii) or Rule 485

        If appropriate, check the following box:
        o  This Post-Effective  Amendment designates a  new effective date for a
           previously filed Post-Effective Amendment.

        Pursuant to Rule 24f-2  under the  Investment  Company Act of 1940,  the
Registrant  previously  registered an indefinite amount of Ultrannuity  Series V
Variable Annuity Policies under the Securities Act of 1933. The Registrant filed
a Rule 24f-2 notice on February  26, 1997 for its most recent  fiscal year ended
December 31, 1996.


<PAGE>

                              CROSS REFERENCE SHEET
                              Pursuant to Rule 495

<TABLE>
<CAPTION>

                   Showing Location in Part A (Prospectus) and
                  Part B (Statement of Additional Information)
          OF REGISTRATION STATEMENT OF INFORMATION REQUIRED BY FORM N-4

                                     PART A

                                                   
                                                    
ITEM OF FORM N-4                                          PROSPECTUS CAPTION
<S>                                                         <C>      
1.   Cover Page................................    Cover Page

2.   Definitions...............................    Definitions

3.   Synopsis..................................    Summary; Historical Performance Data

4.   Condensed Financial Information...........    Financial Statements

5.   General
 (a) Depositor.................................    United of Omaha Life Insurance Company
 (b) Registrant................................    The Variable Account
 (c) Portfolio Company.........................    The Series Funds
 (d) Fund Prospectus...........................    The Series Funds
 (e) Voting Rights.............................    Voting Rights

6.   Deductions and Expenses
 (a) General...................................    Charges and Deductions
 (b) Sales Load %..............................    Withdrawal Charge
 (c) Special Purchase Plan.....................    N/A
 (d) Commissions...............................    Distributor of the Policies
 (e) Expenses - Registrant.....................    N/A
 (f) Fund Expenses.............................    Expenses Including Investment
                                                   Advisory Fees
 (g) Organizational Expenses...................    N/A

7.   Policies
 (a) Persons with Rights.......................    The  Policy;   Election  of  Annuity   Option;
                                                   Determination  of  Annuity  Payments;  Annuity
                                                   Starting   Date;   Ownership  of  the  Policy;
                                                   Voting Rights
 (b) (i)   Allocation of Premium Payments......    Allocation of Purchase Payments
     (ii)  Transfers...........................    Transfers
     (iii) Exchanges...........................    N/A
 (c) Changes...................................    Addition,    Deletion   or   Substitution   of
                                                   Investments;   Election  of  Annuity   Option;
                                                   Annuity Starting Date; Beneficiary;  Ownership
                                                   of the Policy
 (d) Inquiries.................................    Summary

8.   Annuity Period............................    Payout Options

9.   Death Benefit.............................    Death of  Annuitant  or Owner Prior to Annuity
                                                   Starting Date

10.  Purchase and Policy Values

 (a) Purchases.................................    Policy  Application  and Issuance of Policies;
                                                   Purchase Payments
 (b) Valuation.................................    Accumulation Value; The Variable Account Value
 (c) Daily Calculation.........................    The Variable Account Value
 (d) Underwriter...............................    Distributor of the Policies

11.  Redemptions
 (a) By Owners.................................    Withdrawals
     By Annuitant..............................    N/A
 (b) Texas ORP.................................    Restrictions Under the Texas Optional
                                                   Retirement Program
 (c) Check Delay...............................    Payment not Honored by Bank
 (d) Lapse.....................................    N/A
 (e) Free Look.................................    Summary

12.  Taxes.....................................    Certain Federal Income Tax Consequences

13.  Legal Proceedings.........................    Legal Proceedings

14.  Table of Contents for the
     Statement of                                  Statement of Additional
     Additional Information........................Information


                                            PART B
ITEM OF FORM N-4                                         Statement of Additional
                                                           INFORMATION CAPTION

15.  Cover Page................................    Cover Page

16.  Table of Contents.........................    Table of Contents

17.  General Information
     and History...............................    (Prospectus)  United of Omaha
                                                   Life  Insurance Company

18.  Services
 (a) Fees and Expenses
     of Registrant.............................    N/A
 (b) Management Policies.......................    N/A
 (c) Custodian.................................    Custody of Assets
     Independent
     Auditors  ................................    Independent Auditors
 (d) Assets of Registrant......................    Custody of Assets
 (e) Affiliated Person.........................    N/A
 (f) Principal Underwriter.....................    Distribution of the Policies

19.  Purchase of Securities
     Being Offered............................     Distribution of the Policies
     Offering Sales Load......................     N/A

20.  Underwriters..............................    Distribution  of  the  Policies;  (Prospectus)
                                                   Distributor of the Policies
21.  Calculation of Performance
     Data Calculation of Yields and Total Returns; Other Performance Data
22.  Annuity Payments..........................    (Prospectus)   Election   of  Payout   Option;
                                                   (Prospectus) Determination of Annuity Payments
23.  Financial Statements......................    Financial Statements


                                  PART C -- OTHER INFORMATION

ITEM OF FORM N-4                                      PART C CAPTION

24.  Financial Statements
     and Exhibits..............................    Financial Statements and Exhibits
 (a) Financial Statements......................    Financial Statements
 (b) Exhibits..................................    Exhibits

25.  Directors and Officers of.................    Directors and Officers of the
     the Depositor.............................    Depositor

26.  Persons Controlled By or Under Common         Persons Controlled By or Under Common
     Control with the Depositor or Registrant..    Control with the Depositor or Registrant
  
27.  Number of Policyowners....................    Number of Policyowners

28.  Indemnification...........................    Indemnification

29.  Principal Underwriters....................    Principal Underwriters

30.  Location of Accounts
     and Records...............................    Location of Accounts and Records

31.  Management Services.......................    Management Services

32.  Undertakings..............................    Undertakings

 Signature Page................................    Signatures

</TABLE>


<PAGE>

Prospectus                                                        May 1, 1997
                    THE ULTRANNUITY SERIES V VARIABLE ANNUITY

                                 Issued Through

                       UNITED OF OMAHA SEPARATE ACCOUNT C

                                       by

                     UNITED OF OMAHA LIFE INSURANCE COMPANY


 This Prospectus describes the Ultrannuity Series V Variable Annuity Policy (the
"Policy"),  a Flexible  Payment  Variable  Deferred Annuity offered by United of
Omaha  Life  Insurance  Company.  The  Policy is  designed  to aid in  long-term
financial  planning and provides for the  accumulation of capital by individuals
on a tax-deferred basis for retirement or other long-term purposes.

 The Owner may allocate Net Purchase  Payments to one or more of the 23 Eligible
investments,  which are the 23 Ultrannuity Series V Subaccounts of the United of
Omaha Separate Account C (the "Variable Account") and the Fixed Account.  Assets
of each  Subaccount  of the  Variable  Account are  invested in a  corresponding
mutual fund  Portfolio.  The Portfolios  are described in separate  prospectuses
that accompany this Prospectus. The Policy's available investment options are:


ALGER AMERICAN GROWTH PORTFOLIO
ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO
FEDERATED PRIME MONEY FUND II("MONEY MARKET") PORTFOLIO
FEDERATED FUND FOR U.S. GOVERNMENT SECURITIES PORTFOLIO
FIDELITY ASSET MANAGER: GROWTH PORTFOLIO
FIDELITY EQUITY INCOME PORTFOLIO
FIDELITY CONTRAFUND PORTFOLIO
FIDELITY INDEX 500 PORTFOLIO
MFS EMERGING GROWTH PORTFOLIO
MFS HIGH INCOME FUND PORTFOLIO
MFS RESEARCH PORTFOLIO
MFS WORLD GOVERNMENT PORTFOLIO
MFS VALUE SERIES PORTFOLIO
PIONEER CAPITAL GROWTH PORTFOLIO
PIONEER REAL ESTATE PORTFOLIO
SCUDDER GLOBAL DISCOVERY PORTFOLIO
SCUDDER GROWTH & INCOME PORTFOLIO
SCUDDER INTERNATIONAL PORTFOLIO
T. ROWE PRICE EQUITY INCOME PORTFOLIO
T. ROWE PRICE INTERNATIONAL PORTFOLIO
T. ROWE PRICE LIMITED TERM BOND PORTFOLIO
T. ROWE PRICE NEW AMERICA GROWTH PORTFOLIO
T. ROWE PRICE PERSONAL STRATEGY BALANCED PORTFOLIO
FIXED ACCOUNT

  The  Accumulation  Value in the Variable  Account will vary in accordance with
the investment performance of the Subaccounts selected by the Owner.  Therefore,
the Owner  bears the entire  investment  risk under this  Policy for all amounts
allocated to the Variable  Account.  Amounts  allocated to the Fixed Account are
guaranteed  by United of Omaha Life  Insurance  Company  ("United of Omaha") and
will earn a specified rate of interest declared periodically.

     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.

     AN INTEREST IN THE POLICY IS NOT A DEPOSIT OR OBLIGATION  OF, OR GUARANTEED
OR  ENDORSED  BY ANY BANK,  NOR IS THE POLICY  FEDERALLY  INSURED BY THE FEDERAL
DEPOSIT INSURANCE  CORPORATION,  THE FEDERAL RESERVE BOARD, OR ANY OTHER AGENCY.
THE POLICY INVOLVES INVESTMENT RISK, INCLUDING POSSIBLE LOSS OF PRINCIPAL.

  This Prospectus sets forth the information that a prospective  investor should
consider  before  investing in a Policy.  A Statement of Additional  Information
about  the  Policy  and the  Variable  Account,  which has the same date as this
Prospectus,  has been filed with the Securities  and Exchange  Commission and is
incorporated  herein by reference.  The Statement of Additional  Information  is
available at no cost to any person  requesting a copy by writing United of Omaha
at its Service Office (United of Omaha Variable Product Service,  P.O. Box 8430,
Omaha, Nebraska 68108-0430) or by calling 1-800-238-9354.  The table of contents
of the  Statement  of  Additional  Information  is  included  at the end of this
Prospectus.

  The  Policy may be  purchased  with an  initial  Purchase  Payment of at least
$5,000, and an Owner generally may pay additional  Purchase Payments of at least
$500 each (but no additional Purchase Payments are required).

  The Policy  provides  for  periodic  annuity  payments to be made by United of
Omaha to the Owner,  if living,  for the life of the Annuitant or for some other
period,  beginning on the Annuity Starting Date selected by the Owner.  Prior to
the Annuity Starting Date, the Owner can transfer  Accumulation  Value among the
Eligible Investments, that is, among the Fixed Account and the 23 Subaccounts of
the Variable Account (some  prohibitions and restrictions  apply,  especially on
transfers out of the Fixed Account). The Owner can also elect to withdraw all or
a portion of the Cash  Surrender  Value;  however,  withdrawals  may be taxable,
subject to a Withdrawal  Charge and/or a tax penalty,  and withdrawals  from the
Fixed Account may be delayed.

  THIS PROSPECTUS AND THE STATEMENT OF ADDITIONAL INFORMATION GENERALLY DESCRIBE
ONLY THE  POLICIES AND THE VARIABLE  ACCOUNT,  EXCEPT WHEN THE FIXED  ACCOUNT IS
SPECIFICALLY MENTIONED.


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


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

                 THIS PROSPECTUS MUST BE ACCOMPANIED OR PRECEDED
                   BY A CURRENT PROSPECTUS FOR EACH PORTFOLIO


<PAGE>

                                TABLE OF CONTENTS
                                                                            Page

DEFINITIONS .................................................................  4
SUMMARY  ....................................................................  6
FINANCIAL STATEMENTS......................................................... 13
UNITED OF OMAHA LIFE INSURANCE COMPANY....................................... 14
THE ELIGIBLE INVESTMENTS..................................................... 14
         The Variable Account................................................ 14
         Historical Performance Data......................................... 18
             Standardized Performance Data................................... 18
             Non-Standardized Performance Data............................... 20
         The Fixed Account................................................... 22
         Transfers........................................................... 23
         Dollar Cost Averaging............................................... 24
         Asset Allocation Program............................................ 24
THE POLICY................................................................... 24
         Policy Application and Issuance of Policies......................... 24
         Purchase Payments................................................... 25
         Accumulation Value.................................................. 25
         Telephone Transactions.............................................. 26
DISTRIBUTIONS UNDER THE POLICY............................................... 26
         Withdrawals......................................................... 26
         Systematic Withdrawal Plan.......................................... 27
         Annuity Payments.................................................... 27
             Annuity Starting Date........................................... 27
             Election of Payout Option....................................... 27
             Payout Options.................................................. 28
         Death Benefit....................................................... 29
             Death of Owner Prior to Annuity Starting Date................... 29
             Death of Owner On or After Annuity Starting Date................ 30
             Beneficiary..................................................... 30
         IRS Required Distributions.......................................... 30
         Restrictions Under the Texas Optional Retirement Program............ 30
CHARGES AND DEDUCTIONS....................................................... 30
         Withdrawal Charge................................................... 31
         Waiver of Withdrawal Charges........................................ 31
         Mortality and Expense Risk Charge .................................. 32
         Administrative Charges.............................................. 33
         Transfer Fee........................................................ 33
Premium Taxes................................................................ 33
         Federal, State and Local Taxes...................................... 33
         Other Expenses Including Investment Advisory Fees................... 33
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................... 34
         Tax Status of the Policy............................................ 34
         Taxation of Annuities............................................... 34
DISTRIBUTOR OF THE POLICIES.................................................. 36
VOTING RIGHTS................................................................ 37
LEGAL PROCEEDINGS............................................................ 37
STATEMENT OF ADDITIONAL INFORMATION.......................................... 37


<PAGE>


                                   DEFINITIONS
ACCUMULATION  UNIT -- An  accounting  unit of measure  used in  calculating  the
Accumulation Value in the Variable Account prior to the Annuity Starting Date.

ACCUMULATION  VALUE -- The dollar  value as of any  Valuation  Date prior to the
Annuity Starting Date of all amounts in the Variable Account,  plus the value in
the Fixed Account.

ANNIVERSARY  VALUE  -- An  amount  equal to the  Accumulation  Value on a Policy
Anniversary.

ANNUITANT  --  The  person  on  whose  life  Annuity  Payments   involving  life
contingencies are based. If the Annuitant is other than the Owner, the Annuitant
has no rights under the Policy.

ANNUITY  PAYMENT -- A payment  made by United of Omaha  under an annuity  Payout
Option.

ANNUITY  PURCHASE  VALUE -- An amount  equal to the  Accumulation  Value for the
Valuation  Period which ends  immediately  preceding  the Annuity  Starting Date
reduced by any  Withdrawal  Charge,  and any charge  for  applicable  premium or
similar taxes.

ANNUITY  STARTING DATE -- The date upon which Annuity Payments are to begin. The
latest  Annuity  Starting Date  permitted is when the Annuitant  attains age 95.
(Age 85 in Pennsylvania.)

AVERAGE DEATH BENEFIT AMOUNT -- The mean of the death benefit amount on the most
recent  policy  anniversary  and the death  benefit  amount  on the  immediately
preceding Policy Anniversary. The Average Death Benefit Amount is the basis used
to calculate the Enhanced Death Benefit  Charge under  Policies  issued with the
Elective Death Benefit Amendment.

BENEFICIARY  -- The  person(s) or other legal entity  listed by the Owner in the
Policy  application and referred to in the Policy as the named  beneficiary.  In
the case of joint Owners,  the surviving joint Owner is the primary  Beneficiary
and  the  named  Beneficiary  is  the  contingent  Beneficiary.   If  the  named
Beneficiary  does  not  survive  the  Owner,  the  estate  of the  Owner  is the
Beneficiary.

CASH SURRENDER VALUE -- The  Accumulation  Value less any applicable  Withdrawal
Charge,  any applicable  Policy Fee, and any  applicable  premium tax charge not
previously deducted, and, if the Enhanced Death Benefit is elected, the Enhanced
Death Benefit Charge.

CURRENT INTEREST RATE GUARANTEE -- United of Omaha's guarantee to pay a declared
current  interest rate on amounts under a Policy allocated to the Fixed Account.
A particular  Current Interest Rate Guarantee will be in effect for at least one
year.

DATE OF ISSUE -- The date the  Policy is  issued,  as shown on the  Policy  Data
Page.

DUE PROOF OF DEATH -- A certified copy of a death certificate,  a certified copy
of a decree of a court of competent  jurisdiction  as to the finding of death, a
written statement by the attending physician, or any other proof satisfactory to
United of Omaha will constitute Due Proof of Death.

ELIGIBLE INVESTMENTS -- The  Fixed  Account  and  any  of the Subaccounts of the
Variable Account.

ENHANCED DEATH BENEFIT -- The death benefit available under Policies issued with
the Elective Death Benefit Amendment.

ENHANCED  DEATH BENEFIT  CHARGE -- An amount equal to an annual rate of 0.35% of
the Average Death Benefit Amount.  The Enhanced Death Benefit Charge is assessed
under each Policy  issued with the  Elective  Death  Benefit  Amendment  on each
Policy Anniversary or upon full surrender.

FIXED ACCOUNT -- The account which consists of general  account assets of United
of Omaha Life Insurance Company.

NET  PURCHASE  PAYMENT -- A  Purchase  Payment  less any  charge for  applicable
premium taxes.

NONQUALIFIED POLICY -- A Policy other than a Qualified Policy.

PAYEE -- The person who receives Annuity Payments under the Policy.

PAYOUT OPTION -- Any method of payment of Policy Proceeds under the Policy.

POLICY -- The variable annuity policy offered by this Prospectus.

POLICY  ANNIVERSARY  -- The  same  month  and day as the  Date of  Issue in each
calendar year after the calendar year in which the Date of Issue occurs.

POLICY  OWNER  OR  OWNER  -- The  person(s)  who may  exercise  all  rights  and
privileges under the Policy.  If there are joint Owners,  the signatures of both
Owners are needed to  exercise  rights  under the Policy.  The Policy  Owner may
change the ownership of the Policy or pledge it as collateral by assigning it.

POLICY  YEAR -- A  Policy  Year  begins  on the Date of  Issue  and each  Policy
Anniversary.

PORTFOLIO -- A Series Fund's separate  investment series that is available under
the Policy.

PURCHASE  PAYMENT -- An amount paid to United of Omaha by the Policy Owner or on
the Policy Owner's behalf as consideration  for the benefits provided by, and in
accordance with the provisions of, the Policy.

PROCEEDS -- The death benefit or the Annuity Purchase Value.

QUALIFIED  POLICY  -- A  Policy  that  may be  issued  as set  forth  herein  in
connection  with a qualified  plan that receives  favorable tax treatment  under
Section 401, 403(b), or 408 of the Internal Revenue Code of 1986, as amended.

SERIES FUNDS -- Alger American Fund,  Federated's  Insurance  Management Series,
Fidelity's  Variable  Insurance  Products Fund,  Fidelity's  Variable  Insurance
Products Fund II, MFS Variable Insurance Trust, Pioneer Variable Contracts Trust
Scudder Variable Life Investment Fund, T. Rowe Price International Series, Inc.,
T. Rowe Price Fixed Income Series,  Inc., and T. Rowe Price Equity Series, Inc.,
each of  which is a  diversified,  open-end  management  company  in  which  the
Variable Account invests.

SERVICE OFFICE - United of Omaha Variable Product Service, P.O. Box 8430, Omaha,
Nebraska 68108-0430. Telephone: 1-800-238-9354.

STANDARD  DEATH BENEFIT -- The death benefit  available  under  Policies  issued
without the Elective Death Benefit Amendment.

SUBACCOUNT -- A segregated  account within the Variable Account which invests in
a specified Portfolio of one of the Series Funds.

UNITED OF OMAHA -- United of Omaha  Life  Insurance  Company,  the issuer of the
Policies.

VALUATION DATE -- Each day that the New York Stock Exchange is open for trading.

VALUATION  PERIOD -- The period  commencing  at the close of business of the New
York Stock  Exchange on each  Valuation Date and ending at the close of business
for the next succeeding Valuation Date.

VARIABLE  ACCOUNT -- United of Omaha  Separate  Account  C, a  separate  account
maintained by United of Omaha in which a portion of United of Omaha's assets has
been allocated for the Policy and certain other policies.

WRITTEN NOTICE OR REQUEST -- Written  notice,  signed by the Policy Owner,  that
gives United of Omaha the information it requires and is received at the Service
Office.

                    THE ULTRANNUITY SERIES V VARIABLE ANNUITY

                                     SUMMARY

THE POLICY
     The Ultrannuity  Series V Variable  Annuity is a Flexible  Payment Variable
Deferred  Annuity  Policy.  The Policy can be purchased  on a non-tax  qualified
basis ("Nonqualified Policy") or in connection with certain plans qualifying for
favorable federal income tax treatment ("Qualified Policy"). The Owner allocates
the Net Purchase  Payments  among the  Eligible  Investments  offered  under the
Policy by United of Omaha Life  Insurance  Company  ("United of  Omaha").  These
Eligible  Investments are the 23 Subaccounts of United of Omaha Separate Account
C (the "Variable Account") and the Fixed Account.

THE ELIGIBLE INVESTMENTS
     THE  VARIABLE  ACCOUNT.  The Variable  Account is a  segregated  investment
account  of United of  Omaha.  It is  divided  into  Subaccounts,  each of which
invests  exclusively in shares of a  corresponding  mutual fund  Portfolio.  The
available  Portfolios  are: the Alger  American  Growth  Portfolio and the Alger
American  Small  Capitalization  Portfolio  of the Alger  American  Fund ("Alger
Fund");  the Federated  Prime Money Fund II Portfolio and the Federated Fund for
U.S. Government Securities II Portfolio of the Insurance Management Series Trust
("Insurance  Management  Series");  the Fidelity Equity Income  Portfolio of the
Variable  Insurance  Products Fund  ("Fidelity  VIP Fund");  the Fidelity  Asset
Manager: Growth Portfolio, Fidelity Contrafund Portfolio, and Fidelity Index 500
of the Variable  Insurance  Products Fund II ("Fidelity  VIP Fund II");  the MFS
Emerging Growth Portfolio,  the MFS High Income Fund Portfolio, the MFS Research
Portfolio,  MFS Value Series and the MFS World  Government  Portfolio of the MFS
Variable Insurance Trust ("MFS Trust");  the Pioneer Capital Growth Portfolio of
the Pioneer  Capital  Growth Fund and the Pioneer  Real Estate  Portfolio of the
Pioneer Real Estate  Fund,(collectively  "Pioneer  Funds"),  the Scudder  Global
Discovery  Portfolio,  Scudder  Growth & Income  and the  Scudder  International
Portfolio of the Scudder Variable Life Investment Fund ("Scudder Fund");  the T.
Rowe Price International Stock Portfolio of T. Rowe Price International  Series,
Inc. ("T. Rowe Price International Series"); the T. Rowe Price Limited-Term Bond
Portfolio  of T. Rowe Price Fixed  Income  Series,  Inc.  ("T.  Rowe Price Fixed
Income Series"); the T. Rowe Price Personal Strategy Balanced Portfolio,  the T.
Rowe  Price New  America  Growth  Portfolio  and T.  Rowe  Price  Equity  Income
Portfolio of T. Rowe Price Equity Series,  Inc. ("T. Rowe Price Equity  Series")
(each of the  Alger  Fund,  Insurance  Management  Series,  Fidelity  VIP  Fund,
Fidelity  VIP Fund II,  MFS Trust,  Scudder  Fund,  T. Rowe Price  International
Series,  T. Rowe Price Fixed Income Series,  and T. Rowe Price Equity Series are
referred to as the "Series Funds"). Because the Accumulation Value will increase
or  decrease  in  accordance  with the  investment  experience  of the  selected
Subaccounts,  the Owner  bears the entire  investment  risk with  respect to Net
Purchase  Payments  allocated  to, and  amounts  transferred  to,  the  Variable
Account. (See "The Variable Account," p.14.)
     THE FIXED ACCOUNT.  The Fixed Account  guarantees safety of principal and a
minimum 3% effective  annual return on Net Purchase  Payments  allocated to, and
amounts  transferred  to, the Fixed  Account.  United of Omaha may,  IN ITS SOLE
DISCRETION,  declare a higher current  interest rate. A current interest rate is
guaranteed for at least one year. (See "The Fixed Account," p.22.)

PURCHASE PAYMENTS
     A  Nonqualified  Policy or a  Qualified  Policy  may be  purchased  with an
Initial  Purchase  Payment  of at  least  $5,000.  An Owner  may pay  additional
Purchase  Payments  of at  least  $500  each at any time  prior  to the  Annuity
Starting Date and up to the Policy  Anniversary next following such Owner's 88th
birthday.   There  is  no  deduction   from  Purchase   Payments  for  sales  or
administrative expenses, although a charge for any applicable premium taxes will
be deducted  from  Purchase  Payments,  and there is a Withdrawal  Charge.  (See
"Withdrawal Charge," p. 31.)
     Net  Purchase  Payments  will be allocated  among the Eligible  Investments
(that  is,  among the Fixed  Account  and/or  the  Subaccounts  of the  Variable
Account) in accordance with the allocation percentages specified by the Owner in
the Policy  application.  Any allocation must be in whole  percentages,  and the
total  allocation must equal 100%. (The Policy provides for a "Free Look Period"
during  which  the  Owner  can  return  the  Policy  for a  full  refund  of the
Accumulation Value or Purchase Payments as determined by the law of the state of
issue.  In some states the Net  Purchase  Payment(s)  allocated  to the Variable
Account will be held in the Money Market Subaccount during the Free Look Period,
and then allocated among the other  Subaccounts as instructed by the Owner.  See
"Free Look Right," p. 12.) Allocations for additional Net Purchase  Payments may
be changed by sending  Written Notice to United of Omaha's  Service Office or by
telephone   (subject  to  the  provisions   described  below  under   "Telephone
Transactions," p. 26.)

TRANSFERS
     An Owner can transfer  Accumulation  Value from one  Subaccount  to another
Subaccount or to the Fixed Account with certain limitations.  The minimum amount
which may be transferred is the lesser of $500 or the entire  Subaccount  Value.
HOWEVER, following a transfer out of a particular Subaccount, at least $500 must
remain in that Subaccount.  Transfers out of the Variable Account  currently may
be made as often  as the  Owner  wishes  either  by  telephone  (subject  to the
provisions described below under "Telephone  Transactions," p. 26) or by sending
Written Notice to the Service Office.
     There is no charge  for the first 12  transfers  during  any  Policy  Year.
However,  a charge of $10 may be imposed for any transfers  from  Subaccounts in
excess of 12 per Policy Year. No such charge will be imposed on transfers out of
the Fixed Account.
     Transfers from the Fixed Account to one or more Subaccounts of the Variable
Account may be made only once each Policy Year.  The maximum  amount that can be
transferred  out of the Fixed Account  during any Policy Year will be determined
periodically  by United of Omaha.  Such  amount will not be less than 10% of the
Fixed Account Value on the date of the transfer. (See "Transfers," p. 22.)
Transfers from the Fixed Account may be delayed up to 6 months.

WITHDRAWALS
     The Owner may elect to surrender the Policy for its Cash  Surrender  Value,
or to withdraw a portion of the Cash Surrender  Value ($500 minimum) at any time
prior to the earlier of the Owner's death or the Annuity Starting Date. The Cash
Surrender  Value equals the  Accumulation  Value less any applicable  Withdrawal
Charge,  any applicable  Policy Fee, any applicable  premium taxes,  and, if the
Elective Death Benefit Amendment is attached,  the Enhanced Death Benefit Charge
(See p. 33). A surrender or withdrawal  request must be made by Written Request,
and a request for a partial  withdrawal  may specify the Eligible  Investment(s)
from which the withdrawal is to be made, but no more than a pro-rata  amount can
be  deducted  from the Fixed  Account.  If the Owner does not  provide  specific
withdrawal instructions, the withdrawal will be made pro-rata from each Eligible
Investment.  There  is  currently  no  limit  on  the  frequency  or  timing  of
withdrawals from the Variable  Account,  but surrenders and partial  withdrawals
from the Fixed Account may be delayed for up to six months.  Withdrawals  may be
taxable,  and  subject  to a  Withdrawal  Charge  and/or a tax  penalty.  If the
Contract is issued pursuant to a Qualified  Plan,  withdrawals may be restricted
by applicable law or the terms of the Qualified Plan.

CHARGES AND DEDUCTIONS
     WITHDRAWAL  CHARGE.  In order to  permit  maximum  investment  of  Purchase
Payments,  United of Omaha does not deduct sales or other charges at the time of
investment.  However,  Purchase Payments  surrendered or withdrawn or applied to
provide Annuity Payments within seven years after they were made will be subject
to a Withdrawal  Charge to partially cover sales expenses,  but each Policy Year
up to 15% of the Accumulation Value may be withdrawn as of the date of the first
withdrawal  that Policy Year without  imposition of the  Withdrawal  Charge.  In
addition, amounts applied to provide a death benefit or applied after the second
Policy Year to the Payout Option that provides a Lifetime Income (Option 4) will
not be subject to a  Withdrawal  Charge.  The  applicable  Withdrawal  Charge is
calculated  separately as to each  Purchase  Payment based on the period of time
elapsed since the Purchase  Payment was made. There will be no Charge imposed on
any Purchase  Payments in connection  with a withdrawal or surrender that occurs
more than seven years after the Purchase Payment was made. The Withdrawal Charge
is 7% of any  Purchase  Payment  withdrawn  within one year  after the  Purchase
Payment is made, and the  percentage  declines by 1% each year to zero after the
seventh  year  following  the date of the  Purchase  Payment.  For  purposes  of
calculating the Withdrawal  Charge,  the oldest Purchase Payment is deemed to be
withdrawn first (a first-in,  first-out arrangement),  and all Purchase Payments
are deemed to be withdrawn  before any earnings.  (See  "Withdrawal  Charge," p.
30.)
     ACCOUNT  CHARGES.  United  of  Omaha  deducts  a daily  charge  equal  to a
percentage  of the net assets in the  Variable  Account  for the  mortality  and
expense  risks  assumed by United of Omaha.  The annual  rate of this  charge is
1.00% of the value of each Subaccount's net assets.  (See "Mortality and Expense
Risk Charge," p. 32.)
     United of Omaha also deducts a daily Administrative Expense Charge from the
net assets of the  Variable  Account to  partially  cover  expenses  incurred by
United of Omaha in connection with the  administration  of the Variable  Account
and the  Policies.  The annual  rate of this charge is .20% of the value of each
Subaccount's net assets. (See "Administrative Charges," p. 33.)
     The account  charges for  mortality  and expense  risks and  administrative
expenses are guaranteed not to increase.
     In the event the Owner elects to purchase the Enhanced  Death  Benefit (See
"Elective Death Benefit Amendment", p. 29), a charge equal to the annual rate of
0.35% of the  Average  Death  Benefit  Amount  will be  assessed  on each Policy
Anniversary  or pro rata upon full  surrender for expenses  related to the Death
Benefit under the Amendment.  (See "Death  Benefit",  p. 29). The Enhanced Death
Benefit Charge is deducted from each  Subaccount on a pro-rata basis through the
cancellation of accumulation  units. If Subaccount  assets are not sufficient to
deduct the full amount of the Enhanced Death Benefit Charge,  the charge will be
deducted first from Subaccount assets then from the Fixed Account.
     ANNUAL  POLICY  FEE.  There  is  also  an  annual  Policy  Fee  for  Policy
maintenance and related administrative expenses. This fee is $30 per year and is
deducted from the  Accumulation  Value on the last Valuation Date of each Policy
Year (and upon complete surrender of the Policy). This fee will be waived if the
Accumulation  Value is greater  than $50,000 on the last  Valuation  Date of the
applicable  Policy  Year.  This fee will not be  increased  in the future.  (See
"Administrative Charges," p. 33.)
     TRANSFER FEE. No fee is imposed for transfers from the Fixed Account or for
the first 12 transfers from  Subaccounts of the Variable  Account in each Policy
Year.  However,  a $10 Transfer Fee may be imposed for the  thirteenth  and each
subsequent  request to transfer  Accumulation  Value from a Subaccount  during a
single Policy Year. This fee will not be increased in the future.
(See "Transfer Fee," p. 33.)
     TAXES.  United of Omaha may incur premium  taxes  relating to the Policies.
United of Omaha will deduct any premium  taxes  related to a  particular  Policy
from  Purchase  Payments,  upon  surrender,  upon death of any Owner,  or at the
Annuity Starting Date. (See "Premium Taxes," p. 33.)
     No deductions are currently made for federal, state, or local income taxes.
Should  United of Omaha  determine  that  charges  for any such taxes  should be
imposed  with  respect to any of the  Accounts,  United of Omaha may deduct such
taxes or the economic burden thereof from Purchase Payments or from amounts held
in the relevant Account. (See "Federal, State and Local Taxes," p.
33.)
     CHARGES  AGAINST  THE  SERIES  FUNDS.  The  value of the net  assets of the
Subaccounts of the Variable Account will reflect the investment advisory fee and
other  expenses  incurred by the  Portfolios  of the Series  Funds.  (See "Other
Expenses Including Investment Advisory Fees," p. 33.)
     EXPENSE DATA.  The charges and  deductions  are summarized in the following
table.  The purpose of this table is to help the Owner  understand the costs and
expenses  that the Owner will bear directly and  indirectly.  This table and the
examples that follow should be considered only in conjunction  with the detailed
descriptions under the heading "Charges and Deductions" of this prospectus. This
tabular  information  regarding  expenses  assumes that the entire  Accumulation
Value is in the Variable  Account and reflects  expenses of the Variable Account
as well as of the Portfolios. In addition to the expenses listed below, a charge
for premium taxes may be applicable.

POLICY OWNER TRANSACTION EXPENSES

=======================================  =======================================
Maximum Withdrawal Charge (as a % of each                                  7%
     urchase Payment Surrendered)1
=======================================   ======================================
                   Transfer Fee           First 12 Transfers Per Year:    NO FEE
                                          More Than 12 in One Year:     $10 each
=======================================   ======================================

VARIABLE ACCOUNT ANNUAL EXPENSES (as a percentage of account value)
- ------------------------------------------------------------ ----------------
                    Mortality and Expense Risk Fees                1.00%
- ------------------------------------------------------------ ----------------
                     Administrative Expense Charge                 0.20%
============================================================ ----------------
                Total Variable Account Annual Expenses             1.20%
============================================================ ----------------

OTHER ANNUAL EXPENSES
- ------------------------------------------------------------ ----------------
                           Annual Policy Fee                   $30 Per Year
============================================================ ----------------
                 Current Annual Death Benefit Charge
          (as a percentage of Average Death Benefit Amount)2       0.35%
============================================================- ---------------

1 /Each Policy Year up to fifteen percent (15%) of the Accumulation  Value as of
the date of the first withdrawal that year can be withdrawn without a Withdrawal
Charge.  Thereafter,  the  Withdrawal  Charge is calculated  separately for each
Purchase  Payment  withdrawn  based on the  number  of years  elapsed  since the
Purchase  Payment was made; it is 7% in the first year after a Purchase  Payment
is made and then decreases by 1% in each successive year to 0% after the seventh
year.

2/ If the Policy has been issued with the Elective Death Benefit Amendment,  the
Death  Benefit  Charge will apply.  This charge will never  exceed  0.35% of the
Average Death Benefit Amount.


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

SERIES FUND ANNUAL EXPENSES3                Management    Other    Total Series
(as a percentage of average net assets)        Fees     Expenses   Fund Annual
                                                                     Expenses
- ------------------------------------------ ============ ========= ==============
PORTFOLIO:
Alger American Growth                          0.75%      0.10%       0.85%
Alger American Small Capitalization            0.85%      0.07%       0.92%
Federated Prime Money Fund II                  0.50%      0.30%       0.80%
Federated Fund for U.S. Government
  Securities II                                0.00%      0.80%       0.80%
Fidelity VIP II Asset Manager: Growth          0.71%      0.29%       1.00%
Fidelity VIP II Contrafund                     0.61%      0.11%       0.71%
Fidelity VIP Equity Income                     0.51%      0.10%       0.61%
Fidelity VIP II Index 500                      0.09%      0.19%       0.28%
MFS Emerging Growth                            0.75%      0.25%       1.00%
MFS High Income Fund                           0.75%      0.25%       1.00%
MFS Research                                   0.75%      0.25%       1.00%
MFS Value Series                               0.75%      0.25%       1.00%
MFS World Government                           0.75%      0.25%       1.00%
Pioneer Capital Growth                         0.65%      0.60%       1.25%
Pioneer Real Estate                            1.00%      0.25%       1.25%
Scudder Global Discovery                       0.16%      1.34%       1.40%
Scudder Growth & Income                        0.48%      0.18%       0.66%
Scudder International                          0.88%      0.21%       1.09%
T. Rowe Price Equity Income *                  0.00%      0.85%       0.85%
T. Rowe Price International *                  0.00%      1.05%       1.05%
T. Rowe Price Limited-Term Bond *              0.00%      0.70%       0.70%
T. Rowe Price New America Growth *             0.00%      0.85%       0.85%
T. Rowe Price Personal Strategy Balanced *     0.00%      0.90%       0.90%

================================================================================
*.T. Rowe Price Funds do not itemize management fees and other expenses.
================================================================================


3 /The fee and  expense  data  regarding  each  Series Fund,  which are fees and
expenses  for 1996,  was  provided  to United of Omaha by the Series  Fund.  The
Series Funds are not affiliated with United of Omaha.
<TABLE>
<CAPTION>

================================= ======================== ====================== =======================
EXAMPLES.4                         1.  Surrender Policy     2.  Annuitize Policy   3.  Policy is not
An Owner would pay the following   at end of the time       at the end of the      surrendered and is
expenses on a $1,000 investment,   period or annuitize      time period and        not annuitized
assuming a 5% annual return on     and Annuity Option 4     Annuity Option 4
assets (excluding the Enhanced     (Lifetime Income) is     (Lifetime Income) IS
Death Benefit) if:                 NOT chosen               chosen
================================== ----- ----- ----- ------ ----- ---- ----- ----- ----- ---- ----- ======

Portfolio                          1Yr   3Yr   5Yr   10Yr   1Yr   3Yr  5Yr   10Yr  1Yr   3Yr  5Yr   10Yr
================================== ===== ===== ===== ====== ===== ==== ===== ===== ===== ==== ===== ======
<S>                                 <C>   <C>   <C>    <C>   <C>   <C>  <C>   <C>   <C>  <C>   <C>    <C>
Alger American Growth               $84   117   151    268   $84   68   118   268   $22  $68   118    268
Alger American Small                 85   119   155    277    85   70   122   277    22   70   122    277
Capitalization                       83   115   148    262    83   66   116   262    21   66   116    262
Federated Prime Money Fund II
Federated Fund for U.S.              83   115   148    262    83   66   116   262    21   66   116    262
Government
     Securities II                   85   122   159    287    85   72   127   287    23   72   127    287
Fidelity VIP II Asset Manager:       83   113   144    251    83   64   111   251    20   64   111    251
     Growth                          82   109   138    238    82   60   105   238    19   60   105    238
Fidelity VIP II Contrafund           79    99   120    197    79   50    88   197    16   50    88    197
Fidelity VIP Equity Income           85   122   159    287    85   72   127   287    23   72   127    287
Fidelity VIP II Index 500            85   122   159    287    85   72   127   287    23   72   127    287
MFS Emerging Growth                  85   122   159    287    85   72   127   287    23   72   127    287
MFS High Income Fund                 85   122   159    287    85   72   127   287    23   72   127    287
MFS Research                         85   122   159    287    85   72   127   287    23   72   127    287
MFS Value Series                     88   129   173    318    88   80   141   318    26   80   141    318
MFS World Government                 88   129   173    318    88   80   141   318    26   80   141    318
Pioneer Capital Growth               90   137   182    337    90   88   149   337    28   88   149    337
Pioneer Real Estate                  83   111   141    244    83   62   108   244    20   62   108    244
Scudder Global Discovery             86   124   164    297    86   75   131   297    24   75   131    297
Scudder Growth & Income              84   117   151    268    84   68   118   268    22   68   118    268
Scudder International                86   123   162    293    86   74   129   293    24   74   129    293
T. Rowe Price Equity Income          82   112   143    249    82   63   110   249    20   63   110    249
T. Rowe Price International          84   117   151    268    84   68   118   268    22   68   118    268
T. Rowe Price Limited-Term Bond
T. Rowe Price New America Growth     84   118   154    274    84   69   121   274    22   69   121    268
T. Rowe Price Personal Strategy
     Balanced
================================== ===== ===== ===== ====== ===== ==== ===== ===== ===== ==== ===== ======

The assumed 5% annual  return is  hypothetical  and should not be  considered  a
representation  or indication of past or future expenses (in either the Variable
or Fixed  Account),  which could be greater or lesser  than the 5% rate  assumed
solely for purposes of these examples.

4 /The $30  annual Policy  Fee is  reflected  as a daily  0.10%  charge in these
Examples, based on an average Accumulation Value of $30,000.
</TABLE>

<TABLE>
<CAPTION>

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

EXAMPLES.5                         1.  Surrender Policy    2.  Annuitize Policy    3.  Policy is not
An Owner would pay the following   at end of the time      at the end of the       surrendered and is
expenses on a $1,000 investment,   period or annuitize     time period and         not annuitized
assuming a 5% annual return on     and Annuity Option 4    Annuity Option 4
assets (including the Enhanced     (Lifetime Income) is    (Lifetime Income) IS
Death Benefit):                    NOT chosen              chosen
================================== ----- ----- ---- ------ ----- ----- ---- ------ ----- ---- ----- ======

<S>                                <C>   <C>   <C>  <C>    <C>   <C>   <C>  <C>    <C>   <C>  <C>   <C> 
Portfolio                          1Yr   3Yr   5Yr  10Yr   1Yr   3Yr   5Yr  10Yr   1Yr   3Yr  5Yr   10Yr
================================== ===== ===== ==== ====== ===== ===== ==== ====== ===== ==== ===== ======

Alger American Growth               $87   128  170    312    87    79  138    312    25   79   138    312
Alger American Small                 88   130  174    321    88    81  141    321    26   81   141    321
Capitalization                       87   126  167    306    87    77  135    306    25   77   135    306
Federated Prime Money Fund II
Federated Fund for U.S.              87   126  167    306    87    77  135    306    25   77   135    306
Government
     Securities II                   89   133  178    331    89    83  146    331    27   83   146    331
Fidelity VIP II Asset Manager:       86   124  163    296    86    75  130    296    24   75   130    296
     Growth                          85   120  157    282    85    71  124    282    23   71   124    282
Fidelity VIP II Contrafund           82   110  139    241    82    61  107    241    19   61   107    241
Fidelity VIP Equity Income           89   133  178    331    89    83  146    331    27   83   146    331
Fidelity VIP II Index 500            89   133  178    331    89    83  146    331    27   83   146    331
MFS Emerging Growth                  89   133  178    331    89    83  146    331    27   83   146    331
MFS High Income Fund                 89   133  178    331    89    83  146    331    27   83   146    331
MFS Research                         89   133  178    331    89    83  146    331    27   83   146    331
MFS Value Series                     91   140  192    362    91    91  160    362    29   91   160    362
MFS World Government                 91   140  192    362    91    91  160    362    29   91   160    362
Pioneer Capital Growth               94   148  201    381    94    99  168    381    32   99   168    381
Pioneer Real Estate                  86   122  160    288    86    73  127    288    23   73   127    288
Scudder Global Discovery             90   135  183    341    90    86  150    341    27   86   150    341
Scudder Growth & Income              87   128  170    312    87    79  138    312    25   79   138    312
Scudder International                89   134  181    337    89    85  149    337    27   85   149    337
T. Rowe Price Equity Income          86   123  162    293    86    74  129    293    24   74   129    293
T. Rowe Price International          87   128  170    312    87    79  138    312    25   79   138    312
T. Rowe Price Limited-Term Bond
T. Rowe Price New America Growth     88   129  173    318    88    80  140    318    26   80   140    318
T. Rowe Price Personal Strategy
     Balanced
================================== ===== ===== ==== ====== ===== ===== ==== ====== ===== ==== ===== ======

5/ The $30  annual  Policy  Fee is  reflected as a daily  0.10%  charge in these
Examples, based on an average Accumulation Value of $30,000.

</TABLE>

<PAGE>


================================================================================
DEATH BENEFIT
================================================================================
   STANDARD DEATH BENEFIT. In the event that any Owner dies prior to the Annuity
Starting  Date (and the Policy is in force),  the death  benefit  payable to the
Beneficiary is calculated  and is payable upon United of Omaha's  receipt of Due
Proof of Death of any Owner, as well as an election of the method of settlement.
If any  Owner  dies,  the  death  benefit  will  equal  the  greater  of (a) the
Accumulation  Value (without deduction of the Withdrawal Charge) on the later of
the date on which Due Proof of Death or an election of Payout Option is received
by United of Omaha's Service Office,  less any applicable  premium taxes; or (b)
the sum of Net Purchase Payments less partial withdrawals.  No Withdrawal Charge
is imposed upon amounts paid as a death benefit.  Subject to any  limitations of
state or federal  law,  the death  benefit may be paid as either a lump sum cash
benefit or as an Annuity. (See "Death Benefit," p. 29.)
   ELECTIVE DEATH BENEFIT AMENDMENT. If this Amendment is attached to the Policy
and the Owner  dies  prior to age 81, the Death  Benefit  under the Policy  will
equal the greatest of: (1) the Accumulation Value as of the end of the valuation
period  during  which due proof of death and an election of a payout  option are
received by United of Omaha's Service Office; (2) the greatest Anniversary Value
plus  any  subsequent   purchase  payments  and  less  any  subsequent   partial
withdrawals;  and (3) the sum of all net  purchase  payments,  less any  partial
withdrawals,  accumulated  at a 4.5% annual rate of  interest,  not  exceeding a
maximum of two times each purchase payment.
   If the Owner dies after  attaining age 81, the Death Benefit under the Policy
will  equal the  greatest  of: (1) the  Accumulation  Value as of the end of the
valuation  period  during  which due proof of death and an  election of a payout
option  are  received  by United of Omaha's  Service  Office;  (2) the  greatest
Anniversary Value before the Owner attained age 81, plus any subsequent purchase
payments and less any subsequent partial withdrawals; and (3) the sum of all net
purchase  payments  paid prior to the last Policy  Anniversary  before the Owner
attained age 81 less any partial withdrawals,  accumulated at a 4.5% annual rate
of interest not exceeding a maximum of two times each purchase  payment.  If the
death benefit payable equals (3), United of Omaha will add to the Death Benefit,
any purchase  payments paid after the last Policy  Anniversary  before the Owner
attained age 81.
   Any applicable  premium taxes not  previously  deducted will be deducted from
the death benefit payable.

ACCIDENTAL DEATH BENEFIT
   If the Owner dies from bodily injury sustained in a common carrier  accident,
United of Omaha  will pay the  Standard  Death  Benefit  or the  Enhanced  Death
Benefit,  as  applicable,  multiplied  by two,  instead of the amount that would
otherwise be payable. (See Accidental Death Benefit, p. 30).

FREE LOOK RIGHT
   The Policy  Owner may,  until the end of the period of time  specified in the
Policy,  examine the Policy and return it to United of Omaha's Service Office or
the agent from whom it was purchased for a refund.  The  applicable  period will
depend on the state in which the Policy is issued. In most states it is ten (10)
days after the Policy is delivered to the Policy Owner.  Return of the Policy is
effective  upon being  postmarked,  properly  addressed,  and postage  pre-paid.
United of Omaha will pay the  refund  within  seven (7) days  after it  receives
written notice of cancellation and the returned Policy.
   In states that permit it to do so, United of Omaha will  promptly  refund the
Accumulation  Value  calculated on the date United of Omaha  receives the Policy
and refund request.  This amount may be more or less than the Purchase  Payments
made. In other states,  United of Omaha will refund the greater of  Accumulation
Value or Purchase Payments made under the Policy.  (In these states, any portion
of the initial Net Purchase  Payment  that is allocated to the Variable  Account
will be held in the Money Market  Subaccount for the applicable Free Look Period
plus 5 days from the date the Policy is mailed from the Service Office, to allow
for this Free Look Right;  the extra days are to provide  time for mail or other
delivery of the Policy.)

FEDERAL INCOME TAX CONSEQUENCES OF INVESTMENT IN THE POLICY
   With respect to Owners who are natural  persons under existing tax law, there
should be no federal income tax on increases (if any) in the Accumulation  Value
until a  distribution  under the Policy  occurs  (E.G.,  a withdrawal or Annuity
Payment)  or is deemed to occur  (E.G.,  a pledge or  assignment  of a  Policy).
Generally,  a portion of any distribution or deemed distribution will be taxable
as ordinary income. The taxable portion of certain distributions will be subject
to  withholding  unless  the  recipient  (if  permitted)  elects  otherwise.  In
addition,  a penalty  tax of 10% of the  amount  withdrawn  may apply to certain
distributions or deemed distributions under the Policy made prior to the Owner's
attaining age 59 1/2. (See "Certain Federal Income Tax Consequences," p. 34 .)

INQUIRIES AND WRITTEN NOTICES AND REQUESTS
   Any  questions  about  procedures  or the Policy,  or any  Written  Notice or
Written Request required to be sent to United of Omaha, should be sent to United
of Omaha's Service Office:  United of Omaha Variable Product  Service,  P.O. Box
8430, Omaha,  Nebraska 68108-0430.  Telephone requests and inquiries may be made
by calling  1-800-238-9354.  All inquiries,  Notices and Requests should include
the Policy number, the Owner's name and the Annuitant's name.

VARIATIONS IN POLICY PROVISIONS
   Certain  provisions  of the Policies may vary from the  descriptions  in this
Prospectus in order to comply with  different  state laws.  Any such  variations
will be  included  in the  Policy  itself  or in riders  or  amendments.  Policy
provisions  which  may vary by state  include  the Free Look  provision  and the
Waiver of Surrender  Charge  provision  for nursing  home/hospital  confinement,
disability, terminal illness or unemployment. One or a very few number of states
also require variations in the Annuity Starting Date, Termination,  and Delay of
Payments or Transfers from the Fixed Account provisions.
                                                *  *  *
NOTE:  THE  FOREGOING  SUMMARY IS  QUALIFIED  IN ITS  ENTIRETY  BY THE  DETAILED
INFORMATION  IN THE  REMAINDER  OF  THIS  PROSPECTUS  AND IN  THE  STATEMENT  OF
ADDITIONAL  INFORMATION AND IN THE  PROSPECTUSES FOR THE SERIES FUNDS AND IN THE
POLICY, ALL OF WHICH SHOULD BE REFERRED TO FOR MORE DETAILED  INFORMATION.  THIS
PROSPECTUS  GENERALLY  DESCRIBES  ONLY  THE  POLICY  AND THE  VARIABLE  ACCOUNT.
SEPARATE PROSPECTUSES DESCRIBE THE SERIES FUNDS. (THERE IS NO PROSPECTUS FOR THE
FIXED ACCOUNT SINCE INTERESTS IN THE FIXED ACCOUNT ARE NOT SECURITIES.  SEE "THE
FIXED ACCOUNT," P. 22.)

                              FINANCIAL STATEMENTS

   The Financial  Statements for United of Omaha and the Series V Subaccounts of
the  Variable  Account and the  Variable  Account  and the  related  independent
auditor's report are contained in the Statement of Additional Information, which
is available free upon request. At December 31, 1996, net assets of the Series V
Subaccounts  of  the  Variable   Account  were   represented  by  the  following
Accumulation Unit Values and Accumulation Units. This information should be read
in  conjunction  with the Variable  Account's  financial  statements and related
notes included in the Statement of Additional Information.
<TABLE>
<CAPTION>

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

                                    Accumulation Unit Value*    Accumulation Units**
                                   ==========================  =====================

            Subaccount             Commen-     Year      Year      Year       Year
                                   cement-    Ended     Ended     Ended      Ended
       (Date of Inception)          Date    12/31/95  12/31/96  12/31/95   12/31/96
 ================================= ======== ========= ========= ========= ===========

<S>                                    <C>     <C>       <C>      <C>       <C>      
 Alger American Growth (6/5/95)         10    11.673    13.071   140,897   1,358,882
 Alger American Small (6/5/95)
   Capitalization (6/5/95)              10    12.094    12.448   148,670   1,474,106
 Federated Prime Money Fund II
   (6/5/95)                              1     1.023     1.059  3,065,603 21,525,823
 Federated Fund for U.S.
   Government Securities II             10    10.570    10.882   122,440   1,128,539
 (6/5/95)
 Fidelity VIP II Asset Manager:         
   Growth (6/5/95)                      10    11.269    13.353   199,570   1,655,034   
 Fidelity VIP II Contrafund (6/5/95)    10    11.740    14.070   150,364   1,785,094   
 Fidelity VIP Equity Income (6/5/95)    10    11.596    13.920   233,679   2,256,678   
 Fidelity VIP II Index 500  (5/1/97)    10       N/A       N/A       N/A         N/A   
 MFS Emerging Growth (6/5/95)           10    11.659    13.480   123,460   1,854,146   
 MFS High Income Fund (6/5/95)          10    10.452    11.548    87,378     859,361   
 MFS Research (6/5/95)                  10    10.986    13.277   117,165   1,381,316   
 MFS Value Series  (5/1/97)             10       N/A       N/A       N/A         N/A   
 MFS World Government (6/5/95)          10    10.243    10.527    56,393     819,686   
 Pioneer Capital Growth  (5/1/97)       10       N/A       N/A       N/A         N/A   
 Pioneer Real Estate  (5/1/97)          10       N/A       N/A       N/A         N/A   
 Scudder Global Discovery (5/1/97)      10       N/A       N/A       N/A         N/A   
 Scudder Growth & Income  (5/1/97)      10       N/A       N/A       N/A         N/A   
 Scudder International (6/5/95)         10    10.642    12.067    99,029   1,269,457  
 T. Rowe Price Equity Income  
    (6/5/95)                            10    11.625    13.731   121,994   1,861,298   
 T. Rowe Price International 
    (6/5/95)                            10    10.569    11.976   181,399   1,736,784  
 T. Rowe Price Limited-Term Bond                                                                             
    (6/5/95)                            10    10.373    10.582    56,018     631,437  
 T. Rowe Price New America Growth                                                          
    (6/5/95)                            10    13.061    15.496    58,666     917,255  
 T. Rowe Price Personal Strategy                                                         
    Balanced (6/5/95)                   10    11.272    12.719   123,287   1,703,217  
 ================================= ======== ========= ========= ========= ===========

*    Accumulation Unit Values are rounded to the nearest tenth of a cent.
**   Accumulation Units are rounded to the nearest unit.
</TABLE>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

   United  of Omaha  Life  Insurance  Company,  Mutual  of Omaha  Plaza,  Omaha,
Nebraska,  68175, is a stock life insurance  company.  It was incorporated under
the name United  Benefit Life  Insurance  Company under the laws of the State of
Nebraska on August 9, 1926. In 1981, it changed its name to United of Omaha Life
Insurance  Company.  It is  principally  engaged in the sale of life  insurance,
accident  and health  insurance,  and annuity  policies,  and is licensed in all
states  except New York and in several  foreign  countries  and the  District of
Columbia.  As of December 31, 1996,  United of Omaha had assets of over $8 1/2
billion.  United  of Omaha  is a  wholly-owned  subsidiary  of  Mutual  of Omaha
Insurance Company.
   United of Omaha  may from  time to time  publish  (in  advertisements,  sales
literature and reports to Owners) the ratings and other information  assigned to
it by one or more independent  rating  organizations  such as A.M. Best Company,
Moody's,  Standard & Poor's, and Duff & Phelps. The purpose of the ratings is to
reflect the financial strength and/or claims-paying  ability of United of Omaha,
and  the  ratings  should  not  be  considered  as  bearing  on  the  investment
performance  of assets held in the  Variable  Account.  Each year the A.M.  Best
Company  reviews the financial  status of thousands of insurers,  culminating in
the  assignment of Best's  Ratings.  These ratings  reflect A.M. Best  Company's
current opinion of the relative financial strength and operating  performance of
an insurance  company in  comparison to the norms of the  life/health  insurance
industry. In addition, the claims-paying ability of United of Omaha, as measured
by Moody's  Insurance  Credit  Report,  Standard  and Poor's  Insurance  Ratings
Services,  or Duff & Phelps may be  referred  to in such  advertisements,  sales
literature,  or reports.  These  ratings are  opinions  regarding  an  operating
insurance  company's financial capacity to meet the obligations of its insurance
and annuity policies in accordance with their terms. Such ratings do not reflect
the  investment  performance  of the  Variable  Account  or the  degree  of risk
associated with an investment in the Variable Account.

                            THE ELIGIBLE INVESTMENTS

   Net Purchase  Payments  made under a Policy may be allocated to one of the 23
Ultrannuity Series V Subaccounts of the Variable Account,  to the Fixed Account,
or to a combination of these Eligible Investment(s).

THE VARIABLE ACCOUNT
   The  United of Omaha  Separate  Account C of United of Omaha  Life  Insurance
Company  (the  "Variable  Account")  was  established  as a separate  investment
account  under  the laws of the State of  Nebraska  on  December  1,  1993.  The
Variable  Account will receive and invest the Net  Purchase  Payments  under the
Policies that are allocated to it for investment in shares of a Series Fund.
   The Variable Account currently is divided into 23Subaccounts. Each Subaccount
invests  exclusively in shares of a Portfolio of one of the Series Funds.  Under
Nebraska  law, the assets of the Variable  Account are owned by United of Omaha,
but they are held  separately  from the other  assets of United of Omaha and are
not chargeable with any liabilities arising out of any other separate investment
account  or any other  business  of United of Omaha  which has no  specific  and
determinable  relation to or dependence upon the Variable  Account.  The income,
gains and losses, realized or unrealized,  from assets allocated to the Variable
Account are credited to or charged against the Variable Account,  without regard
to other income,  gains,  or losses of United of Omaha.  Section  44-2212 of the
Nebraska  Statutes  provides that "Any surplus or deficit which may arise in the
Variable Account by virtue of mortality experience guaranteed by United of Omaha
or by expense costs is adjusted by withdrawals from or additions to the Variable
Account so that the assets of the Variable Account equal the  liabilities."  The
investment  performance of any Subaccount should be entirely  independent of the
investment  performance of United of Omaha's general account assets or any other
accounts maintained by United of Omaha.
   The  Variable   Account  is  registered  with  the  Securities  and  Exchange
Commission  (the  "SEC")  under  the  Investment  Company  Act of 1940 as a unit
investment  trust.  However,  the SEC does not supervise  the  management or the
investment practices or policies of the Variable Account or United of Omaha.
   THE SERIES  FUNDS.  Each  Subaccount  of the  Variable  Account  will  invest
exclusively in shares of a specific  Portfolio of one of the Series Funds,  each
of which is a mutual fund registered  with the SEC under the Investment  Company
Act of 1940 (the "1940 Act") as an open-end,  diversified  investment management
company.  6/ The assets of each  Portfolio of each Series Fund are held separate
from the assets of that Series Fund's other  Portfolios,  and each Portfolio has
its own distinct investment objectives and policies.  Each Portfolio operates as
a separate  investment fund, and the income or losses of one Portfolio generally
have no effect on the investment performance of any other Portfolio.
   Each of the Series Funds is managed by an investment  adviser registered with
the SEC under the Investment  Advisers Act of 1940, as amended.  Each investment
manager is responsible for selecting Portfolio  investments  consistent with the
investment  objectives  and policies of the Portfolio,  and conducts  securities
trading for the  Portfolio.  Alger  Management  is  responsible  for the overall
administration  of the Alger  American Fund,  subject to the  supervision of the
Alger  Fund  Board  of  Trustees;  Federated  Advisers  is  responsible  for the
portfolio investment  decisions of the Insurance  Management Series,  subject to
direction by the Insurance  Management  Series Trustees;  Fidelity  Management &
Research  Company  ("FMR") is the manager of the  Fidelity VIP Fund and Fidelity
VIP Fund II. On behalf of the Asset  Manager:  Growth  Portfolio of the Fidelity
VIP  Fund  II,  FMR has  entered  into  sub-advisory  agreements  with  Fidelity
Investment  Management  and  Research  (U.K.) Inc.  ("FMR  (U.K.)") and Fidelity
Management and Research (Far East) Inc. ("FMR Far East") pursuant to which those
entities  provide  research  and  investment  recommendations  with  respect  to
companies based outside of the United States.  FMR (U.K.)  primarily  focuses on
companies based in Europe, and FMR Far East focuses primarily on companies based
in Asia and the  Pacific  Basin.  Massachusetts  Financial  Services  Company is
responsible  for the  management  of the  assets of the MFS  Variable  Insurance
Trust. Pioneer Fund Group is responsible for the management of the assets of the
Pioneer  Variable  Contracts  Trust.,  subject to  direction  by the Trust's own
Trustees.  The  investment  advisor for each Pioneer  Variable  Contracts  Trust
portfolio is Pioneer  Management  Corporation.  Scudder,  Stevens & Clark,  Inc.
manages the daily business and affairs of the Scudder  Variable Life  Investment
Fund,  subject to policies  established by the Trustees of Scudder Variable Life
Investment Fund. T. Rowe Price Associates, Inc. is responsible for selection and
management  of the portfolio  investments  of T. Rowe Price Equity Series and T.
Rowe  Price  Fixed  Income  Series.  Rowe  Price-Fleming  International,   Inc.,
incorporated in 1979 as a joint venture between T. Rowe Price  Associates,  Inc.
and Robert Fleming Holdings Limited, is responsible for selection and management
of the portfolio investments of T. Rowe Price International Series.

6/ THE  REGISTRATION  OF THE SERIES  FUNDS DOES NOT INVOLVE  SUPERVISION  OF THE
MANAGEMENT OR INVESTMENT PRACTICES OR POLICIES OF THE SERIES FUNDS BY THE SEC.

   The investment objectives of each Portfolio are summarized as follows:

ALGER AMERICAN FUND

   ALGER AMERICAN GROWTH  PORTFOLIO -- seeks long-term  capital  appreciation by
     investing in a  diversified  portfolio of equity  securities,  primarily of
     companies with total market capitalization of $1 billion or greater.

   ALGER AMERICAN  SMALL  CAPITALIZATION  PORTFOLIO -- seeks  long-term  capital
     appreciation by investing in a diversified  portfolio of equity securities,
     primarily of smaller,  newer companies with total market  capitalization of
     less than $1 billion.  The  securities  in such  companies may have limited
     marketability and may be subject to more abrupt or erratic market movements
     than  securities  of  larger,  more  established  companies  or the  market
     averages in general.(*)

INSURANCE MANAGEMENT SERIES

   FEDERATED   PRIME  MONEY  FUND  II  PORTFOLIO  --  invests  in  money  market
     instruments  maturing in thirteen  months or less to achieve current income
     consistent  with  stability  of  principal  and  liquidity.  The  Portfolio
     attempts to maintain a stable net asset value of $1.00 per share, but there
     can be no assurance the Portfolio will be able to do so.

   FEDERATED FUND FOR U.S.  GOVERNMENT  SECURITIES II PORTFOLIO -- seeks current
     income by investing in a diversified  portfolio limited to U.S.  government
     securities.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND
   FIDELITY  EQUITY  INCOME  PORTFOLIO -- seeks  reasonable  income by investing
     mainly in income-producing equity securities. In selecting investments, the
     Portfolio  also  considers  the  potential  for capital  appreciation.  The
     Portfolio  seeks to achieve a yield  that  beats  that of the S&P 500.  The
     Portfolio does not expect to invest in debt securities of companies that do
     not have proven earnings or credit.(*)

FIDELITY VARIABLE INSURANCE PRODUCTS FUND II

   FIDELITY ASSET MANAGER: GROWTH PORTFOLIO -- seeks to obtain high total return
     with reduced risk over the long-term by allocating its assets among stocks,
     bonds,  and  short-term  fixed-income  instruments.  Although the Portfolio
     seeks to reduce its overall risk by  diversifying  among different types of
     investments,  the fund  aggressively  invests in a wide variety of security
     types,  including  stocks  and bonds  issued in  developing  countries  and
     derivative transactions.  The Portfolio spreads investment risk by limiting
     its holdings in any one company or industry.(*)

   FIDELITY  CONTRAFUND  PORTFOLIO  --  seeks  to  increase  the  value  of  the
     Portfolio's  return  over the  long  term by  investing  in  securities  of
     companies that are undervalued or  out-of-favor.  This strategy can lead to
     investments in domestic or foreign companies, many of which may not be well
     known.  The stocks of small companies often involve more risk than those of
     larger companies.  The Portfolio may use various  investment  techniques to
     hedge the Portfolio's risk, but there is no guarantee that these strategies
     will work as intended.(*)

   FIDELITY  INDEX 500  PORTFOLIO  -- seeks to match the total return of the S&P
     500 while  keeping  expenses  low.  The  Portfolio  utilizes a "passive" or
     "indexing"  approach and tries to allocate its assets similarly to those of
     the index.  Normally  80% (65% if fund assets are below $20 million) of the
     fund's assets are invested in equity  securities of companies  that compose
     the S&P 500. The Standard & Poor's  Corporation is neither an affiliate nor
     a sponsor of the fund.

MFS VARIABLE INSURANCE TRUST

   MFS EMERGING GROWTH PORTFOLIO -- seeks to provide long-term growth of capital
     through investing  primarily in common stocks of emerging growth companies,
     which involves greater risk than is customarily associated with investments
     in more established companies. The Portfolio may invest in a limited extent
     in lower rated fixed income securities or comparable unrated securities.(*)

   MFS HIGH INCOME PORTFOLIO -- seeks high current income by investing primarily
     in a diversified  portfolio of fixed income  securities,  some of which may
     involve  equity  features.  The  Portfolio  may invest in lower rated fixed
     income securities or comparable unrated securities.(*)

   MFS RESEARCH  PORTFOLIO -- seeks to provide  long-term  growth of capital and
     future  income by investing a  substantial  proportion of its assets in the
     common  stocks or  securities  convertible  into common stocks of companies
     believed to possess better than average  prospects for long-term growth. No
     more  than 5% of the  Portfolio's  convertible  securities,  if  any,  will
     consist of securities in lower rated  categories or securities  believed to
     be of similar quality to lower rated  securities.  The Portfolio may invest
     in a limited  extent in lower rated fixed income  securities  or comparable
     unrated securities.(*)

   MFS VALUE  SERIES  PORTFOLIO  --  seeks  capital  appreciation  by  investing
     primarily  in  common  stocks,   including  to  a  limited  extent  foreign
     securities  which are not  traded on a U.S.  exchange.  The  Portfolio  may
     invest to a limited  extent  in lower  rated  fixed  income  securities  or
     comparable unrated securities. (*)

   MFS WORLD GOVERNMENT  PORTFOLIO -- seeks  preservation and growth of capital,
     together  with  moderate  current  income  by  investing  its  assets in an
     internationally   diversified   portfolio   consisting  primarily  of  debt
     securities  and  to  a  lesser  extent  equity  securities.  The  Portfolio
     investments  are expected to consist  primarily of securities  which are of
     relatively  high  quality and minimal  credit  risk.  However,  an error of
     judgment in  selecting a currency or an  interest  rate  environment  could
     result in a loss of capital, and a held security whose quality deteriorates
     significantly  will  be  sold  only  if the  Portfolio  investment  adviser
     believes it is advantageous to do so.

PIONEER VARIABLE CONTRACTS TRUST

   PIONEER CAPITAL GROWTH PORTFOLIO - seeks capital appreciation by investing in
     a  diversified  portfolio  of  securities  consisting  primarily  of common
     stocks.

   PIONEER  REAL  ESTATE  PORTFOLIO  - seeks  long-term  growth  of  capital  by
     investing  primarily in securities of real estate investment trusts (REITs)
     and other real estate industry companies.
     Current income is the Portfolio's secondary investment objective.

SCUDDER VARIABLE LIFE INVESTMENT FUND

   SCUDDER   GLOBAL   DISCOVERY   PORTFOLIO  --  seeks   above-average   capital
     appreciation  over the  long  term by  investing  primarily  in the  equity
     securities of small companies located throughout the world,  including to a
     limited extent in lower rated fixed income securities or comparable unrated
     securities.  Since the  Portfolio  normally  will  invest in both U.S.  and
     foreign securities markets,  changes in the Portfolio's unit value may have
     a low correlation with movements in the U.S. markets. (*)

   SCUDDER  GROWTH & INCOME  PORTFOLIO  -- seeks  long term  growth of  capital,
     current  income  and  growth  of income by  investing  primarily  in common
     stocks,  preferred stocks, and securities convertible into common stocks of
     companies  which offer the  prospect  for growth of earnings  while  paying
     higher than average current dividends.

   SCUDDER  INTERNATIONAL   PORTFOLIO  --  seeks  long-term  growth  of  capital
     primarily  through  diversified   holdings  of  marketable  foreign  equity
     investments. The Portfolio invests in companies,  wherever organized, which
     do business  primarily outside the United States.  The Portfolio intends to
     diversify  investments  among  several  countries,  and does not  intend to
     concentrate investments in any particular industry.

T. ROWE PRICE INTERNATIONAL SERIES, INC.

   T.ROWE PRICE  INTERNATIONAL  STOCK  PORTFOLIO  -- seeks a total return on its
     assets  from  long-term   growth  of  capital  and  income,   by  investing
     substantially  all of its assets in common stocks of  established  non-U.S.
     companies.  The Portfolio  will not purchase any debt security which at the
     time of purchase is rated below  investment  grade.  This would not prevent
     the Portfolio  from  retaining a security  downgraded  to below  investment
     grade after purchase.

T. ROWE PRICE EQUITY SERIES, INC.

   T.ROWE  PRICE NEW  AMERICA  GROWTH  PORTFOLIO  -- seeks  long-term  growth of
     capital  through  investments  primarily  in common  stocks of U.S.  growth
     companies which operate in service industries  believed to be above-average
     performers in their fields.  Total return will consist primarily of capital
     appreciation or depreciation.

   T. ROWE PRICE  EQUITY  INCOME  PORTFOLIO  --   Seeks to  provide  substantial
     dividend  income  and  also  capital  appreciation  by  investing primarily
     in dividend-paying common stocks of established companies.(*)

   T.ROWE PRICE PERSONAL STRATEGY BALANCED  PORTFOLIO -- seeks the highest total
     return over time consistent  with an emphasis on both capital  appreciation
     and income.  There are no limitations on market  capitalization or types of
     stock the Portfolio can hold. While bond holdings are primarily  investment
     grade,  the  Portfolio  can also invest in more  volatile  below-investment
     grade bonds.(*)

T. ROWE PRICE FIXED INCOME SERIES, INC.

   T.ROWE  PRICE  LIMITED  TERM BOND  PORTFOLIO  -- seeks a high level of income
     consistent  with  modest  price  fluctuation  by  investing   primarily  in
     investment grade debt securities.

(*)  THE PORTFOLIOS' INVESTMENT STRATEGIES MAY PROVIDE THE OPPORTUNITY OF HIGHER
     THAN AVERAGE  YIELDS BY INVESTING  IN  SECURITIES  WITH HIGHER THAN AVERAGE
     RISK,  SUCH AS LOWER AND UNRATED DEBT AND  COMPARABLE  EQUITY  INSTRUMENTS.
     PLEASE CONSULT EACH PORTFOLIO'S  SERIES FUND PROSPECTUS  ACCOMPANYING  THIS
     PROSPECTUS  FOR MORE  INFORMATION  ABOUT  THE  RISK  ASSOCIATED  WITH  SUCH
     INVESTMENTS.

   THERE IS NO ASSURANCE THAT ANY PORTFOLIO  WILL ACHIEVE ITS STATED  OBJECTIVE.
MORE  DETAILED   INFORMATION,   INCLUDING  A  DESCRIPTION  OF  EACH  PORTFOLIO'S
INVESTMENT  OBJECTIVE  AND  POLICIES  AND A  DESCRIPTION  OF RISKS  INVOLVED  IN
INVESTING IN EACH OF THE PORTFOLIOS AND OF EACH  PORTFOLIO'S  FEES AND EXPENSES,
IS CONTAINED IN THE PROSPECTUSES  FOR THE SERIES FUNDS,  CURRENT COPIES OF WHICH
ACCOMPANY  THIS   PROSPECTUS.   INFORMATION   CONTAINED  IN  THE  SERIES  FUNDS'
PROSPECTUSES  SHOULD BE READ CAREFULLY  BEFORE  INVESTING IN A SUBACCOUNT OF THE
VARIABLE ACCOUNT.

   An investment in the Variable  Account,  or in any  Portfolio,  including the
Money Market Portfolio,  is not insured or guaranteed by the U.S. Government and
there  can be no  assurance  that the  Money  Market  Portfolio  will be able to
maintain a stable net asset value per share.

   ADDITION, DELETION, OR SUBSTITUTION OF INVESTMENTS.  United of Omaha does not
control  the  Series  Funds and cannot  and does not  guarantee  that any of the
Portfolios will always be available for Net Purchase Payments,  allocations,  or
transfers.  United of Omaha retains the right, subject to any applicable law, to
make certain  changes in the  Variable  Account and its  investments.  United of
Omaha  reserves the right to  eliminate  the shares of any  Portfolio  held by a
Subaccount and to substitute shares of another Portfolio of a Series Fund, or of
another registered open-end management  investment company for the shares of any
Portfolio, if the shares of the Portfolio are no longer available for investment
or if, in United of  Omaha's  judgment,  investment  in any  Portfolio  would be
inappropriate  in view of the  purposes of the Variable  Account.  To the extent
required by the 1940 Act,  substitutions  of shares  attributable  to an Owner's
interest in a Subaccount  will not be made without prior notice to the Owner and
the  prior  approval  of the SEC.  If  required,  approval  of or  change of any
investment  policy will be filed with the  Insurance  Department of any state in
which the Policy is sold.  Nothing  contained  herein shall prevent the Variable
Account from purchasing other securities for other series or classes of variable
annuity  policies,  or from  effecting an exchange  between series or classes of
variable annuity policies on the basis of requests made by Owners.
   New Subaccounts may be established  when, in the sole discretion of United of
Omaha,  marketing,   tax,  investment  or  other  conditions  warrant.  Any  new
Subaccounts may be made available to existing Owners on a basis to be determined
by  United  of Omaha.  Each  additional  Subaccount  will  purchase  shares in a
Portfolio  of a Series  Fund or in another  mutual fund or  investment  vehicle.
United  of Omaha  may also  eliminate  one or more  Subaccounts  if, in its sole
discretion,  marketing, tax, investment or other conditions warrant such change.
In the event any  Subaccount is  eliminated,  United of Omaha will notify Owners
and request a reallocation of the amounts invested in the eliminated Subaccount.
If no such reallocation is provided by the Owner,  United of Omaha will reinvest
the amounts invested in the eliminated Subaccount in the Subaccount that invests
in the  Money  Market  Portfolio  (or in a  similar  portfolio  of money  market
instruments).
   In the event of any such  substitution  or change,  United of Omaha  may,  by
appropriate  endorsement,  make such changes in the Policies as may be necessary
or appropriate to reflect such substitution or change. Furthermore, the Variable
Account may be (i)  operated as a management  company  under the 1940 Act or any
other form permitted by law, (ii)  deregistered  under the 1940 Act in the event
such registration is no longer required or (iii) combined with one or more other
separate  accounts.  To the extent  permitted by applicable law, United of Omaha
also may  transfer  the  assets  of the  Variable  Account  associated  with the
Policies to another account or accounts.

HISTORICAL PERFORMANCE DATA
      From time to time,  United  of Omaha may  advertise  or  include  in sales
literature  yields,  effective yields,  and total returns for the Subaccounts of
the Variable Account.  THESE FIGURES ARE BASED ON HISTORICAL  PERFORMANCE AND DO
NOT  INDICATE OR PROJECT  FUTURE  PERFORMANCE.  Performance  relative to certain
performance rankings and indices compiled by independent  organizations may also
be advertised or included in sales literature.  More detailed  information as to
the  calculation  of  performance  information,  as  well  as  comparisons  with
unmanaged market indices, appears in the Statement of Additional Information.
     STANDARDIZED  PERFORMANCE DATA.  Effective yields and total returns for the
Subaccounts  are  based  on the  investment  performance  of  the  corresponding
Portfolios of the Series Funds.  The Series Funds'  performance in part reflects
the Series Funds' expenses. See the Prospectuses for the Series Funds.
      The yield of the Money Market  Subaccount  refers to the annualized income
generated by an investment in the Subaccount over a specified  seven-day period.
The yield is calculated by assuming that the income generated for that seven-day
period is generated each seven-day  period over a 52-week period and is shown as
a percentage of the investment. The effective yield is calculated similarly but,
when annualized, the income earned by an investment in the Subaccount is assumed
to be  reinvested.  The effective  yield will be slightly  higher than the yield
because of the compounding effect of this assumed reinvestment.
      The yield of a Subaccount  (except the Money Market  Subaccount) refers to
the  annualized  income  generated by an  investment  in the  Subaccount  over a
specified 30-day or one-month  period.  The yield is calculated by assuming that
the income generated by the investment during that 30-day or one-month period is
generated each period over a 12-month period and is shown as a percentage of the
investment.
      Yield quotations do not reflect the Withdrawal Charge.
      For  the  class  of  Policies  issued  with  the  Elective  Death  Benefit
Amendment, the Death Benefit Charge is included.
      The total  return of a  Subaccount  refers to return  quotations  assuming
Accumulation  Value has been held in the Subaccount for various  periods of time
including,  but not limited to, a period  measured from the date the  Subaccount
commenced operations. When a Subaccount has been in operation for one, five, and
ten years, respectively, the total return for these periods will be provided.
         The average annual total return quotations represent the average annual
compounded  rates of return that would  equate an initial  investment  of $1,000
under a Policy to the redemption  value of that investment as of the last day of
each of the periods for which total  return  quotations  are  provided.  Average
annual total return information shows the average percentage change in the value
of an investment  in the  Subaccount  from the  beginning  date of the measuring
period to the end of that period.  This  standardized  version of average annual
total return reflects all historical  investment  results,  less all charges and
deductions applied against the Subaccount  (including any Withdrawal Charge that
would  apply  if an  Owner  terminated  the  Policy  at the end of  each  period
indicated,  but excluding any deductions for premium tax charges). For the class
of Policies issued with the Elective Death Benefit Amendment,  the Death Benefit
Charge is included.  Such standardized  average annual total return  information
for the Subaccounts of Policies is as follows:

============================================== ============ ===========
           SUBACCOUNT STANDARDIZED               1 Year     From
      AVERAGE ANNUAL TOTAL RETURN TABLE           Ended     Inception
       Subaccount (date of inception)           12/31/96    to
    (Policy issued WITHOUT Enhanced Death           %        12/31/96
                  Benefit)                                      %
============================================== ============ ===========
Alger American Growth  (6/5/95)                    5.24        9.27
Alger American Small Capitalization  (6/5/95)     -3.28        3.83
Federated Prime Money Fund II (6.5.95)            -2.79       -0.02
Federated Fund for U.S. Government  
Securities (6/5/5)                                -3.26        1.85
Fidelity VIP II Asset Manager: Growth                                
 (6/5/95)                                         11.36       14.18
Fidelity VIP II Contrafund  (6/5/95)              12.64       15.91
Fidelity VIP Equity Income (6/5/95)                6.11       13.88
Fidelity VIP II Index 500 (5/1/97)                 N/A         N/A
MFS Emerging Growth  (6/5/95)                      8.66       16.95
MFS High Income (6/5/95)                           3.81        5.96
MFS Research (6/5/95)                             13.59       15.82
MFS Value Series (5/1/97)                          N/A         N/A
MFS World Government (6/5/95)                     -3.42       -0.20
Pioneer Capital Growth (5/1/97)                    N/A         N/A
Pioneer Real Estate (5/1/97)                       N/A         N/A
Scudder Global Discovery (5/1/97)                  N/A         N/A
Scudder Growth & Income (5/1/97)                   N/A         N/A
Scudder International (6/5/95)                     6.57        8.62
T. Rowe Price International  (6/5/95)              6.50        8.86
T. Rowe Price New America Growth (6/5/95)         11.51       21.85
T. Rowe Price Equity Income (6/5/95)              11.01       17.88
T. Rowe Price Limited-Term Bond (6/5/95)          -4.14        0.14
T. Rowe Price Personal Strategy Balanced                           
(6/5/95)                                           6.04       11.13


============================================== ============ ===========
                                                 1 Year        From
       Subaccount (date of inception )            Ended     Inception
 (Policy issued WITH Enhanced Death Benefit)    12/31/96    to
                                                             12/31/96
============================================== ============ ===========
Alger American Growth  (6/5/95)                    4.88        8.91
Alger American Small Capitalization  (6/5/95)     -3.62        3.49
Federated Prime Money Fund II (6.5.95)            -3.13       -0.35
Federated Fund for U.S. Government               
Securities (6/5/5)                                -3.60        1.51  
Fidelity VIP II Asset Manager: Growth              
(6/5/95)                                          10.98       13.80  
Fidelity VIP II Contrafund  (6/5/95)              12.25       15.53  
Fidelity VIP Equity Income (6/5/95)                5.74       13.51  
Fidelity VIP II Index 500 (5/1/97)                 N/A         N/A   
MFS Emerging Growth  (6/5/95)                      8.28       16.56  
MFS High Income (6/5/95)                           3.45        5.61  
MFS Research (6/5/95)                             13.20       15.44  
MFS Value Series (5/1/97)                          N/A         N/A   
MFS World Government (6/5/95)                     -3.76       -0.53  
Pioneer Capital Growth (5/1/97)                    N/A         N/A   
Pioneer Real Estate (5/1/97)                       N/A         N/A   
Scudder Global Discovery (5/1/97)                  N/A         N/A   
Scudder Growth & Income (5/1/97)                   N/A         N/A   
Scudder International (6/5/95)                     6.20        8.26  
T. Rowe Price International  (6/5/95)              6.13        8.50  
T. Rowe Price New America Growth (6/5/95)         11.12       21.45  
T. Rowe Price Equity Income (6/5/95)              10.63       17.49  
T. Rowe Price Limited-Term Bond (6/5/95)          -4.47       -0.20  
T. Rowe Price Personal Strategy Balanced           
(6/5/95)                                           5.67       10.77   
============================================== ============ ===========

NON-STANDARDIZED PERFORMANCE DATA. In addition to the standard version described
above, total return performance  information computed on different  non-standard
bases may be used in advertisements. Average annual total return information may
be presented,  computed on the same basis as described above,  except deductions
will not include the Withdrawal  Charge.  Such  non-standardized  average annual
total return information for the Subaccounts of Policies is as follows:

============================================== =========== ===========
         SUBACCOUNT NON-STANDARDIZED             1 Year        From
      AVERAGE ANNUAL TOTAL RETURN TABLE           Ended     Inception
       Subaccount (date of inception)           12/31/96    to
    (Policy issued WITHOUT Enhanced Death           %        12/31/96
                  Benefit)                                      %
============================================== ============ ===========
Alger American Growth  (6/5/95)                   11.90       12.97
Alger American Small Capitalization  (6/5/95)      2.84         735
Federated Prime Money Fund II (6.5.95)             3.36        3.36
Federated Fund for U.S. Government                
Securities (6/5/5)                                 2.86        5.30  
Fidelity VIP II Asset Manager: Growth             
(6/5/95)                                          18.41       18.04  
Fidelity VIP II Contrafund  (6/5/95)              19.76       19.84  
Fidelity VIP Equity Income (6/5/95)               12.82       17.74  
Fidelity VIP II Index 500 (5/1/97)                 N/A         N/A   
MFS Emerging Growth  (6/5/95)                     15.53       20.90  
MFS High Income (6/5/95)                          10.37        9.55  
MFS Research (6/5/95)                             20.78       19.74  
MFS Value Series (5/1/97)                          N/A         N/A   
MFS World Government (6/5/95)                      2.69        3.18  
Pioneer Capital Growth (5/1/97)                    N/A         N/A   
Pioneer Real Estate (5/1/97)                       N/A         N/A   
Scudder Global Discovery (5/1/97)                  N/A         N/A   
Scudder Growth & Income (5/1/97)                   N/A         N/A   
Scudder International (6/5/95)                    13.32       12.29  
T. Rowe Price International  (6/5/95)             13.24       12.54  
T. Rowe Price New America Growth (6/5/95)         18.56       25.97  
T. Rowe Price Equity Income (6/5/95)              18.04       21.87  
T. Rowe Price Limited-Term Bond (6/5/95)           1.93        3.53  
T. Rowe Price Personal Strategy Balanced         
(6/5/95)                                          12.75       14.89  
============================================== ============ ===========
       Subaccount (date of inception)            1 Year        From
 (Policy issued WITH Enhanced Death Benefit)      Ended     Inception
                                                12/31/96    to
                                                             12/31/96
============================================== ============ ===========
Alger American Growth  (6/5/95)                   11.51       12.59
Alger American Small Capitalization  (6/5/95)      2.48        6.99
Federated Prime Money Fund II (6.5.95)             3.00        3.02
Federated Fund for U.S. Government               
Securities (6/5/5)                                 2.50        4.95
Fidelity VIP II Asset Manager: Growth (6/5/95)    18.00       17.66
Fidelity VIP II Contrafund  (6/5/95)              19.35       19.44
Fidelity VIP Equity Income (6/5/95)               12.43       17.35
Fidelity VIP II Index 500 (5/1/97)                 N/A         N/A 
MFS Emerging Growth  (6/5/95)                     15.13       20.51
MFS High Income (6/5/95)                          9.99         9.19
MFS Research (6/5/95)                             20.36       19.35
MFS Value Series (5/1/97)                          N/A         N/A 
MFS World Government (6/5/95)                     2.33         2.83
Pioneer Capital Growth (5/1/97)                    N/A         N/A 
Pioneer Real Estate (5/1/97)                       N/A         N/A 
Scudder Global Discovery (5/1/97)                  N/A         N/A 
Scudder Growth & Income (5/1/97)                   N/A         N/A 
Scudder International (6/5/95)                    12.92       11.92
T. Rowe Price International  (6/5/95)             12.84       12.17
T. Rowe Price New America Growth (6/5/95)         18.15       25.56
T. Rowe Price Equity Income (6/5/95)              17.63       21.47
T. Rowe Price Limited-Term Bond (6/5/95)           1.57        3.18
T. Rowe Price Personal Strategy Balanced         
(6/5/95)                                          12.36       14.52
- ---------------------------------------------- ------------ --------

In addition, United of Omaha may from time to time disclose average annual total
return in non-standard  formats and cumulative  total return for Policies funded
by the Subaccounts.

THE FIGURES ABOVE ARE NOT AN INDICATION OF PRESENT,  PAST, OR FUTURE PERFORMANCE
OF THE APPLICABLE  SUBACCOUNTS OR OF THE ACTUAL  PORTFOLIOS  AVAILABLE UNDER THE
POLICY.

   HYPTHETICAL  PERFORMANCE  DATA.  United of Omaha may, from time to time, also
disclose yield,  standard total returns,  and non-standard total returns for the
Portfolios of the Series Funds,  including such  disclosure for periods prior to
the dates the Subaccounts  commenced  operations.  For periods prior to the date
the Subaccount commenced operations,  performance  information for Policies will
be calculated  based on the  performance  of the Series Fund  Portfolios and the
assumption that the Subaccounts  were in existence for the same periods as those
indicated for the Series Fund Portfolios,  with the level of Policy charges that
were in effect at the  inception  of the  Subaccounts  (this is  referred  to as
"hypothetical" performance data).

United of Omaha may also disclose  average  annual total returns for Series Fund
Portfolios  (or comparable  portfolios)  since their  inception,  including such
disclosure  for  periods  prior  to the  date  the  Variable  Account  commenced
operations.  These  figures  do not  reflect  the  Variable  Account  or  Policy
expenses. Such average annual total return information is as follows:
<TABLE>
<CAPTION>

================================================== ========= ======== ========== ==========
                                                    1 Year   5 Years  10 Years     Since
                                                    Ended     Ended     Ended    Inception
                   Series Fund                     12/31/96  12/31/96 12/31/96   to
               (date of inception)                    %         %         %      12/31/96
                                                                                     %
================================================== ========= ======== ========== ==========
<S>                                                    <C>       <C>        <C>      <C>      
Alger American Growth (1/9/89)                        13.35    16.63        N/A      18.65
Alger American Small Capitalization (9/21/88)          4.18    11.02        N/A      20.21
Federated Prime Money Fund II (11/21/94)               4.75      N/A        N/A       4.95
Federated Fund for U.S. Government Securities         
(3/28/94)                                              4.20      N/A        N/A       5.62
Fidelity VIP II Asset Manager: Growth (1/3/95)        20.04      N/A        N/A      21.56
Fidelity VIP II Contrafund (1/3/95)                   21.22      N/A        N/A      30.19
Fidelity VIP Equity Income (10/9/86)                  14.28    17.98      13.74      13.43
Fidelity VIP II Index 500 (8/27/92)                   22.82      N/A        N/A      17.08
MFS Emerging Growth (7/24/95)                         17.02      N/A        N/A      24.76
MFS High Income (7/26/95)                             11.80      N/A        N/A      12.00
MFS Research (7/26/95)                                22.33      N/A        N/A      23.46
MFS Value Series (8/14/96)                              N/A      N/A        N/A       8.78
MFS World Government (6/14/94)                         4.03      N/A        N/A       7.39
Pioneer Capital Growth (7/25/90)                      11.66    20.34        N/A      17.48
Pioneer Real Estate (10/25/93)                        36.46      N/A        N/A      12.95 
Scudder Global Discovery (5/1/96)                       N/A      N/A        N/A       5.50 
Scudder Growth & Income (5/2/94)                      22.17      N/A        N/A      21.69 
Scudder International (5/1/87)                        14.78    11.05        N/A       9.93 
T. Rowe Price International  (3/31/94)                14.70      N/A        N/A       9.94 
T. Rowe Price New America Growth (3/31/94)            20.09      N/A        N/A      24.60 
T. Rowe Price Equity Income (3/31/94)                 19.56      N/A        N/A      21.93 
T. Rowe Price Limited-Term Bond (5/17/94)              3.26      N/A        N/A       5.97 
T. Rowe Price Personal Strategy Balanced (12/31/94)   14.21      N/A        N/A      21.22 
================================================== ========= ======== ========== ==========
</TABLE>

      Non-standard  performance  data will  only be  disclosed  if the  standard
performance  data for the required  periods is also  disclosed.  For  additional
information regarding the calculation of other performance data, please refer to
the Statement of Additional Information.
      In advertising  and sales  literature,  the performance of each Subaccount
may be compared to the performance of other variable  annuity issuers in general
or to the  performance of particular  types of variable  annuities  investing in
mutual funds, or mutual fund portfolios  with investment  objectives  similar to
each of the Subaccounts.  Lipper Analytical  Services,  Inc.  ("Lipper") and the
Variable Annuity Research Data Service ("VARDS") are independent  services which
monitor  and rank the  performance  of variable  annuity  issuers in each of the
major categories of investment objectives on an industry-wide basis.
      Lipper's  rankings  include  variable  life  insurance  issuers as well as
variable annuity issuers.  VARDS rankings compare only variable annuity issuers.
The performance  analyses prepared by Lipper and VARDS each rank such issuers on
the basis of total return,  assuming  reinvestment of distributions,  but do not
take sales  charges,  redemption  fees,  or certain  expense  deductions  at the
separate  account level into  consideration.  In addition,  VARDS  prepares risk
adjusted  rankings,  which  consider  the effects of market risk on total return
performance.  This type of ranking  provides  data as to which funds provide the
highest total return within various categories of funds defined by the degree of
risk inherent in their investment objectives.
      Advertising and sales  literature may also compare the performance of each
Subaccount  to the Standard & Poor's Index of 500 Common  Stocks,  a widely used
measure of stock  performance.  This unmanaged index assumes the reinvestment of
dividends but does not reflect any  "deduction"  for the expense of operating or
managing an investment portfolio. Other independent ranking services and indices
may also be used as a source of performance comparison.
      United of Omaha may also report other information  including the effect of
tax-deferred  compounding on a Subaccount's  investment  returns,  or returns in
general,  which may be illustrated by tables,  graphs, or charts. All income and
capital gains derived from Subaccount investments are reinvested and can lead to
substantial  long-term  accumulation  of assets,  provided  that the  underlying
portfolio's investment experience is positive.

THE FIXED ACCOUNT
   This Prospectus is generally intended to serve as a disclosure  document only
for the Policy and the Variable  Account.  For complete  details  regarding  the
Fixed Account, see the Policy itself.
   NET PURCHASE PAYMENTS ALLOCATED AND AMOUNTS  TRANSFERRED TO THE FIXED ACCOUNT
BECOME PART OF THE GENERAL  ACCOUNT ASSETS OF UNITED OF OMAHA.  INTERESTS IN THE
GENERAL ACCOUNT HAVE NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT OF 1933 (THE
"1933 ACT"),  NOR IS THE GENERAL  ACCOUNT  REGISTERED AS AN  INVESTMENT  COMPANY
UNDER THE 1940 ACT.  ACCORDINGLY,  NEITHER THE GENERAL ACCOUNT NOR ANY INTERESTS
THEREIN ARE GENERALLY  SUBJECT TO THE  PROVISIONS OF THE 1933 OR 1940 ACTS,  AND
UNITED OF OMAHA HAS BEEN ADVISED THAT THE STAFF OF THE  SECURITIES  AND EXCHANGE
COMMISSION HAS NOT REVIEWED THE DISCLOSURES IN THIS  PROSPECTUS  WHICH RELATE TO
THE FIXED ACCOUNT.
   The Fixed  Account  includes  all the assets of United of Omaha  except those
segregated in the Variable Account or in any other separate  investment account.
The Policy Owner may allocate Net Purchase  Payments to the Fixed Account at the
time of a Purchase  Payment or transfer amounts from the Variable Account to the
Fixed Account.  Instead of the Policy Owner bearing the  investment  risk, as is
the case for Accumulation  Value in the Variable Account,  United of Omaha bears
the full investment risk for all Accumulation Value in the Fixed Account. United
of Omaha has sole  discretion  to invest  the  assets  of its  general  account,
including the Fixed Account, subject to applicable law.
   United of Omaha  guarantees  that it will  credit  interest to amounts in the
Fixed Account at an effective rate of at least 3% per year. United of Omaha may,
IN ITS SOLE  DISCRETION,  credit amounts in the Fixed Account with interest at a
current  interest rate in excess of 3%. Once declared,  a current  interest rate
will be guaranteed  for at least one year. ONE TRANSFER OUT OF THE FIXED ACCOUNT
IS  ALLOWED  EACH  POLICY  YEAR.  Moreover,  the  maximum  amount  that  can  be
transferred  out of the Fixed Account  during any Policy Year will be determined
by  United  of Omaha in its sole  discretion,  but will not be less  than 10% of
Fixed Account  Value on the date of the  transfer.  No charge is imposed on such
transfers.  United of Omaha reserves the right to modify transfer  privileges at
any time. (SEE  "Transfers," p. 23.) Partial  withdrawals from the Fixed Account
are limited to a pro rata amount (with  withdrawals from the Variable  Account).
Withdrawals  and  transfers  from the Fixed Account may be delayed for up to six
months,   and  withdrawals  may  be  subject  to  a  Withdrawal   Charge.   (See
"Withdrawals," p. 26.) For purposes of crediting interest, the oldest payment or
transfer  into the Fixed  Account,  plus  interest  allocable to that payment or
transfer,  is  considered  to be withdrawn or  transferred  out first;  the next
oldest payment plus interest is considered to be transferred out next, and so on
(this is a "first-in, first-out" procedure).
   United of Omaha  guarantees  that, at any time prior to the Annuity  Starting
Date, the amount in the Fixed Account  allocable to a particular  Policy will be
not be  less  than  the  amount  of  the  Net  Purchase  Payments  allocated  or
transferred to the Fixed  Account,  plus interest at an effective rate of 3% per
year,  plus any excess interest  credited to amounts in the Fixed Account,  less
any applicable  premium or other taxes allocable to the Fixed Account,  and less
any  amounts  deducted  from  the  Fixed  Account  in  connection  with  partial
withdrawals  (including  any  Withdrawal  Charges) or  transfers to the Variable
Account.
   The current  interest rates will be determined by United of Omaha in its sole
discretion.

   UNITED OF OMAHA'S  MANAGEMENT  HAS COMPLETE AND SOLE  DISCRETION TO DETERMINE
THE CURRENT  INTEREST  RATES.  UNITED OF OMAHA CANNOT  PREDICT OR GUARANTEE  THE
LEVEL OF FUTURE CURRENT  INTEREST RATES,  EXCEPT THAT UNITED OF OMAHA GUARANTEES
THAT FUTURE CURRENT INTEREST RATES WILL NOT BE BELOW AN EFFECTIVE RATE OF 3% PER
YEAR COMPOUNDED ANNUALLY.  THE POLICY OWNER BEARS THE RISK THAT CURRENT INTEREST
RATES WILL NOT EXCEED AN EFFECTIVE RATE OF 3% PER YEAR.

TRANSFERS
   SUBJECT TO the limitations and restrictions described below, transfers out of
a Subaccount  of the Variable  Account may be made any time prior to the Annuity
Starting Date, by sending  Written  Notice,  signed by the Policy Owner,  to the
Service  Office.  Transfers  also may be requested by telephone,  subject to the
provisions  described  below under  "Telephone  Transactions,"  p. 26. United of
Omaha reserves the right, at any time and without notice to any party, to modify
the transfer privileges under the Policy.
   An Owner can transfer  Accumulation Value from one Subaccount of the Variable
Account to another,  or from the Variable  Account to the Fixed  Account or from
the Fixed  Account to any  Subaccount  of the Variable  Account  within  certain
limits. The minimum amount which may be transferred is the lesser of $500 or the
entire  Subaccount  Value. If the Subaccount Value remaining after a transfer is
less  than  $500,  United  of Omaha  will  include  that  amount  as part of the
transfer.  Transfers  out of a Subaccount  currently may be made as often as the
Owner wishes,  subject to the minimum  amount  specified  above (United of Omaha
reserves the right to otherwise limit or restrict  transfers in the future or to
eliminate  the  transfer  privilege).  United  of Omaha  reserves  the  right to
restrict  transfers  from the Variable  Account to the Fixed  Account of amounts
previously  transferred from the Fixed Account,  for a period of time determined
by United of Omaha.
   A transfer  fee of $10 may be imposed  for any  transfer  in excess of 12 per
Policy  Year.  The transfer fee is deducted  from the amount  transferred.  (See
"Charges and Deductions," p. 30.)
   Transfers from the Fixed Account currently may be made once each Policy Year.
Transfers  from the Fixed Account do not count toward the 12 free transfer limit
described  above,  and no transfer  charge will be imposed on transfers from the
Fixed Account.  Moreover,  the maximum amount that can be transferred out of the
Fixed Account  during any Policy Year will be determined by United of Omaha,  at
its sole discretion, but will not be less than 10% of the Fixed Account Value on
the date of the transfer.
   The Policy is designed as a long-term  investment,  for  retirement  or other
financial  planning.  The Policy is not intended  for active  trading or "market
timing."  Excessive  transfers  could  harm  other  Policy  Owners  by  having a
detrimental effect on portfolio  management (which could occur, for example,  if
it caused excessive commission expense or caused the manager to keep higher cash
reserves than otherwise). Therefore, United of Omaha reserves the right to limit
the number of Transfers  from the  Subaccounts  of the Variable  Account and the
Fixed Account if United of Omaha  believes  that:  (a) excessive  trading by the
Policy Owner or a specific  Transfer request would have a detrimental  effect on
Accumulation Unit values or the share prices of the Portfolios; or (b) United of
Omaha is informed  by one or more of the Series  Funds or the  Variable  Account
that the  purchase  or  redemption  of shares  is to be  restricted  because  of
excessive  trading  or a  Transfer  or group of  Transfers  is  deemed to have a
detrimental  effect on share  prices of one or more  Portfolios  or the Variable
Account.
   Where  permitted  by law,  United  of  Omaha  may  accept  a  Policy  Owner's
authorization  of third party  reallocation on such Owner's  behalf,  subject to
United of Omaha's rules.  United of Omaha may suspend or cancel such  acceptance
at any time. For example,  third party  reallocation by "market timers" could be
suspended if they cause harm to other Policy Owners. United of Omaha will notify
the Policy Owner of any such  suspension  or  cancellation.  United of Omaha may
restrict the  availability  of  Subaccounts  and the Fixed Account for Transfers
during any period in which the Policy Owner  authorizes  such third party to act
on his behalf.  United of Omaha will give Owners prior  notification of any such
restrictions.  However, United of Omaha will not enforce such restrictions if it
is  provided  with  satisfactory  evidence  that:  (a) such third party has been
appointed  by a court of  competent  jurisdiction  to act on the Policy  Owner's
behalf; or (b) such third party has been appointed by the Policy Owner to act on
his behalf for all his financial affairs.

DOLLAR COST AVERAGING
   Under the Dollar Cost Averaging program, the Policy Owner can instruct United
of Omaha to automatically  transfer, on a periodic basis, a predetermined amount
or percentage specified by the Policy Owner from any one Subaccount or the Fixed
Account to any  Subaccount(s) of the Variable Account.  The automatic  transfers
can  occur  monthly,  quarterly,  semi-annually,  or  annually,  and the  amount
transferred  each time must be at least $100 and must be $50 per Subaccount.  At
the time the program begins, there must be at least $5,000 of Accumulation Value
in the applicable  Subaccount or the Fixed  Account.  If transfers are made from
the Fixed Account, the maximum periodic transfer amount is 10% of that account's
value at the time of election,  or a sufficient  amount to provide transfers for
10  months.  There  is  no  maximum  transfer  amount  requirement  out  of  the
Subaccounts of the Variable Account.
   Dollar Cost Averaging results in the purchase of more Accumulation Units when
the Accumulation  Unit value is low, and fewer units when the Accumulation  Unit
value is high.  However,  there is no guarantee  that the Dollar Cost  Averaging
program will result in higher Accumulation Value or otherwise be successful.
   The Policy  Owner can  request  participation  in the Dollar  Cost  Averaging
program when  purchasing the Policy or at a later date.  Transfers will begin on
the first or 15th day (or, if not a Valuation Date, the next following Valuation
Date) of the month,  as  specified  by the Owner,  during  which the  request is
processed. The Owner can specify that only a certain number of transfers will be
made, in which case the program will terminate when that number of transfers has
been made.  Otherwise,  the program will terminate when the amount  remaining in
the  applicable  Subaccount  or, if  applicable,  the Fixed Account is less than
$500.
   The Owner can increase or decrease the amount or  percentage of the transfers
or discontinue the program by sending Written Notice to the Service Office or by
telephone,  if telephone  transactions  are  authorized.  There is no charge for
participation in this program.

ASSET ALLOCATION PROGRAM
   Under the Asset Allocation  Program,  the Policy Owner can instruct United of
Omaha to allocate purchase payments and Accumulation Value among the Subaccounts
of the Variable  Account and the Fixed  Account in  accordance  with  allocation
instructions   specified  by  the  Policy  Owner  or   allocation   instructions
recommended by United of Omaha and approved by the Policy Owner. United of Omaha
will rebalance a Policy Owner's  investment by allocating  purchase payments and
transferring  Accumulation  Value among the Subaccounts and the Fixed Account to
ensure  conformity with current  allocation  instructions.  Rebalancing  will be
performed on a quarterly, semi-annual or annual basis as specified by the Policy
Owner.  Transfers of  Accumulation  Value made pursuant this program will not be
counted in determining whether the Transfer Fee applies. At the time the program
begins, there must be at least $10,000 of Accumulation Value under the Policy.
   The Policy Owner can request  participation in the Asset  Allocation  Program
when  purchasing  the  Policy  or at a later  date.  The Owner  can  change  his
allocation  percentage or discontinue  the program by sending  Written Notice to
the  Service  Office or by  calling  1-(800)  238-9354.  There is no charge  for
participation in this program.

                                   THE POLICY

  The  Ultrannuity  Series V  Variable  Annuity  Policy  is a  Flexible  Payment
Variable  Deferred Annuity Policy.  The rights and benefits under the Policy are
summarized  below;  however,  the  description  of the Policy  contained in this
Prospectus is qualified in its entirety by the Policy itself, a copy of which is
available  upon request  from United of Omaha.  The Policy may be purchased as a
Nonqualified  Policy or as a Qualified  Policy.  The Policy will remain in force
until  surrendered for its Cash Surrender  Value, or all Proceeds have been paid
under a Payout Option or as a death benefit or upon termination.

POLICY APPLICATION AND ISSUANCE OF POLICIES
   Before it will  issue a  Policy,  United of Omaha  must  receive a  completed
Policy  application  and  a  minimum  initial  Purchase  Payment  of  $5,000.  A
Nonqualified  Policy  ordinarily will be issued only in respect of Owner's Age 0
through 85, and a Qualified Policy  ordinarily will be issued only in respect of
Owner's Age 0 through 70 1/2.  United of Omaha  reserves the right to reject any
application  or  Purchase  Payment.  Under  United of  Omaha's  Electronic  Fund
Transfer  program,  the Owner can select a monthly payment schedule  pursuant to
which  purchase  payments will be  automatically  deducted from a bank or credit
union account or other sources.  The minimum size of an initial Purchase Payment
must be at least $2,000. Each subsequent monthly payment must be at least $100.
   If the  application  can be  accepted in the form  received,  the initial Net
Purchase Payment will be credited to the Accumulation  Value within two business
days  after the later of receipt of the  application  or receipt of the  initial
Purchase Payment. If the initial Purchase Payment cannot be credited because the
application or other issuing requirements are incomplete,  the applicant will be
contacted  within five business days and given an explanation for the delay, and
the initial  Purchase Payment will be returned at that time unless the applicant
consents  to United of  Omaha's  retaining  the  initial  Purchase  Payment  and
crediting it, net of any charge for  applicable  premium  taxes,  as soon as the
necessary requirements are completed.
   The date on which  the  initial  Net  Purchase  Payment  is  credited  to the
Accumulation  Value is the Date of Issue.  The Date of Issue is the date used to
determine Policy Years and Policy anniversaries.

PURCHASE PAYMENTS
   All  initial  Purchase  Payment  checks or drafts  should be made  payable to
United  of  Omaha  Life  Insurance  Company  and  sent  to the  Service  Office.
Additional  Purchase  Payments should be sent to the Service  Office.  The death
benefit will not take effect  until the check or draft for the Purchase  Payment
is honored.
   INITIAL PURCHASE PAYMENT. The minimum initial Purchase Payment that United of
Omaha  currently  will accept under both a  Nonqualified  Policy and a Qualified
Policy is $5,000 except under the  Electronic  Fund  Transfer  Program where the
minimum initial Purchase  Payment is $2,000.  United of Omaha reserves the right
to increase or decrease this amount.  The initial  Purchase  Payment is the only
Purchase Payment required to be paid under a Policy.
   ADDITIONAL PURCHASE PAYMENTS. The Owner may pay additional Purchase Payments.
The minimum additional  Purchase Payment under both a Nonqualified  Policy and a
Qualified Policy is $500 except under the Electronic  Transfer Program where the
minimum  additional  Purchase Payment is $100.  Additional Net Purchase Payments
will be  credited  to the Policy and added to the  Accumulation  Value as of the
Valuation  Date when they are  received at the Service  Office.  United of Omaha
will not  accept  any  additional  Purchase  Payments  beginning  on the  Policy
Anniversary following the Owner's 88th birthday.
   ALLOCATION  OF NET  PURCHASE  PAYMENTS.  An Owner must  allocate Net Purchase
Payments to one or more of the Eligible Investments.  The Owner must specify the
initial allocation in the Policy  application.  This allocation will be used for
additional  Net  Purchase  Payments  unless  the  Owner  requests  a  change  of
allocation.  All  allocations  must be made in whole  percentages and must total
100%.  The minimum  allocation  amount is $500 ($100 under the  Electronic  Fund
Transfer  Program).  If the Owner fails to specify how Net Purchase Payments are
to be  allocated,  the Purchase  Payment(s)  cannot be accepted.  In states that
permit  United of Omaha to refund only the  Accumulation  Value upon the Owner's
cancellation of the Policy during the free look period, the initial Net Purchase
Payment  will be allocated to the Owner's  selected  Subaccounts  on the Date of
Issue.  In states  where at least the full  Purchase  Payment is  refunded,  the
portion of the initial Net  Purchase  Payment  (and of any  additional  Purchase
Payments  made during the free look period)  allocated  to the Variable  Account
will be held in the Money Market  Subaccount for the applicable Free Look period
specified  by the state of issue  plus 5 days,  from the date that the Policy is
mailed from  United of Omaha's  Service  Office.  (Since the Free Look period is
measured from the Owner's date of receipt of the Policy,  the extra 5 days is to
allow for estimated  time needed for delivery of the Policy.) At the end of that
period,  if the Policy  has not been  returned  for a refund,  the  initial  Net
Purchase  Payment will be invested in the  Subaccounts  in  accordance  with the
allocation instructions provided in the Owner's application.  All additional Net
Purchase  Payments  received  after  the end of the  free  look  period  will be
allocated and credited to the Owner's  Policy as of the Valuation  Period during
which they are received.
   The Owner may change the allocation  instructions  for future  additional Net
Purchase  Payments by sending Written Notice,  signed by the Owner, to United of
Omaha's Service  Office,  or by telephone  (subject to the provisions  described
below under "Telephone  Transactions,"  p. 26). The allocation change will apply
to  payments  received  on or after the date the  Written  Notice  or  telephone
request is received.
     PAYMENT  NOT HONORED BY BANK.  Any  payment  due under the Policy  which is
derived,  all or in part,  from any  amount  paid to United of Omaha by check or
draft may be postponed  until such time as United of Omaha  determines that such
instrument has been honored.  Payment by certified  check,  banker's  draft,  or
chasier's check will be promptly applied.
ACCUMULATION VALUE
   On the Date of Issue,  the  Accumulation  Value  equals the initial  Purchase
Payment less any charge for  applicable  premium  taxes.  On any Valuation  Date
thereafter,  the Accumulation Value equals the sum of the values in the Variable
Account and the Fixed Account.
   The  Accumulation  Value is  expected  to  change  from  Valuation  Period to
Valuation  Period,  reflecting  the expenses and  investment  experience  of the
selected  Eligible  Investments as well as the Variable  Account  deductions for
charges.
   THE VARIABLE  ACCOUNT  VALUE.   The Accumulation Value for each Subaccount is
equal to:
         (a) the current  number of Accumulation Units in the Subaccount for the
             Policy; multiplied by
         (b) the current Accumulation Unit value.
     A Net Purchase  Payment or transfer  allocated to a Subaccount is converted
into  Accumulation  Units by dividing it by the Accumulation  Unit value for the
Valuation  Period during which the Net Purchase Payment or transfer is allocated
to the Variable Account. The initial Accumulation Unit value for each Subaccount
was set at $10 when the Subaccount was established.  The Accumulation Unit value
may increase or decrease from one Valuation Date to the next.
     The Accumulation  Unit  value for a  Subaccount  on any  Valuation  Date is
calculated  as  follows: 
         (a) The net  asset  value  per  share  of the Portfolio multiplied by
             the number of shares held in the Subaccount, before the purchase or
             redemption of any shares on that date; minus
         (b) the cumulative  unpaid charge for the Mortality and Expense Risk 
             Charge and Administrative Expense Charge; minus
         (c) any applicable charge for federal and state income taxes, if any;
             the result divided by
         (d) the total number of  Accumulation  Units held in the  Subaccount on
             the  Valuation  Date,  before the  purchase  or  redemption  of any
             Accumulation Units on that day.
Positive  investment  experience of the  applicable  Portfolio will increase the
Accumulation  Unit values and negative  investment  experience will decrease the
Unit values. Expenses and deductions will have a negative effect on Unit values.
     THE FIXED ACCOUNT VALUE.  The  Accumulation  Value of  the Fixed Account on
any Valuation Date is equal to:
         (a) the  Accumulation  Value at the end of the preceding  Policy Month;
             plus  
         (b) any  Net  Purchase Payments credited since  the end of the previous
             Policy  Month;  plus
         (c) any transfers  from the  Subaccounts credited to the Fixed Account
             since the end of the
             previous Policy Month; minus
         (d) any transfers  from the Fixed Account to the  Subaccounts since the
             end of the previous Policy Month; minus
         (e) any partial  withdrawal and Withdrawal Charge taken from the Fixed
             Account since the end of the previous Policy Month; plus
         (f) interest credited on the Fixed Account balance.
United of Omaha guarantees that the Accumulation Value in the Fixed Account will
be credited with an effective annual interest rate of at least 3%.

TELEPHONE TRANSACTIONS
     Owners  can  make  transfers,   partial  withdrawals,   and/or  change  the
allocation of subsequent Net Purchase Payments by telephone if they have checked
the "Telephone Transaction Authorization" box in the application or if they have
subsequently  authorized telephone transactions in writing. United of Omaha will
not be liable for  following  instructions  communicated  by  telephone  that it
believes  to be  genuine.  However,  United  of  Omaha  will  employ  reasonable
procedures to confirm that  instructions  communicated by telephone are genuine.
If  United  of Omaha  fails to do so, it may be  liable  for any  losses  due to
unauthorized or fraudulent instructions. All telephone requests will be recorded
on voice  recorder  equipment for the  protection  of the Policy  Owner.  Owners
making  telephone  requests  will be required to provide  their social  security
number and/or other information for identification purposes.
     Telephone  requests  must be received at United's  Service  Office no later
than  4:00  p.m.  Eastern  time in order  to be  processed.  Telephone  transfer
requests will not be accepted after that time.
     The telephone  transaction  privilege may be discontinued at any time as to
some or all Owners.

NON-PARTICIPATING POLICY
     The Policy does not participate or share in the profits or surplus earnings
of United of Omaha. No dividends are payable on the Policy.

TERMINATION
     If the Accumulation Value is less than $500, United of Omaha may cancel the
Policy upon 60 days' notice to the Owner. This cancellation will be considered a
full surrender of the Policy. If the Accumulation  Value in any Subaccount falls
below  $500,  United of Omaha  reserves  the  right to  transfer  the  remaining
balance, without charge, to the Money Market Subaccount.

                         DISTRIBUTIONS UNDER THE POLICY
WITHDRAWALS
     The Owner may  withdraw  all or a portion  of the Cash  Surrender  Value in
exchange for a cash payment from United of Omaha.  The Cash  Surrender  Value is
the Accumulation  Value less any applicable  Withdrawal  Charge,  any applicable
Policy Fee, any applicable  premium taxes, and, if the Enhanced Death Benefit is
elected,  the Enhanced Death Benefit Charge.  (See "Charges and  Deductions," p.
30).
     The Owner may withdraw Cash  Surrender  Value from the Variable  Account at
any time prior to the  Annuity  Starting  Date by  sending a Written  Request to
United of Omaha's Service Office.  The minimum amount that can be withdrawn from
any Eligible  Investment  is $500.  After a partial  withdrawal,  the  remaining
Accumulation Value must be at least $500. In the absence of written instructions
from the Owner,  withdrawals  will result in cancellation of Accumulation  Units
from each applicable Subaccount and the deduction of Accumulation Value from the
Fixed Account in the ratio that the value of each such Eligible Investment bears
to the total Accumulation Value of the Policy (I.E., pro rata from each Eligible
Investment).  No more than a  pro-rata  amount may be  withdrawn  from the Fixed
Account for any  partial  withdrawal.  If the Owner  requests a  surrender,  the
Policy must be returned to the Service Office.
     Withdrawals from the Fixed Account may be delayed for up to six months.
     Each Policy Year the Owner may withdraw up to 15% of Accumulation  Value as
of the date of the first withdrawal that year without  deduction of a Withdrawal
Charge.  Amounts  withdrawn  in  excess of this free  withdrawal  amount  may be
subject to the Withdrawal Charge of up to 7%. For a discussion of the Withdrawal
Charge, see "Withdrawal Charge," p. 31.
     Withdrawals  may be taxable and  subject to a penalty  tax.  (See  "Certain
Federal  Income Tax Consequences," p. 34.)
     Since the Owner  assumes the  investment  risk with respect to Net Purchase
Payments  allocated  to  the  Variable  Account,   and  because  surrenders  and
withdrawals  are  subject  to a  Withdrawal  Charge,  and  possibly a charge for
premium taxes,  the total amount paid upon total surrender of the Policy (taking
any prior partial  withdrawals  into account) may be more or less than the total
Purchase Payments made.  Following a surrender of the Policy, or at any time the
Accumulation Value is zero, all rights of the Owner will terminate.

SYSTEMATIC WITHDRAWAL PLAN
     Under the Systematic  Withdrawal Plan, the Policy Owner can instruct United
of Omaha to make automatic  payments of a  predetermined  dollar amount or fixed
percentage of Accumulation  Value to them monthly,  quarterly,  semi-annually or
annually from a specified Eligible Investment. The minimum systematic withdrawal
payment is $100.  The "Request for  Systematic  Withdrawal"  form must specify a
date for the first payment,  which must be at least 30 but not more than 90 days
after the form is submitted. The Owner may specify the Eligible Investments from
which  Systematic  Withdrawals  will be made, but no more than a pro-rata amount
can be  withdrawn  from the Fixed  Account.  If the Owner does not  specify  the
Eligible  Investments  from  which  Systematic  Withdrawals  are  to  be  taken,
Systematic  Withdrawals  will be taken  from  each  Eligible  Investment  in the
proportion that the Accumulation Value in each Eligible  Investment bears to the
total Accumulation Value of the Policy.
     The Withdrawal Charge will apply in accordance with its terms.
     A qualified tax adviser  should be consulted before a Systematic Withdrawal
Plan  is  requested  since  distributions  under such a  Plan may be taxable and
subject to a penalty  tax.(See "Certain Federal Income Tax Consequences," p.34.)

ANNUITY PAYMENTS
     Payees receiving  Annuity Payments under the Policy must be individuals who
receive  payments in their own behalf  unless  otherwise  agreed to by United of
Omaha.  Any  Payout  Option  chosen  will be  effective  when  United  of  Omaha
acknowledges  it.  United  of Omaha  may  require  proof of the  Owner's  or the
Annuitant's age or survival.  The level of Annuity Payments is determined by the
Accumulation  Value,  the age and sex of the  Annuitant,  and the Payout  Option
elected.

     ANNUITY STARTING DATE. Unless the Annuity Starting Date is changed, Annuity
Payments  under a  Policy  will  begin on the  Annuity  Starting  Date  which is
selected by the Policy  Owner at the time the Policy is applied  for. The latest
Annuity Starting Date permitted is when the Annuitant  attains age 95 (age 85 in
Pennsylvania).  An earlier  Annuity  Starting  Date is  required  for  Qualified
Contracts.  The Annuity  Starting  Date may be changed  from time to time by the
Policy Owner by Written Notice to United of Omaha,  provided that notice of each
change is received by United of Omaha at its Service Office at least thirty (30)
days prior to the then current Annuity Starting Date.

     ELECTION OF PAYOUT OPTION. The Policy Owner will choose a Payout Option, to
provide  variable annuity payments or fixed annuity payments or a combination of
both,  under which the Policy Proceeds will be paid to the  Payee(s)shown in the
Policy  application.  During the  lifetime of the Owner and prior to the Annuity
Starting Date,  the Policy Owner may change the election,  but Written Notice of
any  election or change of  election  must be received by United of Omaha at its
Service Office at least thirty (30) days prior to the Annuity  Starting Date. If
no election is made prior to the Annuity  Starting Date,  then the  Accumulation
Value in the Variable Account will be used to provide variable Annuity Payments,
and the  Accumulation  Value in the Fixed  Account will be used to provide fixed
Annuity  Payments,  and Annuity  Payments  will be made under Option 4 providing
lifetime income with payments  guaranteed for 10 years. United of Omaha reserves
the right to pay the Proceeds in one sum when the Proceeds are less than $2,000,
or when the Payout Option chosen would result in periodic  payments of less than
$20.
     If the Owner dies prior to the Annuity  Starting Date (and the Policy is in
force),  the Beneficiary may elect to receive the death benefit under one of the
Payout  Options,  to the extent  allowed by law and  subject to the terms of any
settlement agreement. (See "Death Benefit," p. 29.)
     The longer the guaranteed or projected Payout Option period,  the lower the
amount of each payment.
     Unless  the  Policy  Owner  specifies  otherwise,  the  Payee  shall be the
Annuitant.

     FIXED ANNUITY PAYMENTS.  Fixed annuity payments are available under all six
Payout Options below.  Under each fixed Payout Option the amount of each payment
will be set on the Annuity  Starting Date and will not change.  Annuity Payments
will begin on that date.  The Annuity  Purchase Value will be transferred to the
general  account of United of Omaha,  and the Annuity  Payments will be fixed in
amount  by the  fixed  annuity  provisions  selected  and  the  age  and sex (if
consideration  of sex is allowed) of the  Annuitant.  The  guaranteed  effective
annual  interest  rate  used in the  Payout  Options  is 3%.  Using a  procedure
approved by its Board of Directors, United of Omaha may, AT ITS SOLE DISCRETION,
declare  additional  interest to be paid or credited annually for Payout Options
1, 2, 3, or 6. Current  immediate  annuity rates for the same class of annuities
will be used if higher than the guaranteed amounts (guaranteed amounts are based
upon the tables  contained in the Policy).  The guaranteed  amounts are based on
the 1983 Table "A" mortality table, and 3.0% guaranteed  interest rate.  Current
amounts may be obtained from United of Omaha. For further  information,  contact
United of Omaha at its Service Office.

     VARIABLE  ANNUITY  PAYMENTS.  Only Payout Options 2, 4, and 6 are available
for variable  annuity  payments.  The dollar amount of the first monthly annuity
payment will be determined by applying the Annuity  Purchase Value  allocated to
variable  annuity  payments to the annuity table applicable to the Payout Option
chosen.  The tables are determined  from the 1983 Table "a" mortality table with
an assumed investment rate of 4%. If more than one subaccount has been selected,
the Annuity  Purchase  Value of each  subaccount  is applied  separately  to the
annuity table to determine the amount of the first annuity payment  attributable
to that particular subaccount.
             All  variable  annuity  payments  other than the first will vary in
amount  according to the investment  performance of the applicable  subaccounts.
The amount of each  subsequent  payment  is the sum of:  the number of  Variable
Annuity Units for each  subaccount as determined  for the first annuity  payment
multiplied by the value of a Variable  Annuity Unit for that  subaccount 10 days
prior to the date the variable  annuity payment is due. This amount may increase
or decrease from month to month.
             If the net  investment  return of a subaccount for a payment period
is equal to the pro-rated portion of the 4% annual assumed  investment rate, the
variable  annuity  payment  attributable to that subaccount for that period will
equal the payment for the prior period.  To the extent that such net  investment
return exceeds an annualized  rate of 4% for a payment  period,  the payment for
that  period will be greater  than the  payment for the prior  period and to the
extent that such return for a period falls short of an anualized rate of 4%, the
payment for that period will be less than the payment for the prior period.

     TRANSFERS  BETWEEN  FIXED  AND  VARIABLE  SUBACCOUNTS.  After  the  Annuity
Commencement Date the annuitant may exchange the value of a designated number of
Variable  Annuity Units of a particular  subaccount into other Variable  Annuity
Units,  the value of which  would be such that the  dollar  amount of an annuity
payment made on the date of the exchange  would be unaffected by the fact of the
exchange. No more than four (4) exchanges may be made within each account year.
         Transfers may be made between  subaccounts and from a subaccount to the
fixed  account.  No exchanges may be made from the fixed account to the variable
subaccounts.  Transfers will be made using the Variable  Annuity Unit values for
the Valuation Period during which any request is received by United of Omaha.

     PAYOUT OPTIONS.  The Policy provides six Payout Options which are described
below.

         OPTION 1 -- PROCEEDS  HELD ON DEPOSIT AT  INTEREST.  While the Proceeds
are held by United of Omaha, United of Omaha will annually:
     (a)  pay interest to the Payee; or
     (b)  add interest to the Proceeds.
         OPTION 2 -- INCOME OF A SPECIFIED AMOUNT.  The Proceeds will be paid in
monthly  installments  of a  specified  amount  over at least a five year period
until the Proceeds, with interest, have been fully paid.
         OPTION 3 -- INCOME FOR A SPECIFIED PERIOD. The Proceeds will be paid in
installments for the number of years chosen. The monthly incomes for each $1,000
of  Proceeds,  shown in the  table set forth in the  Policy,  include  interest.
United of Omaha will provide the income  amounts for payments other than monthly
upon request.
         OPTION 4 --  LIFETIME  INCOME.  The  Proceeds  will be paid as  monthly
income  for as  long  as the  Annuitant  lives.  The  following  guarantees  are
available:
            GUARANTEED PERIOD - The monthly income will be paid for a minimum of
            10  years  and  as  long  thereafter  as  the  Annuitant  lives;  or
            GUARANTEED AMOUNT - The monthly income will be paid until the sum of
            all  payments  equals the  Proceeds  placed under this option and as
            long thereafter as the Annuitant lives.
The monthly income will be the amount computed using either the Lifetime Monthly
Income  Table set  forth in the  Policy  (which  is based on the 1983  Table "A"
mortality  table and interest at 3%,  adjusted to age last birthday) or, if more
favorable to the  Annuitant,  United of Omaha's then  current  lifetime  monthly
income rates for payment of Proceeds. If a variable Payout Option is chosen, all
variable annuity payments,  other than the first variable annuity payment,  will
vary  in  amount  according  to the  investment  performance  of the  applicable
Subaccounts (see "Variable Annuity Payments," p. 28).
     Note Carefully.  If no guarantee is elected,  then IT WOULD BE POSSIBLE FOR
ONLY ONE ANNUITY PAYMENT TO BE MADE if the  Annuitant(s)  were to die before the
due date of the  second  annuity  payment;  only  two  Annuity  Payments  if the
Annuitant(s)  were to die before the due date of the third annuity payment;  and
so forth.
     When the Annuitant dies, any remaining  guaranteed Annuity Payments will be
paid to the Beneficiary.  When the last Payee dies,  United of Omaha will pay to
the estate of that Payee any remaining guaranteed Annuity Payments.
         OPTION 5 -- LUMP SUM.  The Proceeds will be paid in one sum.
         OPTION 6 -- ALTERNATIVE SCHEDULE. Upon request and if available, United
of Omaha will provide  payments for other options,  including joint and survivor
periods.  Certain  options  may not be  available  in some  states.  If variable
Annuity  Payments  are being made under  Option 2 or 6 and do not  involve  life
contingencies,  then the  Owner may  surrender  the  Contract  and  receive  the
commuted value of any unpaid Annuity Payments.

Additional information about any Payout Option may be obtained by contacting the
Service Office.

                                      * * *

     A portion or the entire  amount of the Annuity  Payments  may be taxable as
ordinary  income.  If, at the time the Annuity  Payments begin, the Policy Owner
has not  provided  United of Omaha with a written  election  not to have federal
income taxes withheld,  United of Omaha must by law withhold such taxes from the
taxable  portion of such  annuity  payments and remit that amount to the federal
government.  Withholding  is  mandatory  for certain  Qualified  Policies.  (See
"Certain Federal Income Tax Consequences," p. 34.)

DEATH BENEFIT
     DEATH OF OWNER PRIOR TO ANNUITY  STARTING DATE. If any Owner or joint Owner
dies prior the Annuity  Starting  Date (and the Policy is in force),  the Policy
will terminate,  and a death benefit will be paid to the Beneficiary.  The death
benefit will equal the largest of (i) the Accumulation  Value (without deduction
of the Withdrawal  Charge), on the later of the date on which Due Proof of Death
or an election of Payout Option is received by United of Omaha's  Service Office
less any charge for applicable  premium  taxes;  or (ii) the sum of Net Purchase
Payments, less partial withdrawals.
     The death  benefit  is  payable  upon  receipt of Due Proof of Death of the
first Owner to die, election of a Payout Option,  and proof that such Owner died
prior to the commencement of Annuity Payments.  The death benefit generally will
be paid  within  seven  days,  or as soon  thereafter  as  United  of Omaha  has
sufficient   information  about  the  Beneficiary  to  make  the  payment.   The
Beneficiary  may  receive  the amount  payable in a lump sum cash  benefit,  or,
subject to any  limitation  under any state or federal law, rule, or regulation,
under one of the Payout Options described above,  unless a settlement  agreement
is  effective  at the  death of the  Owner  that  prevents  such  election.  The
Beneficiary  must make such  election  within  sixty days of the date  United of
Omaha receives Due Proof of Death; otherwise a lump sum payment will be made.
     If an Owner of the Policy is a corporation,  trust or other  nonindividual,
the primary  Annuitant will be treated as an Owner of the Policy for purposes of
the death benefit. The "primary Annuitant" is that individual whose life affects
the timing or the amount of the payout under the Policy. A change in the primary
Annuitant will be treated as the death of an Owner.
     If the  Annuitant  is an Owner or joint Owner,  the death of the  Annuitant
will be treated as the death of an Owner rather than of the Annuitant.
     (If the Annuitant is not an Owner and the Annuitant dies before the Annuity
Starting  Date,  the Owner may name a new  Annuitant  if such  Owner(s) is not a
corporation  or other  non-individual  or if such Owner is the trustee of a Code
Sec.  401(a)  retirement  plan. If the Owner does not name a new Annuitant,  the
Owner will become the Annuitant.)
     ELECTIVE  DEATH  BENEFIT  AMENDMENT.  If this  Amendment is attached to the
Policy and any Owner or Joint Owner dies prior to age 81, the Death Benefit will
equal the greatest of: (1) the Accumulation Value as of the end of the valuation
period  during  which due proof of death and an election of a payout  option are
received by us; (2) the  greatest  Anniversary  Value plus  subsequent  purchase
payments and less any subsequent  partial  withdrawals;7/ and (3) the sum of all
net  purchase  payments,  less any partial  withdrawals,  accumulated  at a 4.5%
annual rate of interest up to a maximum of two times each purchase payment.
     If any Owner or Joint Owner dies after  attaining age 81, the Death Benefit
under the Amendment will equal the greatest of: (1) the Accumulation Value as of
the end of the valuation  period during which due proof of death and an election
of a payout option are received by us; (2) the greatest  Anniversary Value prior
to the last  Policy  Anniversary  before  the Owner  attained  age 81,  plus any
subsequent  purchase payments and less any subsequent purchase payments and less
any subsequent partial withdrawals; and (3) the sum of all net purchase payments
paid prior to the last Policy Anniversary before the Owner attained age 81, less
any partial  withdrawals  accumulated  at a 4.5% annual rate of interest up to a
maximum of two times each purchase payment.  If the death benefit payable equals
(3), United of Omaha will add to the death benefit amount, any purchase payments
paid after the last Policy Anniversary before the Owner attained age 81.
     The Elective  Death  Benefit is only  available to Owners age 80 and under,
and not available for non-person owners.
     Any applicable  premium tax not  previously  deducted will be deducted from
the death benefit payable.
     ACCIDENTAL  DEATH  BENEFIT.  If any Owner or Joint  Owner dies from  bodily
injury  sustained  in a common  carrier  accident,  United of Omaha will pay the
Standard Death Benefit or the Enhanced Death Benefit, as applicable,  multiplied
by two, instead of the amount that would otherwise be payable.
     For this  benefit to be payable,  bodily  injury must be  sustained  by the
Owner while a passenger in a common  carrier.  Death must be  independent of any
sickness  or other  causes  and  must  occur  within  90 days of the date of the
accident.  United  of Omaha  will pay only the  Standard  Death  Benefit  or the
Enhanced  Death Benefit,  if  applicable,  if the Owner's death results from the
following:  (a) suicide; (b) an act of declared or undeclared war; (c) an injury
received while intoxicated;  (d) an injury received while the owner is under the
influence  of a controlled  substance,  unless  administered  on the advice of a
physician;  or (e) an injury received while committing a felony or engaged in an
illegal  occupation.  The  Accidental  Death Benefit may not be available in all
states.

7/ THE ANNIVERSARY VALUE EQUALS THE ACCUMULATION  VALUE ON A POLICY  ANNIVERSARY
AND ANY SUBSEQUENT  PURCHASE  PAYMENTS LESS PARTIAL  WITHDRAWALS  AND UNDEDUCTED
PREMIUM TAX.

     DEATH OF OWNER ON OR AFTER  ANNUITY  STARTING  DATE.  If any Owner or joint
Owner dies on or after the  Annuity  Starting  Date and before all the  Proceeds
have been paid, any remaining Proceeds will be paid at least as rapidly as under
the Payout Option in effect at the time of the death.
     BENEFICIARY.  The Owner may change the named Beneficiary by sending Written
Notice to the Service Office unless the named  Beneficiary is irrevocable.  When
recorded and acknowledged by United of Omaha, the change will be effective as of
the date the Owner signed the request. The change will not apply to any payments
made or other  action taken by United of Omaha  before  recording.  If the named
Beneficiary is irrevocable,  the Owner may change the named  Beneficiary only by
joint written request from the Owner and the Beneficiary. If more than one named
Beneficiary  is  designated,  and  the  Policy  Owner  fails  to  specify  their
interests, they will share equally.
     If there are joint  Owners,  the  surviving  joint Owner will be deemed the
Beneficiary,  and  the  Beneficiary  named  in  the  Policy  application  or  as
subsequently  changed will be deemed the contingent  Beneficiary.  If both joint
Owners die  simultaneously,  the death  benefit  will be paid to the  contingent
Beneficiary.
     If the Beneficiary is the deceased Owner's surviving spouse, the spouse may
elect  either to  receive  the death  benefit,  in which  case the  Policy  will
terminate, or to continue the Policy in force with the spouse as Owner.
     If the named Beneficiary does not survive the Owner, then the estate of the
Owner is the Beneficiary.

IRS REQUIRED DISTRIBUTION
     Federal tax law requires  that if a Policy Owner of a  nonqualified  Policy
dies before the Annuity  Starting Date, then the entire value of the Policy must
generally be  distributed  within five years of the date of death of such Policy
Owner.  Therefore,  generally,  any death benefit must be paid within five years
after the date of death.  The  five-year  rule does not apply to that portion of
the  Proceeds  which  (a) is  payable  to or for the  benefit  of an  individual
Beneficiary;  and (b) will be paid over the lifetime or the life  expectancy  of
that  Beneficiary  as long as  payments  begin not later than one year after the
date of the Owner's death. Special rules may apply to the spouse of the deceased
Owner. See "Federal Tax Matters" in the Statement of Additional  Information for
a detailed  description of these rules. Other required  distribution rules apply
to Qualified Contracts.  (See "Certain Federal Income Tax Consequences," p. 34.)
The Policy contains provisions designed to comply with these requirements.

RESTRICTIONS UNDER THE TEXAS OPTIONAL RETIREMENT PROGRAM
     The Texas  Educational  Code  permits  participants  in the Texas  Optional
Retirement Program (ORP) to withdraw their interest in a variable annuity Policy
issued  under the ORP only upon:  (1)  termination  of  employment  in the Texas
public  institutions  of  higher  education;  (2)  retirement;  (3) death or (4)
participant's  attainment of age 70 1/2.  Accordingly,  a participant in the ORP
(or the  participant's  estate if the  participant has died) will be required to
obtain a certificate of termination  from the employer or a certificate of death
before the Policy can be redeemed.

                             CHARGES AND DEDUCTIONS

     United of Omaha will make certain charges and deductions in connection with
the Policy in order to compensate it for incurring  expenses in distributing the
Policy,  bearing mortality and expense risks under the Policy, and administering
the  Accounts  and the  Policies.  Charges may also be made for  premium  taxes,
federal,  state or local taxes (or the economic burden thereof),  or for certain
transfers. Charges and expenses are also deducted from each Portfolio.

WITHDRAWAL CHARGE
     United of Omaha  will  incur  expenses  relating  to the sale of  Policies,
including  commissions  to  registered  representatives  and  other  promotional
expenses.  United  of Omaha  will  apply a  Withdrawal  Charge,  expressed  as a
percentage of any Purchase Payment surrendered or withdrawn,  in connection with
a full surrender or partial withdrawal, in order to partially cover distribution
expenses.  The  Withdrawal  Charge may also be deducted from amounts  applied to
provide Annuity  Payments.  The Withdrawal Charge Percentage will vary depending
upon the number of years that have elapsed  since the date the Purchase  Payment
was made. The amount of the Withdrawal  Charge is determined by multiplying  the
amount of each Purchase Payment  withdrawn by the applicable  Withdrawal  Charge
Percentages.  For purposes of  determining  the  Withdrawal  Charge,  the oldest
Purchase  Payment is considered to be withdrawn  first; the next oldest Purchase
Payment is  considered  to be  withdrawn  next,  and so on (this is a "first-in,
first-out"  procedure),  and all  Purchase  Payments  are deemed to be withdrawn
before any earnings.  The amount of the partial  withdrawal  requested  plus any
Withdrawal  Charge will be deducted from the  Accumulation  Value on the date an
Owner's  Written  Request is received at the Service  Office.  In the absence of
other instructions,  partial withdrawals (including any charge) will be deducted
from the  Subaccounts  and the Fixed Account on a pro-rata basis. No more than a
pro-rata  amount can be withdrawn from the Fixed  Account.  The following is the
table of Withdrawal Charge Percentages:

========================================== ---- ---- ---- ---- ---- --- --- ====
  Years Since Receipt of Purchase Payment    1    2    3    4    5    6   7  8+
========================================== ==== ==== ==== ==== ==== === === ====
  Applicable Withdrawal Charge Percentage   7%   6%   5%   4%    3%  2%  1%  0%
========================================== ==== ==== ==== ==== ==== === === ====

     United of Omaha  anticipates  that the Withdrawal  Charge will not generate
sufficient funds to pay the cost of distributing the Policies. If this charge is
insufficient to cover the distribution expenses, the deficiency will be met from
United of Omaha's  general funds,  which will include  amounts  derived from the
charge for mortality and expense risks (described below).
     Each Policy year, the Owner can withdraw up to 15% of  Accumulation  Value,
without  imposition of the Withdrawal  Charge. A Withdrawal Charge will also not
be applied on the Annuity  Starting  Date if the  Accumulation  Value is applied
after the second Policy  Anniversary to provide  lifetime Annuity Payments under
Payout  Option 4. (The  Withdrawal  Charge will apply to Proceeds  placed  under
Payout  Options 1, 2, 3, 5, and 6.) No  Withdrawal  Charge  will be imposed as a
result of any death benefit  payment or, under  Qualified  Plans,  any refund of
contributions paid in excess of the Owner's deductible amounts.  United of Omaha
will not increase the withdrawal charge.

WAIVER OF WITHDRAWAL CHARGES
     United of Omaha will waive the Withdrawal  Charge upon partial  withdrawals
and surrenders in the event the Owner becomes  confined to a hospital or nursing
home, disabled,  diagnosed with a terminal illness or unemployed.  Those waivers
and any restrictions associated with such waivers are set forth below:
     NURSING HOME WAIVER.  The Withdrawal Charge will not be imposed as a result
of  any  withdrawal  made  pursuant  to  the  Owner's   confinement,   upon  the
recommendation of a licensed  physician,  to the following  facilities for 30 or
more  consecutive  days:  (a) a hospital  licensed  or  recognized  as a general
hospital by the state in which it is  located;  (b) a hospital  recognized  as a
general hospital by the Joint Commission on the Accreditation of Hospitals;  (c)
a  Medicare  certified  hospital;  (d) a  state  licensed  nursing  home  with a
registered nurse on duty 24 hours a day; and (e) a Medicare  certified long term
care facility.  This waiver only applies to partial  withdrawals  and surrenders
requested no later than 91 days of the last day of confinement to such facility.
Proof of confinement must be provided.  The Nursing Home Waiver is not available
if any Owner is confined to a nursing  home or hospital  facility on the Date of
Issue.
     United of Omaha will not accept any  additional  purchase  payments under a
Policy once the Nursing  Home Waiver has been  elected.  The Nursing Home Waiver
may not be available in all states.
     DISABILITY  WAIVER.  The  Withdrawal  Charge  will not be imposed  upon any
withdrawal  where either the Owner is physically  disabled.  United of Omaha may
require proof of such disability,  including written confirmation of receipt and
approval  of any  claim  for  Social  Security  Disability  Benefits.  Proof  of
continued  disability may be required through the date of any partial withdrawal
or surrender. United of Omaha reserves the right to have any Owner claiming such
disability examined by a licensed physician.
     United of Omaha will not accept any  additional  purchase  payments under a
Policy once the Disability Waiver has been elected. The Disability Waiver is not
available if any Owner is receiving Social Security  Disability  Benefits on the
Date of Issue or is age 65 or older. The Disability  Waiver may not be available
in all states.
     TERMINAL ILLNESS WAIVER.  United of Omaha will waive the Withdrawal  Charge
for any  withdrawal  where the Owner is  diagnosed  with a terminal  illness.  A
terminal  illness  is a medical  condition  that,  with a  reasonable  degree of
medical certainty, will result in your death within 12 months or less. United of
Omaha may require proof of such illness  including  written  confirmation from a
licensed  physician.  United  of  Omaha  reserves  the  right  to have an  Owner
diagnosed with such illness examined by a licensed physician.
     United of Omaha will not accept any  additional  purchase  payments under a
Policy once the Terminal  Illness Waiver has been elected.  The Terminal Illness
Waiver is not available if any Owner is diagnosed with a terminal  illness prior
to or on the Date of Issue.  The Terminal Illness Waiver may not be available in
all states.
     UNEMPLOYMENT  WAIVER.  United of Omaha will waive the Withdrawal Charge for
any partial  withdrawal or surrender in the event the Owner becomes  unemployed.
The Unemployment  Waiver is available upon submission of a determination  letter
from a state  Department of Labor  indicating  the Owner  received  unemployment
benefits for at least 60 consecutive  days prior to the election of such waiver.
The  Unemployment  Waiver may be exercised only once and is not available if any
Owner or Annuitant is receiving  unemployment benefits on the Date of Issue. The
Unemployment Waiver may not be available in all states.
     TRANSPLANT  WAIVER.  United of Omaha  will waive  surrender  charges if the
Owner  undergoes  transplant  surgery  as an organ  donor or  recipient  for the
following body organs:  heart, liver, lung, kidney,  pancreas; or as a recipient
of a bone marrow transplant.  Within 91 days of surgery, the Owner must submit a
letter from a licensed  physician (who is not the Owner of this policy)  stating
that the Owner underwent  transplant surgery for any of these organs.  United of
Omaha reserves the right to have the Owner examined by a physician of its choice
and at its expense.
This waiver may be exercised only once per transplant surgery.
     RESIDENCE  DAMAGE WAIVER.  United of Omaha will waive surrender  charges if
the Owner's primary  residence suffers physicial damage in the amount of $50,000
or more. To claim this waiver,  submit to United of Omaha a certified  copy of a
licensed  appraiser's  report  stating the amount of the damage.  This certified
copy  must be  submitted  with 91 days of the  date of the  appriaser's  report.
United of Omaha  reserves  the right to obtain a second  opinion  by having  the
affected  residence  inspected by a licensed  appraiser of its choice and at its
expense, and to rely upon its appraiser's opinion.  This waiver may be exercised
only once per occurrence.
     DEATH OF SPOUSE OR MINOR  DEPENDENT  WAIVER.  United  of Omaha  will  waive
surrender  charges for  withdrawals of the following  percentage of Accumulation
Value made  within six months of the  Owner's  spouse's  or minor  dependent(s)'
death: death of spouse,  50%; death of minor  dependent(s),  25%. Proof of death
must be  submitted to United of Omaha.  This waiver may be exercised  once for a
spouse  and once for each  minor  dependent,  subject to no more than 50% of the
Accumulation Value being withdrawn pursuant to this wiaver each year. Subsequent
withdrawals,  or  withdrawals  above  the  waiver  limit,  are  subject  to  the
Withdrawal Charge.

MORTALITY AND EXPENSE RISK CHARGE
     United of Omaha imposes a daily charge as compensation  for bearing certain
mortality  and expense risks in  connection  with the  Policies.  This charge is
equal to an  annual  rate of 1.00%  (.0027535%  daily)  of the  value of the net
assets in the  Variable  Account and it will not  increase.  The  Mortality  and
Expense  Risk  Charge is  reflected  in the  accumulation  unit  values for each
Subaccount.
     Accumulation  Values and Annuity  Payments  are not  affected by changes in
actual mortality  experience or by actual expenses  incurred by United of Omaha.
The  mortality  risks  assumed  by United of Omaha  arise  from its  contractual
obligations to make Annuity Payments  (determined in accordance with the Annuity
tables and other  provisions  contained in the Policy) and to pay death benefits
prior to the Annuity  Starting  Date.  Thus,  Owners are assured that neither an
Annuitant's  own  longevity  nor an  unanticipated  improvement  in general life
expectancy will adversely  affect the periodic  Annuity  Payments that the Payee
will receive under the Policy.
     The  expense  risk  assumed  by United of Omaha is the risk that  United of
Omaha's  actual  expenses  in  administering  the Policy  will exceed the amount
recovered through the Administrative Charges.
     If the Mortality and Expense Risk Charge is insufficient to cover United of
Omaha's  actual costs,  United of Omaha will bear the loss;  conversely,  if the
charge is more than  sufficient  to cover  costs,  the excess  will be profit to
United of Omaha.  United of Omaha  expects  a profit  from this  charge.  To the
extent that the proceeds of the Withdrawal  Charge are insufficient to cover the
actual cost of Policy  distribution,  the deficiency  will be met from United of
Omaha's general  corporate  assets,  which may include amounts,  if any, derived
from the Mortality and Expense Risk Charge.

ADMINISTRATIVE CHARGES
     In order to cover the costs of administering the Policies,  United of Omaha
deducts an annual  Policy  Fee from the  Accumulation  Value and also  deducts a
daily Administrative Expense Charge from the assets of each Subaccount.
     The  annual  Policy Fee is  deducted  from the  Accumulation  Value of each
Policy on the last  Valuation  Date of each  Policy  Year  prior to the  Annuity
Starting  Date (and upon a complete  surrender).  This annual Policy Fee is $30,
and it will not be  increased.  The annual Policy Fee will be deducted from each
Subaccount of the Variable  Account in the same proportion that the Accumulation
Value in each  such  Subaccount  bears to the  total  Accumulation  Value in the
Variable  Account.  The  portion of the  annual  Policy  Fee  deducted  from the
Subaccounts  will be  deducted by  cancelling  Accumulation  Units.  This fee is
waived if the  Accumulation  Value exceeds $50,000 on the last Valuation Date of
the  applicable  Policy Year.  The fee is also waived for sales of the Policy to
employees of United of Omaha or its affiliated companies.
     United of Omaha also deducts a daily Administrative Expense Charge from the
assets of each  Subaccount of the Variable  Account.  This charge is equal to an
annual rate of .20%  (.0005485%  daily) of the net assets of each  Subaccount of
the Variable Account. The Administrative Expense Charge will not be increased in
the future.

ENHANCED DEATH BENEFIT CHARGE
     There will be a charge made each year for expenses  related to the Enhanced
Death Benefit available under the terms of the Elective Death Benefit Amendment.
United of Omaha deducts this charge  through the  cancellation  of  accumulation
units at each Policy  Anniversary  and at  surrender  to  compensate  it for the
increased risks associated with providing the Enhanced Death Benefit.  United of
Omaha  guarantees  that this charge will never exceed an annual rate of 0.35% of
the Average Death Benefit Amount.

TRANSFER FEE
     There is no charge for transfers from the Fixed Account or for the first 12
transfers from Subaccounts of the Variable Account in each Policy Year. However,
there is a $10 fee for the  thirteenth and each  subsequent  request made by the
Owner to transfer  Accumulation  Value from a Subaccount  during a single Policy
Year. Any applicable Transfer Fee is deducted from the amount  transferred.  All
transfer requests made  simultaneously  will be treated as a single request.  No
transfer  fee will be  imposed  for any  transfer  which  is not at the  Owner's
request. The Transfer Fee will not increase.

PREMIUM TAXES
     Various  states  and  other  governmental  entities  levy  a  premium  tax,
currently  ranging  up  to  3.5%,  on  annuity  contracts  issued  by  insurance
companies.  Premium  tax  rates  are  subject  to  change  from  time to time by
legislative and other governmental action. In addition, other governmental units
within a state may levy such taxes.
     The timing of tax levies  varies from one taxing  authority to another.  If
premium  taxes are  applicable  to a Policy,  a charge  for such  taxes  will be
deducted,  depending on when such taxes are paid to the taxing authority, either
(a) from Purchase Payments as they are received,  (b) upon payment in respect of
a Surrender of the Policy,  (c) upon death of any Owner, or (d) upon application
of the Proceeds to a Payout Option.

FEDERAL, STATE AND LOCAL TAXES
     No charges are currently made for federal, state, or local taxes other than
premium  taxes.  However,  United of Omaha  reserves the right to deduct amounts
from the Subaccounts for such taxes or any other economic burden  resulting from
imposition  of the tax laws  that  United  of Omaha  determines  to be  properly
attributable to the Variable Account in the future.

OTHER EXPENSES INCLUDING INVESTMENT ADVISORY FEES
     Each Portfolio of the Series Funds is responsible  for all of its expenses.
The net assets of each Portfolio of the Series Funds will reflect  deductions in
connection with the investment advisory fee and other expenses.
     For more  information  concerning  the  investment  advisory  fee and other
charges  against the  Portfolios,  see the  prospectuses  for the Series  Funds,
current copies of which accompany this Prospectus.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     THE  FOLLOWING   DISCUSSION  IS  A  GENERAL   DESCRIPTION  OF  FEDERAL  TAX
CONSIDERATIONS  RELATING TO THE POLICY AND IS NOT  INTENDED AS TAX ADVICE.  THIS
DISCUSSION IS NOT INTENDED TO ADDRESS THE TAX CONSEQUENCES RESULTING FROM ALL OF
THE  SITUATIONS  IN  WHICH  A  PERSON  MAY  BE  ENTITLED  TO OR  MAY  RECEIVE  A
DISTRIBUTION UNDER THE POLICY. ANY PERSON CONCERNED ABOUT THESE TAX IMPLICATIONS
SHOULD CONSULT A COMPETENT TAX ADVISOR BEFORE  INITIATING ANY TRANSACTION.  THIS
DISCUSSION IS BASED UPON UNITED OF OMAHA'S  UNDERSTANDING OF THE PRESENT FEDERAL
INCOME  TAX LAWS AS THEY  ARE  CURRENTLY  INTERPRETED  BY THE  INTERNAL  REVENUE
SERVICE.  NO  REPRESENTATION IS MADE AS TO THE LIKELIHOOD OF THE CONTINUATION OF
THE  PRESENT  FEDERAL  INCOME TAX LAWS OR OF THE CURRENT  INTERPRETATION  BY THE
INTERNAL REVENUE SERVICE.  MOREOVER, THIS SUMMARY DISCUSSES ONLY CERTAIN FEDERAL
INCOME TAX CONSEQUENCES TO "UNITED STATES PERSONS," AND NO ATTEMPT HAS BEEN MADE
TO CONSIDER ANY APPLICABLE STATE OR OTHER TAX LAWS.  UNITED STATES PERSONS MEANS
CITIZENS OR  RESIDENTS OF THE UNITED  STATES,  DOMESTIC  CORPORATIONS,  DOMESTIC
PARTNERSHIPS  AND TRUSTS OR ESTATES  THAT ARE SUBJECT TO UNITED  STATES  FEDERAL
INCOME TAX REGARDLESS OF THE SOURCE OF THEIR INCOME.

     The Policy may be purchased  on a non-tax  qualified  basis  ("Nonqualified
Policy") or purchased and used in connection with plans qualifying for favorable
tax treatment ("Qualified  Policy").  Qualified Policies are designed for use by
individuals whose Purchase Payments are comprised solely of proceeds from and/or
contributions  under  retirement  plans  which are  intended to qualify as plans
entitled to special income tax treatment under Sections 401(a),  403(b),  or 408
of the Internal  Revenue Code of 1986,  as amended  (the  "Code").  The ultimate
effect of Federal  income taxes on the amounts  held under a Policy,  on Annuity
Payments, and on the economic benefit to the Policy Owner, the Annuitant, or the
Beneficiary depends,  among other things, on the type of retirement plan, on the
tax and employment status of the individual  concerned and on the employer's tax
status.  In addition,  certain  requirements  must be satisfied in  purchasing a
Qualified  Policy  with  proceeds  from  a  tax  qualified  plan  and  receiving
distributions from a Qualified Policy in order to continue  receiving  favorable
tax treatment. Therefore, purchasers of Qualified Policies should seek competent
legal  and  tax  advice  regarding  the  suitability  of the  Policy  for  their
situation, the applicable requirements,  and the tax treatment of the rights and
benefits of the Policy. The following discussion assumes that a Qualified Policy
is purchased with proceeds from and/or contributions under retirement plans that
qualify for the intended special Federal income tax treatment.

TAX STATUS OF THE POLICY
     The  following  discussion  is based  on the  assumption  that  the  Policy
qualifies as an annuity contract for federal income tax purposes.  The Statement
of  Additional  Information  discusses  the  requirements  for  qualifying as an
annuity.

TAXATION OF ANNUITIES
     IN  GENERAL.  Section  72 of the Code  governs  taxation  of  annuities  in
general.  United of Omaha believes that the Policy Owner who is a natural person
generally  is not taxed on  increases  (if any) in the  value of a Policy  until
distribution  occurs by withdrawing all or part of the Accumulation Value (E.G.,
partial withdrawals, full surrenders or Annuity Payments under the Payout Option
elected).  For this purpose,  the assignment,  pledge, or agreement to assign or
pledge any  portion of the  Accumulation  Value (and in the case of a  Qualified
Policy,  any portion of an interest in the  qualified  plan)  generally  will be
treated as a distribution. The taxable portion of a distribution (in the form of
a single sum payment or an annuity) is taxable as ordinary income.
     The owner of any annuity  contract  who is not a natural  person  generally
must include in income any  increase in the excess of the Policy's  Accumulation
Value over the "investment in the contract" (discussed below) during the taxable
year.  There are some  exceptions to this rule,  and a prospective  Policy Owner
that is not a natural  person may wish to discuss  these  with a  competent  tax
adviser.

     THE FOLLOWING  DISCUSSION  GENERALLY APPLIES TO A POLICY OWNED BY A NATURAL
PERSON.

     SURRENDERS AND PARTIAL  WITHDRAWALS.  In the case of a surrender or partial
withdrawal  (including  systematic  withdrawals) under a QUALIFIED POLICY, under
Section 72(e) of the Code a ratable  portion of the amount  received is taxable,
generally  based  on the  ratio  of the  "investment  in  the  contract"  to the
individual's  total accrued  benefit for balance under the retirement  plan. The
"investment  in the  contract"  generally  equals  the  amount  of any  purchase
payments  paid  by or on  behalf  of any  individual.  For a  Policy  issued  in
connection with qualified  plans,  the "investment in the contract" can be zero.
Special tax rules may be available  for certain  distributions  from a Qualified
Policy.
     With  respect to  NONQUALIFIED  POLICIES,  partial  withdrawals  (including
systematic  withdrawals)  are generally  treated as taxable income to the extent
that the Accumulation  Value immediately  before the partial  withdrawal exceeds
the "investment in the contract" at that time.
     Full surrenders are treated as taxable income to the extent that the amount
received exceeds the "investment in the contract."
     ANNUITY  PAYMENTS.  Although  tax  consequences  may vary  depending on the
Payout  Option  elected  under the Policy,  in general,  only the portion of the
payout that  represents the amount by which the  Accumulation  Value exceeds the
"investment  in the  contract"  will be  taxed;  after  the  "investment  in the
contract" is recovered,  the full amount of any additional  payments is taxable.
In  general  there  is no tax on the  portion  of  each  Annuity  Payment  which
represents  the same ratio that the  "investment  in the contract"  bears to the
total  expected  value of the  Annuity  Payments  for the term of the  payments;
however, the remainder of each Annuity Payment is taxable.  Once the "investment
in the contract"  has been fully  recovered,  the full amount of any  additional
Annuity Payments is taxable. If Annuity Payments cease by reason of the death of
the Annuitant, the excess (if any) of the "investment in the contract" as of the
Annuity Starting Date over the aggregate amount of Annuity Payments  received on
or after the  Annuity  Starting  Date that was  excluded  from  gross  income is
allowable as a deduction for the last taxable year of the Annuitant.
     PENALTY  TAX.  In the case of a  distribution  pursuant  to a  Nonqualified
Policy,  there may be imposed a Federal  penalty  tax equal to 10% of the amount
treated as taxable  income.  In  general,  however,  there is no penalty  tax on
distributions:  (a) made on or after the date on which the Policy Owner  attains
age 59 1/2; (b) made as a result of death or disability  of a Policy Owner;  (c)
received in substantially  equal periodic  payments as a life annuity or a joint
and survivor annuity for the lives or life  expectancies of the Policy Owner and
a  "designated  beneficiary";  (d)  from a  qualified  plan;  (e)  allocable  to
investment in the Policy before August 14, 1982;  (f) under a qualified  funding
asset (as defined in Code section  130(d));  (g) under an immediate  annuity (as
defined in Code Section 72(u)(4));  or (h) which are purchased by an employer on
termination  of  certain  types of  qualified  plans  and  which are held by the
employer  until the employee  separates  from  service.  Other tax penalties may
apply to certain distributions under a Qualified Policy.
     DEATH BENEFIT PROCEEDS. Amounts may be distributed from the Account because
of the death of a Policy Owner.  Generally,  such amounts are  includable in the
income of the recipient as follows:  (1) if  distributed in a lump sum, they are
taxed in the same  manner as a full  surrender  as  described  above;  or (2) if
distributed under an Annuity Payout Option, they are taxed in the same manner as
Annuity Payments, as described above.
     TRANSFERS, ASSIGNMENTS, OR EXCHANGES OF THE POLICY. A transfer of ownership
of a Policy,  the designation of an Annuitant or Beneficiary who is not also the
Policy Owner,  the selection of certain annuity  starting dates, or the exchange
of a Policy may result in certain tax  consequences to the Policy Owner that are
not discussed herein. Policy Owners contemplating any such transfer, assignment,
or exchange of a Policy  should  contact a competent tax adviser with respect to
the potential tax effects of such a transaction.
     MULTIPLE  POLICIES.  All nonqualified  deferred annuity  contracts that are
issued by United of Omaha (or its  affiliates)  to the same Policy  Owner during
any  calendar  year  are  treated  as  one  annuity  contract  for  purposes  of
determining  the amount  includable  in gross income under  section 72(e) of the
Code.  In addition,  the  Treasury  Department  has specific  authority to issue
regulations  that  prevent the  avoidance  of section  72(e)  through the serial
purchase of annuity contracts or otherwise. Congress has also indicated that the
Treasury  Department may have authority to treat the combination  purchase of an
immediate  annuity  contract and separate  deferred annuity contract as a single
annuity  contract  under its  general  authority  to  prescribe  rules as may be
necessary to enforce the income tax laws. Any Policy Owner or prospective Policy
Owner  contemplating  the  purchase of more than one annuity in a calendar  year
should consult a tax advisor.
     WITHHOLDING.  Pension and annuity  distributions  generally  are subject to
withholding for the recipient's  federal income tax liability at rates that vary
according  to  the  type  of  distribution   and  the  recipient's  tax  status.
Recipients, however, generally are provided the opportunity to elect not to have
tax withheld from distributions.  Effective January 1, 1994,  distributions from
certain qualified plans are generally subject to mandatory withholding.  Certain
states also require  withholding of state income taxes  whenever  federal income
taxes are withheld.
     POSSIBLE CHANGES IN TAXATION. In past years,  legislation has been proposed
that would have adversely  modified the federal  taxation of certain  annuities.
For  example,  one  such  proposal  would  have  changed  the tax  treatment  of
nonqualified  annuities that did not have  "substantial  life  contingencies" by
taxing income as it is credited to the annuity.  Although as of the date of this
prospectus  Congress is not actively  considering any legislation  regarding the
taxation of annuities, there is always the possibility that the tax treatment of
annuities  could change by legislation or other means (such as IRS  regulations,
revenue rulings,  judicial decisions,  etc.). Moreover, it is also possible that
any change could be  retroactive  (that is,  effective  prior to the date of the
change).
     OTHER TAX  CONSEQUENCES.  As noted above,  the foregoing  discussion of the
Federal income tax  consequences  under the Policy is not exhaustive and special
rules are provided  with respect to other tax  situations  not discussed in this
Prospectus.  Further,  the  Federal  income tax  consequences  discussed  herein
reflect United of Omaha's  understanding  of current law and the law may change.
Federal  estate  and  state  and  local  estate,  inheritance,   and  other  tax
consequences of ownership or receipt of distributions under the Policy depend on
the  individual   circumstances  of  each  Policy  Owner  or  recipient  of  the
distribution.   A  competent  tax  adviser   should  be  consulted  for  further
information.

QUALIFIED PLANS
     The Policy may be used with  certain  qualified  plans as  described in the
following  paragraphs.  The tax rules  applicable  to Policy Owners in qualified
plans,  including  restrictions  on  contributions  and  benefits,  taxation  of
distributions and any tax penalties,  vary according to the type of plan and the
terms and  condition  of the plan  itself.  Various tax  penalties  may apply to
contributions in excess of specified limits,  aggregate  distributions in excess
of $155,000  annually,  distribution that do not satisfy specified  requirements
and certain other  transactions with respect to qualified plans.  Therefore,  no
attempt is made to provide  more than general  information  about the use of the
Policy with qualified plans.  Policy Owners,  Annuitants and  Beneficiaries  are
cautioned  that the rights of any person to any benefits under  qualified  plans
may be subject ot the terms and conditions of the plans  themselves,  regardless
of  the  provisions  of  the  Policy.  Some  retirement  plans  are  subject  to
distribution  and  other  requirements  that are not  incorporated  in United of
Omaha's  Policy   provisions  or  administration   procedures.   Policy  Owners,
participants   and   beneficiaries   are  responsible   for   determining   that
contributions,  distributions and other  transactions with respect to the Policy
comply  with   applicable   law.   Following  are  brief   descriptions  of  the
circumstances  in which United of Omaha will issue the Policy in connection with
qualified  plans.  When issued in connection  with a qualified  plan, the Policy
will be amended to  conform  with  certain  requirements  of the Code,  and this
amendment must be approved by the applicable State Insurance  Department  before
the Policy is  available  for use with a qualified  plan.  The Policy may not be
available in all States for all types of qualified plans.
     QUALIFIED  PENSION  OR PROFIT  SHARING  PLANS.  Section  401(a) of the Code
permits  employers to establish  retirement plans for employees and also permits
self-employed individuals to establish retirement plans for themselves and their
employees.  Subject to the Policy's  purchase payment limits,  the Policy may be
issued to the trustee of such plan if the  trustee is the Owner and  Beneficiary
of the  Policy,  if the  trustee or the  employer  selects  the Policy as a plan
investment,  and if the trustee  arranges for plan  services  from a party other
than United of Omaha  (unless an officer of United of Omaha agrees in writing to
perform  services  before  the Policy is  issued).  If the  participant  directs
investments  under the  plan,  an  individual  Policy  must be  issued  for each
participant.  Purchasers  of a  Policy  for use  with  such  plans  should  seek
competent  advice  regarding  the  suitability  of the Policy to their  specific
needs.  Adverse tax or other legal  consequences to the plan, the participant or
to both may result if the Policy is assigned or transferred to any individual as
a means to provide benefit payments, unless the plan establishes compliance with
all legal  requirements  applicable  to such  benefits  prior to transfer of the
Policy.
     INDIVIDUAL RETIREMENT  ANNUITIES.  Section 408 of the Code permits eligible
individuals  to  contribute  to an  individual  retirement  program  known as an
Individual  Retirement  Annuity ("IRA").  Also,  distribution from certain other
types of qualified plans may be "rolled over" on a tax-deferred basis to an IRA.
Subject to the Policy's purchase payment limits,  the Policy may be issued as an
IRA. Purchasers of a Policy for use as an IRA will be provided with supplemental
information required by the Internal Revenue Service.  Such purchasers will have
the right to revoke  their  purchase  within  seven  days of the  earlier of the
establishment  of the IRA or their  purchase.  Purchasers  should seek competent
advice as to the  suitability  of the  Policy to their  specific  needs.  An IRA
cannot be assigned.
     TAX SHELTERED  ANNUITIES.  Section 403(b) of the Code permits public school
employees and employees of certain types of religious,  charitable,  educational
and  scientific  organizations  specified  in Section  501(c)(3)  of the Code to
direct the purchase of annuity  contracts and,  subject to certain  limitations,
exclude  the  amount of  purchase  payments  from  gross  income  for income tax
purposes. This Section 403(b) annuity contract is commonly referred to as a "Tax
Sheltered Annuity".  Subject to the Policy's purchase payment limits, the Policy
may be issued as a Tax Sheltered  Annuity if each  purchase  payment is a direct
transfer from another Tax Sheltered Annuity Policy. The Policy may not be issued
to accept  direct  purchase  payments  from an  employer's  payroll  office.  In
addition,  the Policy  prohibits  withdrawals or  distributions  except upon the
Annuitant's  death,  attainment  of age  59  1/2,  separation  from  service  or
disability; and the Policy does not provide for hardship withdrawals. Purchasers
of a Policy for use as a Tax Sheltered  Annuity should seek competent  advice as
to the  suitability  of the  Policy to their  specific  needs.  A Tax  Sheltered
Annuity cannot be assigned.

SIMPLE RETIREMENT ACCOUNTS
Beginning  January  1,  1997,  certain  small  employers  may  establish  Simple
Retirement  Accounts  as  provided  by Section  408(p) of the Code,  under which
employees  may  elect to defer up to  $6,000  (as  increased  for cost of living
adjustments)  as a  percentage  of  compensation.  The  sponsoring  employer  is
required to make a matching  contribution on behalf of  contributing  employees.
Distributions  from  a  Simple  Retirement  Account  are  subject  to  the  same
restrictions  that apply to IRA  distributions and are taxed as ordinary income.
Subject to certain exceptions,  premature  distributions prior to age 59 1/2 are
subject to a 10% penalty  tax,  which is  increased  to 25% if the  distribution
occurs  within  the first two years  after the  commencement  of the  employee's
participation in the plan. The failure of the Simple Retirement  Account to meet
Code requirements may result in adverse tax consequences.

Distributions From Qualified Plans
For qualified plans under Section 401 (a), 401(k),  403(a), and 403(b), the Code
requires that  distributions  generally must commence no later than the later of
April 1 of the calendar year  following the calendar year in which the owner (or
plan participant) (i) attains age 70 1/2 or (ii) retires,  and must by made in a
specified  form or manner.  If the plan  participant is a "5 percent owner "( as
defined in the Code),  distributions generally must begin no later than the date
described in (i).

                          DISTRIBUTOR OF THE POLICIES

     Mutual of Omaha Investor Services  ("MOIS"),  Mutual of Omaha Plaza,  Omaha
Nebraska  68175,  is the principal  underwriter of the Policies.  Like United of
Omaha,  MOIS is a 100% owned  subsidiary of Mutual of Omaha  Insurance  Company.
MOIS  has  entered  or will  enter  into  one or  more  contracts  with  various
broker-dealers for the distribution of the Policies. MOIS is registered with the
Securities  and Exchange  Commission as a  broker-dealer  and is a member of the
National  Association  of  Securities  Dealers,   Inc.  Commissions  paid  to  a
broker-dealer will be up to 7 1/2% of Purchase Payments.

                                  VOTING RIGHTS

     To the extent required by law, United of Omaha will vote Series Fund shares
held by the Variable Account at regular and special shareholder  meetings of the
Series Funds in accordance with instructions received from persons having voting
interests  in the  portfolios.  If,  however,  the  1940  Act or any  regulation
thereunder should be amended or if the present  interpretation thereof should be
amended or if the present  interpretation thereof should change, and as a result
United of Omaha  determines  that it is  permitted to vote Series Fund shares in
its own  right,  it may elect to do so. The  Series  Funds may not hold  routine
annual Shareholder meetings.
     The Policy Owner holds the voting interest in the selected Portfolios.  The
number  of votes  that an Owner  has the right to  instruct  will be  calculated
separately for each Subaccount.  The number of votes that an Owner has the right
to instruct for a particular  Subaccount  will be  determined by dividing his or
her Accumulation Value in the Subaccount by the net asset value per share of the
corresponding Portfolio in which the Subaccount invests.  Fractional shares will
be counted.  Each Owner having a voting  interest in a  Subaccount  will receive
proxy  material,  reports,  and  other  materials  relating  to the  appropriate
Portfolio.

                                LEGAL PROCEEDINGS

     There are no legal  proceedings to which the Variable Account is a party or
to which the assets of the Variable Account are subject.  United of Omaha is not
involved in any  litigation  that is of material  importance  in relation to its
total assets or that relates to the Variable Account.

                       STATEMENT OF ADDITIONAL INFORMATION

     A Statement  of  Additional  Information  is  available  (at no cost) which
contains more details concerning the subjects discussed in this Prospectus.  The
following is the Table of Contents for that Statement:


                                TABLE OF CONTENTS
                                                                    Page

The Policy-General Provisions.....................................    2
     Owner and Joint Owner........................................    2
     Death of Annuitant...........................................    2
     Entire Contract.............................................     2
     Deferment of Payment and Transfers...........................    2
     Incontestability ............................................    2
     Misstatement of Age or Sex...................................    2
     Nonparticipating.............................................    3
     Assignment    ...............................................    3
     Evidence of Age or Survival..................................    3
Federal Tax Matters...............................................    3
     Tax Status of the Policy.....................................    3
     Taxation of United of Omaha..................................    4
State Regulation of United of Omaha ..............................    4
Administration     ...............................................    5
Records and Reports ..............................................    5
Distribution of the Policies .....................................    5
Custody of Assets  ...............................................    5
Historical Performance Data.......................................    5
     Money Market Yields .........................................    6
     Other Subaccount Yields .....................................    6
     Total Returns ...............................................    7
     Other Performance Data.......................................    7
Legal Matters      ...............................................    10
Other Information  ...............................................    10
Financial Statements..............................................    10


<PAGE>



                       STATEMENT OF ADDITIONAL INFORMATION

                    THE ULTRANNUITY SERIES V VARIABLE ANNUITY

               Issued through: UNITED OF OMAHA SEPARATE ACCOUNT C

               Offered by: UNITED OF OMAHA LIFE INSURANCE COMPANY

                              Mutual of Omaha Plaza
                              Omaha, Nebraska 68175


     This Statement of Additional information expands upon subjects discussed in
the current Prospectus for the Ultrannuity Series V Variable Annuity Policy (the
"Policy")  offered by United of Omaha Life Insurance  Company.  You may obtain a
copy of the Prospectus dated May 1, 1997 by calling 1-800-238-9354 or by writing
to the Service Office:  United of Omaha Variable Product Service, P.O. Box 8430,
Omaha, Nebraska 68108-0430.  Terms used in the current Prospectus for the Policy
are incorporated in this Statement.

     THIS STATEMENT OF ADDITIONAL  INFORMATION IS NOT A PROSPECTUS AND SHOULD BE
READ ONLY IN  CONJUNCTION  WITH THE  PROSPECTUSES  FOR THE POLICY AND THE SERIES
FUNDS

Dated:  May 1, 1997
                                TABLE OF CONTENTS

                                                                           Page
The Policy-General Provisions ...............................................2
     Owner and Joint Owner...................................................2
     Death of Annuitant..................................................... 2
Entire Contract ............................................................ 2
     Deferment of Payment and Transfers......................................2
     Incontestability .......................................................2
     Misstatement of Age or Sex..............................................2
     Nonparticipating........................................................3
     Assignment..............................................................3
     Evidence of Age or Survival.............................................3
Federal Tax Matters (33).....................................................3
     Tax Status of the Policy................................................3
     Taxation of United of Omaha.............................................4
State Regulation of United of Omaha..........................................4
Administration ..............................................................5
Records and Reports..........................................................5
Distribution of the Policies (26)............................................5
Custody of Assets............................................................5
Historical Performance Data (18).............................................5
     Money Market Yields.....................................................6
     Other Subaccount Yields.................................................6
     Total Returns...........................................................7
     Other Performance Data..................................................7
Legal Matters...............................................................10
Other Information...........................................................10
Financial Statements (13)...................................................10

(Numbers in parentheses indicate corresponding sections of the Prospectus).


<PAGE>


     In order to supplement  the  description in the  Prospectus,  the following
provides  additional  information about United of Omaha and the Policy which may
be of interest to an Owner.

                         THE POLICY - GENERAL PROVISIONS
OWNER AND JOINT OWNER
     While the Owner is alive,  only the Owner may exercise the rights under the
Policy. Ownership may be changed as described below under "Assignment." If there
are joint Owners,  the  signatures of both Owners are needed to exercise  rights
under the Policy. If the Annuitant is other than the Owner, the Annuitant has no
rights under the Policy.

DEATH OF ANNUITANT
     If the  Annuitant  is an Owner or joint Owner,  the death of the  Annuitant
will be treated as the death of the Owner rather than of the Annuitant.
     If the Annuitant is not an Owner and the Annuitant  dies before the Annuity
Starting  Date,  the Owner may name a new  Annuitant  if such  Owner(s) is not a
corporation or other non-individual. If the Owner does not name a new Annuitant,
the Owner will become the Annuitant.

ENTIRE CONTRACT
     The entire  contract  is the Policy,  data page,  any riders and the signed
application, a copy of which will be attached to the Policy. All statements made
in the  application  will  be  deemed  representations  and not  warranties.  No
statement,  unless it is in the application,  will be used by United of Omaha to
contest the Policy or deny a claim.
     Any  change of the  Policy  and any  riders  requires  the  consent  of the
president, vice president,  assistant vice president, the secretary or assistant
secretary  of  United  of  Omaha.  No agent  or  Registered  Representative  has
authority to change or waive any provision of the Policy.
     United  of Omaha  reserves  the  right to amend  the  Policies  to meet the
requirements of, or take advantage of, the Internal Revenue Code, regulations or
published  rulings.  A Policy  Owner can refuse such a change by giving  Written
Notice, but a refusal may result in adverse tax consequences.

DEFERMENT OF PAYMENT AND TRANSFERS
     United of Omaha will  usually pay any  amounts  payable  from the  Variable
Account as a result of a partial  withdrawal or cash surrender within seven days
after receiving  written request at the Service Office in a form satisfactory to
United of Omaha.  United of Omaha can postpone such payments or any transfers of
amounts between Subaccounts or into the Fixed Account if:
        (a) the New York Stock  Exchange  is closed  for other than  customary 
            weekend  and  holiday closings;
        (b) trading on the New York Stock Exchange is restricted;
        (c) an  emergency  exists  as  determined  by  the  Securities  Exchange
            Commission,  as a result of which it is not reasonably  practical to
            dispose of securities,  or not reasonably practical to determine the
            value of the net assets of the Variable Account; or
        (d) the Securities  Exchange Commission permits delay for the protection
of security holders.  The applicable rules of the Securities Exchange Commission
will govern as to whether the conditions in (c) or (d) exist.
        United of Omaha may defer payment of partial  withdrawals or a surrender
from the Fixed  Account  for up to six months from the date  written  request is
received at the Service Office.

INCONTESTABILITY
        United of Omaha will not  contest the  validity of the Policy  after the
Date of Issue.

MISSTATEMENT OF AGE OR SEX
        United of Omaha may  require  proof of the age of the  Annuitant  before
making any life annuity  payment.  If the age or sex of the  Annuitant  has been
misstated,  the Annuity  Starting  Date and Annuity  Payments will be determined
using the correct age and sex. If  misstatement of age or sex results in Annuity
Payments  that are too large,  the  overpayments  will be  deducted  from future
Annuity  Payments.  If United of Omaha has made payments that are too small, the
underpayments will be added to the next payment. Adjustments for overpayments or
underpayments will include 6% interest.

NONPARTICIPATING
        No dividends will be paid.  Neither the Owner nor the  Beneficiary  will
have the right to share in United of Omaha's surplus earnings or profits.

ASSIGNMENT
        The  Owner  may  change  the  ownership  of the  Policy  or pledge it as
collateral  by assigning  it. No  assignment  will be binding on United of Omaha
until United of Omaha records and  acknowledges it. The rights of any Payee will
be subject to a collateral assignment.
        If the named  Beneficiary  is  irrevocable,  a change of  ownership or a
collateral  assignment may be made only by joint written  request from the Owner
and the named  Beneficiary.  On the Annuity  Starting Date, the Owner may select
another  Payee,  but the Owner retains all rights of ownership  unless the Owner
signs an absolute assignment.

EVIDENCE OF AGE OR SURVIVAL
        United  of  Omaha  reserves  the  right to  require  proof of the age or
survival of any Owner,  Annuitant or Payee. No payment will be made until United
of Omaha receives such proof.

        VARIABLE  ANNUITY UNITS.  All variable  annuity  payments other than the
first are  determined by means of Variable  Annuity Units credited to the Policy
with respect to the particular  Payee.  The number of Variable Annuity Units for
each  applicable   subaccount  is  the  amount  of  the  first  annuity  payment
attributable  to that  subaccount  divided  by the  Annuity  Unit Value for that
subaccount as of the Annuity Starting Date. The number of Variable Annuity Units
of each  particular  subaccount  credited with respect to the Payee or Annuitant
then  remains  fixed  unless a transfer  of  Variable  Annuity  Units is made as
described  below.  The  number of  Variable  Annuity  Units will not change as a
result of investment experience.
               For any Valuation Period, the value of a Variable Annuity Unit of
a  particular  subaccount  is the  Variable  Annuity  Unit value during the last
Valuation  Period  for  that  particular  Subaccount,   multiplied  by  the  Net
Investment  Factor for that  subaccount for the current  Valuation  Period.  The
value of a subaccount may increase or decrease from one Valuation  Period to the
next.
               The Net  Investment  Factor for any  subaccount for any Valuation
Period is  determined by dividing (a) by (b) and then  subtracting  (c) from the
result where:
        (a) is the net result of:
            (1)the net asset value of a Portfolio  share held in the subaccount
               determined as of the end of the current Valuation Period, plus
            (2)the per share amount of any declared and unpaid  dividends or
               capital  gains  accruing to that Portfolio, plus or minus
            (3)a per share  credit or charge  with  respect to any taxes paid or
               reserved  for by United of Omaha  during  the  Valueation  Period
               which is determined by United of Omaha to be  attributable to the
               operations of the subaccount;
        (b) is the net asset value per share of the Fund held in the  subaccount
            determined as of the end of the preceding  Valuation  Period plus or
            minus the per share  credit or charge with respect to any taxes paid
            or reserved for the preceding Valuation Period; and
        (c) is the asset  charge  factor  determined  by United of Omaha for the
            Valuation  Period to reflect the  Mortality  and Expense Risk Charge
            and the  Administrative  Expense  Charge  deducted from the Variable
            Account.  This factor is equal,  on an annual basis, to 1.20% of the
            net asset value of the Variable Account.
The result is then  multiplied  by a factor that offsets the Assumed  Investment
Rate  used to  establish  the  Annuity  Payment  Rates  found in the  applicable
Contract,  which allows the actual investment rate to be credited. For a one day
Valuation Period the factor is 0.99989255 using an Assumed Investment Rate of 4%
per year.

                               FEDERAL TAX MATTERS
TAX STATUS OF THE POLICY
        DIVERSIFICATION  REQUIREMENTS.  Section  817(h) of the Internal  Revenue
Code  provides  that in  order  for a  variable  contract  which  is  based on a
segregated  asset account to qualify as an annuity  contract under the Code, the
investments made by such account must be "adequately  diversified" in accordance
with Treasury regulations.  The Treasury regulations issued under Section 817(h)
(Treas.  Reg. ss.  1.817-5) apply a  diversification  requirement to each of the
Subaccounts of the Variable Account.  The Variable  Account,  through the Series
Funds  and  their  Portfolios,  intends  to comply  with  those  diversification
requirements.  United of Omaha and the Series Funds have entered into agreements
regarding  participation  in the Series Funds that requires the Series Funds and
their Portfolios to be operated in compliance with the Treasury regulations.
        OWNER  CONTROL.  In certain  circumstances,  owners of variable  annuity
contracts may be considered the owners, for federal income tax purposes,  of the
assets  of the  separate  account  used to  support  their  contracts.  In those
circumstances,  income  and gains  from the  separate  account  assets  would be
includible in the variable contract owner's gross income.  The IRS has stated in
published rulings that a variable contract owner will be considered the owner of
separate  account assets if the contract owner possesses  incidents of ownership
in those  assets,  such as the ability to exercise  investment  control over the
assets. The Treasury Department also announced,  in connection with the issuance
of  regulations  concerning  diversification,  that  those  regulations  "do not
provide guidance  concerning the  circumstances in which investor control of the
investments  of a segregated  asset  account may cause the investor  (i.e.,  the
Owner),  rather than the  insurance  company,  to be treated as the owner of the
assets in the account."  This  announcement  also stated that guidance  would be
issued by way of  regulations  or rulings on the "extent to which  policyholders
may direct their investments to particular  subaccounts without being treated as
owners of the  underlying  assets." As of the date of this  prospectus,  no such
guidance has been issued.
        The  ownership  rights under the Policy are similar to, but different in
certain  respects  from,  those  described by the IRS in rulings in which it was
determined that policy owners were not owners of separate  account  assets.  For
example, the Owner has additional flexibility in allocating premium payments and
policy values.  These  differences could result in an Owner being treated as the
owner of a pro-rata portion of the assets of the Separate Account.  In addition,
United of Omaha does not know what standards  will be set forth,  if any, in the
regulations  or rulings which the Treasury  Department  has stated it expects to
issue.  United of Omaha  therefore  reserves  the right to modify  the Policy as
necessary  to attempt to prevent an Owner from being  considered  the owner of a
pro-rata share of the assets of the Variable Account or to otherwise qualify the
Policy for favorable tax treatment.
        DISTRIBUTION  REQUIREMENTS.  The Code also  requires  that  Nonqualified
Policies  contain  specific  provisions for distribution of Policy Proceeds upon
the death of an Owner. In order to be treated as an annuity contract for federal
income tax purposes,  the Code  requires  that such Policies  provide that if an
Owner dies on or after the Annuity  Starting Date and before the entire interest
in the Policy has been distributed, the remaining portion must be distributed at
least as rapidly as under the method in effect on the Owner's death. If an Owner
dies before the Annuity  Starting Date,  the entire  interest in the Policy must
generally  be  distributed  within five years  after the Owner's  date of death,
these  requirements are considered to be satisfied if the entire interest in the
Policy is used to purchase an immediate  annuity under which payments will begin
within  one  year of the  Owner's  death  and  will be made  for the life of the
Beneficiary  or for a period not  extending  beyond the life  expectancy  of the
Beneficiary.  If the Beneficiary is the deceased Owner's surviving  spouse,  the
Policy may be continued with the Owner's  surviving spouse as the new Owner. The
Policy  contains  provisions  intended to comply with these  requirements of the
Code. No regulations  interpreting  these requirements of the Code have yet been
issued and thus no assurance can be given that the  provisions  contained in the
Policies  satisfy all such Code  requirements.  The provisions  contained in the
Policies  will be reviewed  and modified if necessary to assure that they comply
with the Code requirements when clarified by regulation or otherwise.

TAXATION OF UNITED OF OMAHA
        United of Omaha at present is taxed as a life  insurance  company  under
part I of Subchapter L of the Code.  The Variable  Account is treated as part of
United of Omaha and,  accordingly,  will not be taxed separately as a "regulated
investment  company"  under  Subchapter M of the Code.  United of Omaha does not
expect to incur any federal  income tax  liability  with  respect to  investment
income and net capital gains arising from the activities of the Variable Account
retained as part of the reserves under the Policy. Based on this expectation, it
is  anticipated  that no charges will be made  against the Variable  Account for
federal income taxes.  If, in future years,  any federal income taxes or related
economic  burdens are  incurred by United of Omaha with  respect to the Variable
Account, United of Omaha may make a charge to the Variable Account.

                       STATE REGULATION OF UNITED OF OMAHA
        United of Omaha is subject to the laws of Nebraska  governing  insurance
companies  and to regulation  by the Nebraska  Division of Insurance.  An annual
statement in a prescribed  form is filed with the  Department of Insurance  each
year covering the  operation of United of Omaha for the  preceding  year and its
financial condition as of the end of such year.  Regulation by the Department of
Insurance includes periodic  examination to determine United of Omaha's contract
liabilities  and  reserves  so that the  Department  may  certify  the items are
correct.  United of  Omaha's  books and  accounts  are  subject to review by the
Department of Insurance at all times and a full examination of its operations is
conducted  periodically by the National Association of Insurance  Commissioners.
In addition,  United of Omaha is subject to regulation  under the insurance laws
of other jurisdictions in which it may operate.

                                 ADMINISTRATION
        Effective  on or about  March 3,  1997,  United  of Omaha  performs  all
administration  for  the  Policies.  Prior  to  then,  United  of  Omaha  had an
administrative  services  agreement  with The  Continuum  Company,  Inc.  (a/k/a
Vantage Computer Systems),  ("Vantage"),  P.O. Box 419472, Kansas City, Missouri
64141-6472.  The  services  provided  by Vantage  under the  agreement  included
issuance and redemption of the Policies,  maintenance of records  concerning the
Policies, and certain valuation services. For the fiscal year ended December 31,
1996, United of Omaha paid $_57,116 total compensation to Vantage, and in fiscal
year ended December 31, 1995 the amount was $_518,248 for its services.

                               RECORDS AND REPORTS
        All  records  and  accounts  relating to the  Variable  Account  will be
maintained by United of Omaha or by its Administrator.  As presently required by
the  Investment  Company  Act of 1940 and  regulations  promulgated  thereunder,
United of Omaha  will mail to all Policy  Owners at their last known  address of
record, at least annually, financial statements of the Variable Account and such
other  information as may be required under that Act or by any other  applicable
law or  regulation.  Policy  Owners  will  also  receive  confirmation  of  each
financial  transaction  and any other reports  required by applicable  state and
federal laws, rules, and regulations.

                          DISTRIBUTION OF THE POLICIES
        The Policies are offered to the public  through  brokers  licensed under
the  federal  securities  laws and state  insurance  laws.  The  offering of the
Policies is continuous and United of Omaha does not anticipate discontinuing the
offering  of the  Policies.  However,  United  of Omaha  reserves  the  right to
discontinue the offering of the Policies.

     Mutual of Omaha  Investor  Services,  Inc.  ("MOIS")  will be the principal
underwriter  of the Policies.  The Policies will be  distributed by MOIS through
retail broker-dealers. Commissions payable to a broker-dealer will be up to 7.5%
of Purchase  Payments.  For the fiscal year ended  December 31, 1996,  United of
Omaha paid  $18,853,282  in total  compensation  to MOIS;  of this  amount  MOIS
retained $1,626,399 as concessions for its services as Principal Underwriter and
for  distribution   concessions,   with  the  remaining  amount  paid  to  other
broker-dealers.   In  1995,   these   amounts  were   $2,096,354   and  $137,803
respectively.

                                CUSTODY OF ASSETS
        The assets of each of the  Subaccounts of the Variable  Account are held
by United of Omaha.  The assets of the Variable  Account are segregated and held
separate  and apart from United of Omaha's  general  account  assets.  United of
Omaha or the Administrator maintains records of all purchases and redemptions of
shares  of  the  Series  Funds  held  by  each  of the  Subaccounts.  Additional
protection  for the  assets of the  Variable  Account is  afforded  by United of
Omaha's fidelity bond, presently in the amount of $10 million, covering the acts
of officers and employees of United of Omaha.

                           HISTORICAL PERFORMANCE DATA
        From time to time,  United of Omaha may disclose yields,  total returns,
and other  performance  data  pertaining to the Policies for a Subaccount.  Such
performance data will be computed,  or accompanied by performance data computed,
in  accordance  with  the  standards  defined  by the  Securities  and  Exchange
Commission.
        The yields and total returns of the Subaccounts of the Variable  Account
normally will fluctuate  over time.  THEREFORE,  THE DISCLOSED  YIELDS AND TOTAL
RETURNS FOR ANY GIVEN PAST PERIOD ARE NOT AN  INDICATION  OR  REPRESENTATION  OF
FUTURE YIELDS OR RATES OF RETURN.  A Subaccount's  actual yield and total return
is  affected  by the types  and  quality  of  portfolio  securities  held by the
Portfolio and its operating expenses.
        Because of the charges and deductions imposed under a Policy, the yields
and total  returns for the  Subaccounts  will be lower than the yields and total
returns for their respective Portfolios.  The yield figures will not reflect the
Withdrawal  Charge.  The  calculations  of  yields,  total  returns,  and  other
performance data do not reflect the effect of any premium tax charge that may be
applicable to a particular Policy.  Premium taxes currently range for 0% to 3.5%
of  Purchase  Payments  based on the state in which the Policy is sold.  For the
class of Policies  issued with the Elective Death Benefit  Amendment,  the Death
Benefit Charge is reflected.

MONEY MARKET YIELDS
        From time to time,  advertisements  and sales  literature  may quote the
current  annualized yield of the Money Market  Subaccount for a seven-day period
in a manner which does not take into  consideration  any realized or  unrealized
gains or losses on shares of the  Money  Market  Portfolio  or on its  portfolio
securities. As of 12/31/96, this current annualized yield is 3.55%.
        This current  annualized yield is computed by determining the net change
(exclusive of realized gains and losses on the sale of securities and unrealized
appreciation  and  depreciation) at the end of the seven-day period in the value
of a  hypothetical  account under a Policy having a balance of one  Accumulation
Unit of the Money Market  Subaccount at the beginning of the period to determine
the base period return,  and annualizing  this quotient on a 365-day basis.  The
net  change  in  account  value  reflects:  (1) net  income  from the  Portfolio
attributable to the hypothetical account; and (2) charges and deductions imposed
under the Policy which are attributable to the hypothetical account. The charges
and deductions  include the per Unit charges for the  hypothetical  account for:
(1) the annual Policy Fee; (2) the  Administrative  Expense Charge;  and (3) the
Mortality and Expense Risk Charge.  The $30 annual Policy Fee is reflected as an
annual 0.10% charged daily, based on an anticipated  average  Accumulation Value
of $30,000. Yield figures will not reflect the Withdrawal Charge.
        Because of the  charges and  deductions  imposed  under the Policy,  the
yield for the Money Market Subaccount will be lower than the yield for the Money
Market Portfolio.
        The Securities and Exchange  Commission  also permits United of Omaha to
disclose  the  effective  yield  of the  Money  Market  Subaccount  for the same
seven-day  period,  determined on a compounded  basis.  The  effective  yield is
calculated by compounding the  unannualized  base period return by adding one to
the base  period  return,  raising the sum to a power equal to 365 divided by 7,
and subtracting one from the result.
        The current and  effective  yields on amounts  held in the Money  Market
Subaccount  normally will fluctuate on a daily basis.  THEREFORE,  THE DISCLOSED
YIELD FOR ANY GIVEN PAST PERIOD IS NOT AN INDICATION OR REPRESENTATION OF FUTURE
YIELDS  OR RATES OF  RETURN.  The  Money  Market  Subaccount's  actual  yield is
affected  by changes  in  interest  rates on money  market  securities,  average
portfolio  maturity  of the Money  Market  Portfolio,  the types of  quality  of
portfolio  securities  held by the Money Market  Portfolio  and the Money Market
Portfolio's operating expenses.  Yields figures do not reflect the effect of any
Withdrawal Charge that may be applicable to a Policy.  For the class of Policies
issued with the Elective  Death Benefit  Amendment,  the Death Benefit Charge is
included.

OTHER SUBACCOUNT YIELDS
        From time to time,  sales  literature  or  advertisements  may quote the
current  annualized  yield of one or more of the  Subaccounts  (except the Money
Market Subaccount) for a Policy for 30-day or one-month periods.  The annualized
yield of a  Subaccount  refers  to income  generated  by the  Subaccount  over a
specific 30-day or one-month period. Because the yield is annualized,  the yield
generated by a Subaccount  during a 30-day or one-month  period is assumed to be
generated each period over a 12-month period.
        The yield is computed by: (a) dividing the net investment  income of the
Portfolio  attributable  to the Subaccount  Accumulation  Units less  Subaccount
expenses for the period by the maximum offering price per  Accumulation  Unit on
the last day of the period times the daily average  number of units  outstanding
for the  period;  (b)  compounding  that yield for a six-month  period;  and (c)
multiplying that result by 2. Expenses  attributable to the Subaccount  include:
(a) the annual Policy Fee; (b) the  Administrative  Expense Charge;  and (c) the
Mortality and Expense Risk Charge.  The $30 annual Policy Fee is reflected as an
annual 0.10% charged  daily in the yield  calculation,  based on an  anticipated
average Accumulation Value of $30,000. For the class of Policies issued with the
Elective  Death Benefit  Amendment,  the Death Benefit  Charge is included.  The
30-day or one-month yield is calculated according to the following formula:
            Yield = [2  {A-B + 1}  6 - 1]
                        [   cd        ]
            Where:
            a =--  net  income  of  the  Portfolio  for  the  30-day  or
                   one-month   period   attributable   to  the   Subaccount's
                   Accumulation Units.
            b =-- expenses of the Subaccount for the 30-day or one-month period.
            c =-- the average number of Accumulation Units outstanding.
            d =-- the  Accumulation  Unit  value  at the  close  of the  last  
                  day in the  30-day  or  one-month period.

        Because of the charges and  deductions  imposed under the Policies,  the
yield for a Subaccount will be lower than the yield for the corresponding Series
Fund Portfolio.
        Yield  calculations do not take into account the Withdrawal Charge under
the Policy (a maximum of 7% of the Purchase Payments surrendered or withdrawn).

AVERAGE ANNUAL TOTAL RETURNS
        From time to time,  sales  literature or  advertisements  may also quote
average  annual  total  returns for one or more of the  Subaccounts  for various
periods of time.
        When a  Subaccount  has  been  in  operation  for 1,  5,  and 10  years,
respectively,  the  average  annual  total  return  for  these  periods  will be
provided. Until a Subaccount has been in operation for 10 years, United of Omaha
will  always  include  quotes of  average  annual  total  return  for the period
measured from the date the Policies were first offered for sale.  Average annual
total  returns  for  other  periods  of time  may,  from  time to time,  also be
disclosed.
        Average  annual total returns  represent the average  annual  compounded
rates of return that would equate an initial investment of $1,000 under a Policy
to the  redemption  value of that  investment  as of the last day of each of the
periods.  Average  annual total  returns  will be  calculated  using  Subaccount
Accumulation  Unit values  which United of Omaha  calculates  at the end of each
Valuation  Period  based  on  the  performance  of the  Subaccount's  underlying
Portfolio,  the deductions for (a) the annual Policy Fee; (b) the Administrative
Expense  Charge;  and (c) the Mortality and Expense Risk Charge.  The $30 annual
Policy Fee is reflected as an annual 0.10% charged daily in the  calculation  of
average annual total returns, based on an anticipated average Accumulation Value
of $30,000.  The calculation also assumes  surrender of the Policy at the end of
the period for the return  quotation.  Standard  total  returns  will  therefore
reflect  a  deduction  of any  applicable  Withdrawal  Charge.  For the class of
Policies issued with the Elective Death Benefit Amendment, the deduction for the
Death Benefit Charge is also reflected. The total return will then be calculated
according to the following formula:
                                           P(1+TR) n = ERV
        Where:
            P =-- a hypothetical initial Purchase Payment of $1,000.
           TR = -- the average annual total return.
          ERV = -- the ending  redeemable  value (net of any  applicable
                   Withdrawal Charge) of the hypothetical  account at the end
                   of the period.
            n =-- the number of years in the period.

        HYPTHETICAL  PERFORMANCE  DATA.  United of Omaha may, from time to time,
also disclose yield,  standard total returns, and non-standard total returns for
the Portfolios of the Series Funds,  including such disclosure for periods prior
to the dates the Subaccounts commenced operations. For periods prior to the date
the Subaccount commenced operations,  performance  information for Policies will
be calculated  based on the  performance  of the Series Fund  Portfolios and the
assumption that the Subaccounts  were in existence for the same periods as those
indicated for the Series Fund Portfolios,  with the level of Policy charges that
were in effect at the  inception  of the  Subaccounts  (this is  referred  to as
"hypothetical"  performance  data). Such standardized but "hypothetical  average
annual total return information for the Subaccounts of Policies is as follows:

<TABLE>
<CAPTION>

 ================================================ ========= ========= ============ ===========
             SUBACCOUNT STANDARDIZED               1 Year   5 Years    10 Years      Since
                 "HYPOTHETICAL"                    Ended     Ended       Ended     Inception
        AVERAGE ANNUAL TOTAL RETURN TABLE         12/31/96  12/31/96   12/31/96    to
 Subaccount (date of inception of corresponding      %         %           %        12/31/96
                   Portfolio)                                                          %
 (Policy issued WITHOUT Enhanced Death Benefit)
 ================================================ ========= ========= ============ ===========

<S>                                                 <C>       <C>        <C>          <C>  
 Alger American Growth (1/9/87)                     5.24     14.55        N/A        17.15
 Alger American Small Capitalization (9/21/88)     -3.28      9.03        N/A        18.67
 Federated Prime Money Fund II (11/21/94)          -2.79      N/A         N/A         1.44
 Federated Fund for U.S. Government Securities     
 (3/28/94)                                         -3.26      N/A         N/A         2.62
 Fidelity VIP II Asset Manager: Growth (1/3/95)    11.36      N/A         N/A        16.95
 Fidelity VIP II Contrafund (1/3/95)               12.64      N/A         N/A        25.29
 Fidelity VIP Equity Income (10/9/86)               6.11     15.87       12.28       11.98
 Fidelity VIP II Index 500 (8/27/92)               14.05      N/A         N/A        14.90
 MFS Emerging Growth (7/24/95)                      8.66      N/A         N/A        18.67
 MFS High Income (7/26/95)                          3.81      N/A         N/A         6.56
 MFS Research (7/26/95)                            13.59      N/A         N/A        17.49
 MFS Value Series (8/14/96)                         N/A       N/A         N/A         3.21
 MFS World Government (6/14/94)                    -3.42      N/A         N/A         4.20
 Pioneer Capital Growth (7/15/90)                   3.67     18.94        N/A        17.20
 Pioneer Real Estate (10/25/93)                    26.72      N/A         N/A        10.78
 Scudder Global Discovery (5/1/96)                  N/A       N/A         N/A        -1.63
 Scudder Growth & Income (5/2/94)                  13.44      N/A         N/A        18.22
 Scudder International (5/1/87)                     6.57      9.06        N/A         8.53
 T. Rowe Price International  (3/31/94)             6.50      N/A         N/A         6.83
 T. Rowe Price New America Growth (3/31/94)        11.51      N/A         N/A        21.10
 T. Rowe Price Equity Income (3/31/94)             11.01      N/A         N/A        18.50
 T. Rowe Price Limited-Term Bond (5/17/94)         -4.14      N/A         N/A         2.85
 T. Rowe Price Personal Strategy Balanced          
 (12/31/94 )                                        6.04      N/A         N/A        16.59
 ================================================ ========= ========= ============ ===========
        Subaccount (date of inception of           1 Year   5 Years    10 Years      Since
            corresponding Portfolio)               Ended     Ended       Ended     Inception
   (Policy issued WITH Enhanced Death Benefit)    12/31/96  12/31/96   12/31/96    to
                                                                                    12/31/96
 ================================================ ========= ========= ============ ===========
 Alger American Growth (1/9/87)                     4.88     14.15        N/A        16.74
 Alger American Small Capitalization (9/21/88)     -3.62      8.65        N/A        18.26
 Federated Prime Money Fund II (11/21/94)          -3.13      N/A         N/A         1.08
 Federated Fund for U.S. Government Securities    
 (3/28/94)                                         -3.60      N/A         N/A         2.26
 Fidelity VIP II Asset Manager: Growth (1/3/95)    10.98      N/A         N/A        16.55
 Fidelity VIP II Contrafund (1/3/95)               12.25      N/A         N/A        24.86
 Fidelity VIP Equity Income (10/9/86)               5.74     15.47       11.89       11.59
 Fidelity VIP II Index 500 (8/27/92)               13.65      N/A         N/A        14.50
 MFS Emerging Growth (7/24/95)                      8.28      N/A         N/A        18.24
 MFS High Income (7/26/95)                          3.45      N/A         N/A         6.18
 MFS Research (7/26/95)                            13.20      N/A         N/A        17.07
 MFS Value Series (8/14/96)                         N/A       N/A         N/A         3.10
 MFS World Government (6/14/95)                    -3.76      N/A         N/A         3.84
 Pioneer Capital Growth (7/25/90)                   3.31     18.53        N/A        16.79
 Pioneer Real Estate (10/25/93)                    26.29      N/A         N/A        10.40
 Scudder Global Discovery (5/1/96)                  N/A       N/A         N/A        -1.86
 Scudder Growth & Income (5/2/94)                  13.05      N/A         N/A        17.81
 Scudder International (5/1/87)                     6.20      8.69        N/A         8.16
 T. Rowe Price International  (3/31/94)             6.13      N/A         N/A         6.46
 T. Rowe Price New America Growth (3/31/94)        11.12      N/A         N/A        20.68
 T. Rowe Price Equity Income (3/31/94)             10.63      N/A         N/A        18.09
 T. Rowe Price Limited-Term Bond (5/17/94)         -4.47      N/A         N/A         2.49
 T. Rowe Price Personal Strategy Balanced          
 (12/31/94 )                                        5.67      N/A         N/A        16.18
 ================================================ ========= ========= ============ ===========

Such  non-standardized  (i.e.,  assuming no withdrawal  charge) but hypothetical
average annual total return information for the Subaccounts is as follows:

  ================================================ ========= ========= ============ ===========
           SUBACCOUNT NON-STANDARDIZED             1 Year   5 Years    10 Years      Since
                 "HYPOTHETICAL"                    Ended     Ended       Ended     Inception
        AVERAGE ANNUAL TOTAL RETURN TABLE         12/31/96  12/31/96   12/31/96    to
 Subaccount (date of inception of corresponding      %         %           %        12/31/96
                   Portfolio)                                                          %
 (Policy issued WITHOUT Enhanced Death Benefit)
 ================================================ ========= ========= ============ ===========
 Alger American Growth (1/9/87)                    11.90     15.14        N/A        17.15
 Alger American Small Capitalization (9/21/88)      2.84      9.59        N/A        18.67
 Federated Prime Money Fund II (11/21/94)           3.36      N/A         N/A         3.55
 Federated Fund for U.S. Government Securities     
 (3/28/94)                                          2.86      N/A         N/A         4.26
 Fidelity VIP II Asset Manager: Growth (1/3/95)    18.41      N/A         N/A        20.07
 Fidelity VIP II Contrafund (1/3/95)               19.76      N/A         N/A        28.63
 Fidelity VIP Equity Income (10/9/86)              12.82     16.73       12.28       11.98
 Fidelity VIP II Index 500 (8/27/92)               21.26      N/A         N/A        15.59
 MFS Emerging Growth (7/24/95)                     15.53      N/A         N/A        23.07
 MFS High Income (7/26/95)                         10.37      N/A         N/A        10.53
 MFS Research (7/26/95)                            20.78      N/A         N/A        21.87
 MFS Value Series (8/14/96)                         N/A       N/A         N/A         8.09
 MFS World Government (6/14/94)                     2.69      N/A         N/A         5.99
 Pioneer Capital Growth (7/25/90)                  10.23     19.55        N/A        17.44
 Pioneer Real Estate (10/25/93)                    24.74      N/A         N/A        11.99
 Scudder Global Discovery (5/1/96)                  N/A       N/A         N/A         4.59
 Scudder Growth & Income (5/2/94)                  20.61      N/A         N/A        20.16
 Scudder International (5/1/87)                    13.32      9.63        N/A         8.53
 T. Rowe Price International  (3/31/94)            13.24      N/A         N/A         8.53
 T. Rowe Price New America Growth (3/31/94)        18.56      N/A         N/A        23.03
 T. Rowe Price Equity Income (3/31/94)             18.04      N/A         N/A        20.38
 T. Rowe Price Limited-Term Bond (5/17/94)          1.93      N/A         N/A         4.56
 T. Rowe Price Personal Strategy Balanced         
 (12/31/94 )                                       12.75      N/A         N/A        19.68
 ================================================ ========= ========= ============ ===========
        Subaccount (date of inception of           1 Year   5 Years    10 Years      Since
            corresponding Portfolio)               Ended     Ended       Ended     Inception
   (Policy issued WITH Enhanced Death Benefit)    12/31/96  12/31/96   12/31/96    to
                                                                                    12/31/96
 ================================================ ========= ========= ============ ===========
 Alger American Growth (1/9/87)                    11.51     14.74        N/A        16.74
 Alger American Small Capitalization (9/21/88)      2.48      9.21        N/A        18.26
 Federated Prime Money Fund II (11/21/94)           3.00      N/A         N/A         3.18
 Federated Fund for U.S. Government Securities     
 (3/28/94)                                          2.50      N/A         N/A         3.90
 Fidelity VIP II Asset Manager: Growth (1/3/95)    18.00      N/A         N/A        19.65
 Fidelity VIP II Contrafund (1/3/95)               19.35      N/A         N/A        28.19
 Fidelity VIP Equity Income (10/9/86)              12.43     16.07       11.89       11.59
 Fidelity VIP II Index 500 (8/27/92)               20.84      N/A         N/A        15.18
 MFS Emerging Growth (7/24/95)                     15.13      N/A         N/A        22.62
 MFS High Income (7/26/95)                          9.99      N/A         N/A        10.13
 MFS Research (7/26/95)                            20.36      N/A         N/A        21.43
 MFS Value Series (8/14/96)                         N/A       N/A         N/A         7.97
 MFS World Government (6/14/94)                     2.33      N/A         N/A         5.62
 Pioneer Capital Growth (7/25/90)                   9.85     19.14        N/A        17.03
 Pioneer Real Estate (10/25/93)                    34.28      N/A         N/A        11.61
 Scudder Global Discovery (5/1/96)                  N/A       N/A         N/A         4.35
 Scudder Growth & Income (5/2/94)                  20.20      N/A         N/A        19.75
 Scudder International (5/1/87)                    12.92      9.25        N/A         8.16
 T. Rowe Price International  (3/31/94)            12.84      N/A         N/A         8.16
 T. Rowe Price New America Growth (3/31/94)        18.15      N/A         N/A        22.60
 T. Rowe Price Equity Income (3/31/94)             17.63      N/A         N/A        19.97
 T. Rowe Price Limited-Term Bond (5/17/94)          1.57      N/A         N/A         4.19
 T. Rowe Price Personal Strategy Balanced          
 (12/31/94 )                                       12.36      N/A         N/A        19.27
 ================================================ ========= ========= ============ ===========
</TABLE>

THE FIGURES ABOVE ARE NOT AN INDICATION OF PRESENT,  PAST, OR FUTURE PERFORMANCE
OF THE APPLICABLE  SUBACCOUNTS OR OF THE ACTUAL  PORTFOLIOS  AVAILABLE UNDER THE
POLICY.

        United of Omaha may disclose  Cumulative  Total  Returns in  conjunction
with the standard formats  described above. The Cumulative Total Returns will be
calculated using the following formula:
                                          CTR = (ERV/P) - 1
        Where:
            CTR    =  --  The  Cumulative  Total  Return  net  of  Subaccount
                          recurring charges for the period.
            ERV    =  --  The  ending  redeemable  value  of  the  hypothetical
                          investment at the end of the period.
              P    =  --  A hypothetical initial Purchase Payment of $1,000.

OTHER INFORMATION
        The following is a partial list of those publications which may be cited
in the Series Funds'  advertising  shareholder  materials which contain articles
describing  investment  results  or other  data  relative  to one or more of the
Subaccounts. Other publications may also be cited.

Across the Board
Advertising Age
American Banker
Barron's
Best's Review
Broker World
Business Insurance
Business Month
Business Week
Changing Times

Consumer Reports
Economist
Financial Planning
Financial World
Forbes
Fortune
Inc.
Institutional Investor
Insurance Forum
Insurance Sales

Insurance Week
Journal of Accountancy
Journal of the American Society
      of CLU & ChFC
Journal of Commerce
Life Association News
Life Insurance Selling
Manager's Magazine
Market Facts
Money

                                  LEGAL MATTERS

        We know of no material legal  proceedings  pending to which the Variable
Account is a party or which would materially affect the Variable Account. We are
not involved in any litigation of material  importance to our total assets or to
the Variable  Account.  Legal  matters in  connection  with the Policy have been
passed upon by our Law Staff.

                                OTHER INFORMATION

        A Registration Statement has been filed with the Securities and Exchange
Commission,  under the  Securities  Act of 1933 as amended,  with respect to the
Policies discussed in this Statement of Additional  Information.  Not all of the
information  set forth in the  Registration  Statement,  amendments and exhibits
thereto has been  included in the  Prospectus  or this  Statement of  Additional
Information.  Statements  contained  in the  Prospectus  and this  Statement  of
Additional  Information  concerning  the content of the Policies and other legal
instruments are intended to be summaries.  For a complete statement of the terms
of these documents,  reference should be made to the instruments  filed with the
Securities and Exchange Commission.


                              FINANCIAL STATEMENTS

     This Statement of Additional  Information contains financial statements for
the Variable  Account as of and for the year ended  December 31, 1996 which have
been audited by Deloitte & Touche, LLP, independent auditors, as stated in their
report appearing herein.  The statement of changes in net assets of the Variable
Account for the year ended  December  31, 1995  contained  in this  Statement of
Additional  Information  was  audited  by Coopers &  Lybrand,  Omaha,  Nebraska,
independent auditors, as stated in their report appearing herein.
     The Financial  Statements of United of Omaha Life  Insurance  Company as of
and for the  year  ended  December  31,  1996  included  in  this  Statement  of
Additional  Information  have been audited by  independent  auditors  Deloitte &
Touche LLP, Omaha,  Nebraska,  as stated in their report appearing  herein.  The
financial  statements of United of Omaha Life  Insurance  Company as of December
31,  1995 and for the two years then ended was audited by  independent  auditors
Coopers & Lybrand,  Omaha, Nebraska, as stated in their report appearing herein.
The financial  statements of United of Omaha Life  Insurance  Company  should be
considered  only as  bearing  on the  ability  of  United  of  Omaha to meet its
obligations under the Policies.  They should not be considered as bearing on the
investment performance of the assets held in the Variable Account.


<PAGE>

UNITED OF OMAHA
LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL
OF OMAHA INSURANCE COMPANY)


STATUTORY FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT
DECEMBER 31, 1996, 1995 AND 1994


<PAGE>

INDEPENDENT AUDITORS' REPORT

To the Board of Directors
United of Omaha Life Insurance Company
Omaha, Nebraska

We have  audited  the  accompanying  statutory  statement  of  admitted  assets,
liabilities,  and  surplus  of  United of Omaha  Life  Insurance  Company  as of
December 31, 1996, and the related statutory statements of income and changes in
surplus,  and cash  flows  for the year then  ended.  Our  responsibility  is to
express  an  opinion  on these  financial  statements  based on our  audit.  The
financial  statements  of United of Omaha Life  Insurance  Company for the years
ended  December 31, 1995 and 1994 were audited by other  auditors  whose report,
dated April 9, 1997,  expressed an unqualified  opinion on the  presentation  of
those financial statements in conformity with accounting practices prescribed or
permitted  by the  Insurance  Department  of the  State  of  Nebraska  and  also
expressed  an  opinion  that the  financial  statements  were not  presented  in
conformity  with  generally  accepted  accounting   principles.   The  financial
statements are the responsibility of the Company's management.

We conducted our audit 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 audit provides a reasonable basis for our opinion.

As more fully described in Note 1 to the financial  statements,  the Company has
prepared these  financial  statements in conformity  with  accounting  practices
prescribed  or permitted by the  Insurance  Department of the State of Nebraska.
Those  practices  differ from  generally  accepted  accounting  principles.  The
effects on the  financial  statements of the  differences  between the statutory
basis  of  accounting  and  generally  accepted  accounting  principles  are not
reasonably determinable, but are presumed to be material.

In our opinion,  because of the effects of the matter discussed in the preceding
paragraph, the 1996 financial statements referred to above do not present fairly
the financial  position of United of Omaha Life Insurance Company as of December
31, 1996, and the results of its operations and its cash flows for the year then
ended, in conformity with generally accepted accounting principles.

However, in our opinion,  the statutory  financial  statements referred to above
present fairly, in all material respects, the admitted assets, liabilities,  and
surplus of United of Omaha Life  Insurance  Company as of December 31, 1996, and
the results of its operations and its cash flows for the year then ended, on the
basis of accounting described in Note 1 to the financial statements.



DELOITTE & TOUCHE LLP

Omaha, Nebraska
April 21, 1997

<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors
United of Omaha Life Insurance Company
Omaha, Nebraska

We have audited the accompanying balance sheet of United of Omaha Life Insurance
Company (a Nebraska  corporation and wholly-owned  subsidiary of Mutual of Omaha
Insurance  Company),  as of December 31,  1995,  and the related  statements  of
operations, capital and surplus, and cash flows for each of the two years in the
period  ended   December  31,  1995.   These   financial   statements   are  the
responsibility of the Company's  management.  Our responsibility is to report on
these financial statements based on our audits.

We  conducted  our  audits  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 originally issued report dated February 23, 1996, we expressed an opinion
that  the  1995  financial  statements,   prepared  using  accounting  practices
prescribed  or permitted by the  Insurance  Department of the State of Nebraska,
presented fairly, in all material respects,  the financial position of United of
Omaha Life  Insurance  Company as of December 31,  1995,  and the results of its
operations  and its  cash  flow for each of the two  years in the  period  ended
December 31, 1995 in conformity with generally accepted  accounting  principles.
As described in Note 1 to the financial  statements,  pursuant to the provisions
of  Statement  of  Financial   Accounting  Standards  Board  Interpretation  40,
Applicability  of  Generally  Accepted  Accounting  Principles  to  Mutual  Life
Insurance and Other Enterprises,  as amended ("FIN 40"), financial statements of
mutual life insurance  enterprises  for periods ending on or before December 15,
1996, prepared using accounting  practices  prescribed or permitted by insurance
regulators   (statutory   financial   statements)   are  no  longer   considered
presentations  in conformity  with  generally  accepted  accounting  principles.
Accordingly,  our  present  opinion on the  presentation  of the 1995  financial
statements in accordance  with  generally  accepted  accounting  principles,  as
presented herein, is different from that expressed in our previous report.

In our opinion,  because of the effects of the matter discussed in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with generally accepted accounting principles, the financial position
of United of Omaha  Life  Insurance  Company as of  December  31,  1995,  or the
results  of its  operations  and its cash flows for each of the two years in the
period ended December 31, 1995.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of United of Omaha Life Insurance
Company as of December 31, 1995,  and the results of its operations and its cash
flows for the each of the two years in the period ended  December  31, 1995,  in
conformity  with accounting  practices  prescribed or permitted by the Insurance
Department of the State of Nebraska.


Coopers & Lybrand L.L.P.


Omaha, Nebraska
February  23, 1996  [except for the change in our opinion as required by FIN 40,
for which the date is April 9, 1997]


UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)
<TABLE>
<CAPTION>

STATUTORY STATEMENTS OF ADMITTED ASSETS, LIABILITIES AND SURPLUS
DECEMBER 31, 1996 AND 1995
(in thousands)
- ------------------------------------------------------------------------------------------------------------------------


ADMITTED ASSETS                                                                     1996         1995

Cash and invested assets (Notes 2 and 3):
<S>                                                                               <C>          <C>         
  Bonds                                                                           $  6,194,033 $  5,348,682
  Preferred stocks                                                                       2,967        2,967
  Common stocks                                                                        206,792      215,614
  Mortgage loans                                                                       914,877    1,039,336
  Real estate occupied by the Company, net of accumulated depreciation of 
   $51,913 in 1996 and $48,176 in 1995                                                  85,958       89,366
  Real estate acquired in satisfaction of debt, net of accumulated depreciation 
    of $3,418 in 1996 and $4,007 in 1995                                                47,288       53,812
  Investment in real estate, net of accumulated depreciation of $14,576 in 1996 
    and $14,052 in 1995                                                                  9,930       13,234
  Policy loans                                                                         118,150      111,335
  Cash and short-term investments                                                      117,502      176,000
  Other invested assets                                                                 70,027       46,272
                                                                                 -------------- ------------
           Total cash and invested assets                                            7,767,524    7,096,618

Premiums deferred and uncollected                                                       94,802       85,015
Investment income due and accrued                                                       75,193       73,470
Electronic data processing equipment, net                                               44,971       53,474
Receivable from parent, subsidiaries and affiliates (Note 6)                             8,075        7,671
Other assets (Note 3)                                                                   47,050       70,443
Separate accounts assets                                                               499,423      156,212
                                                                                 -------------- ------------
           Total admitted assets                                                  $  8,537,038  $ 7,542,903
                                                                                 ============== ============
LIABILITIES

Policy reserves (Notes 6 and 10):
  Aggregate reserve for policies and contracts                                    $  5,427,996 $  4,724,703
  Liability for premium and other deposit funds                                      1,670,294    1,746,619
  Policy and contract claims                                                            49,317       48,022
  Other                                                                                 74,171       71,293
                                                                                 -------------- ------------
           Total policy reserves                                                     7,221,778    6,590,637

Interest maintenance reserve                                                            26,872       25,378
Asset valuation reserve                                                                114,495      106,346
General expenses and taxes due or accrued (Note 5)                                      35,147       32,866
Federal income taxes due or accrued (Note 4)                                            20,241       17,342
Other liabilities (Note 3)                                                              84,293     101,537
Separate accounts liabilities                                                          499,392      156,184
                                                                                 -------------- -------------
           Total liabilities                                                         8,002,218    7,030,290
                                                                                 -------------- -------------
SURPLUS
Capital stock, $10 par value, 900,000 shares authorized and outstanding                  9,000        9,000
Gross paid-in and contributed surplus                                                   62,724       62,724
Unassigned surplus (Note 11)                                                           463,096      440,889
                                                                                 -------------- ------------
           Total surplus                                                               534,820      512,613
                                                                                 -------------- ------------
           Total liabilities and surplus                                          $  8,537,038  $ 7,542,903
                                                                                 ============== ============

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>


<PAGE>
UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)
<TABLE>
<CAPTION>

STATUTORY STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
(in thousands)
- -------------------------------------------------------------------------------------------------------------------------


                                                                                 1996           1995           1994

Income:
<S>                                                                              <C>            <C>            <C>        
  Net premiums and annuity considerations (Notes 6 and 7)                     $   1,285,507  $ 1,278,389    $ 1,198,989
  Other considerations and fund deposits                                            260,508       81,818         51,580
  Net investment income (Notes 2 and 6)                                             546,634      526,246        444,160
  Other income                                                                       20,604       25,233         32,075
                                                                                -------------  ------------  -----------
           Total income                                                           2,113,253    1,911,686      1,726,804
                                                                                -------------  ------------  -----------
Benefits and expenses:
  Policyholder and beneficiary benefits (Note 6)                                    890,668      728,340        668,542
  Increase in reserves for policyholder and beneficiary benefits                    561,185      781,059        718,113
  Commissions                                                                       126,692       98,132         97,436
  Operating expenses (Notes 5 and 6)                                                175,723      186,158        175,988
  Expense realignment costs (Note 13)                                                 9,099         -              -
  Net transfers to separate accounts                                                277,638       41,074         23,453
                                                                                -------------  ------------  -----------
           Total benefits and expenses                                            2,041,005    1,834,763      1,683,532
                                                                                -------------  ------------  -----------
           Net gain from operations before federal income taxes and
             net realized capital gains                                              72,248       76,923         43,272

Federal income taxes (Note 4)                                                        41,101       30,227         25,500
                                                                                -------------  ------------  -----------
           Net gain from operations before net realized capital gains                31,147       46,696         17,772

Net realized capital gains (Notes 2 and 6)                                           23,461       14,476          4,826
                                                                                -------------  ------------  -----------
           Net income                                                         $      54,608    $  61,172    $    22,598
                                                                                =============  ===========   ===========

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>


<PAGE>
UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)
<TABLE>
<CAPTION>

STATUTORY STATEMENTS OF CHANGES IN SURPLUS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
(in thousands)
- -----------------------------------------------------------------------------------------------------------


                                                                    1996           1995            1994

Capital stock:
<S>                                                                  <C>           <C>             <C>       
  Balance at beginning and end of year                          $    9,000    $     9,000     $    9,000
                                                                 ---------    -----------     ----------
Gross paid-in and contributed surplus:
  Balance at beginning of year                                      62,724         62,724         12,724
  Paid-in by Mutual of Omaha Insurance Company (Note 6)                 -              -          50,000
                                                                 ---------    -----------     ----------
  Balance at end of year                                            62,724         62,724         62,724
                                                                 ---------    -----------     ----------
Unassigned surplus:
  Balance at beginning of year                                     440,889        378,242        354,608
  Net income                                                        54,608         61,172         22,598
  Change in net unrealized capital gains (losses) (Note 2)         (23,064)         6,299         12,348
  (Increase) decrease in:
    Non-admitted assets                                              2,561          1,593         (4,670)
    Asset valuation reserve                                         (8,150)        (6,483)        (6,619)
  Pension plan contribution (Note 5)                                (3,599)            -              -
  Other, net                                                          (149)            66            (23)
                                                                 ---------    -----------     ----------
  Balance at end of year                                           463,096        440,889        378,242
                                                                 ---------    -----------     ----------

           Total surplus                                      $    534,820    $   512,613   $    449,966
                                                                 =========     ==========     ==========

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>


<PAGE>

UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)
<TABLE>
<CAPTION>

STATUTORY STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
(in thousands)
- -------------------------------------------------------------------------------------------------------------------------

                                                               1996               1995             1994
Cash from operations:
<S>                                                           <C>                   <C>            <C>       
  Premiums, considerations and other fund deposits        $  1,539,502          $1,343,041     $1,240,212
  Net investment income                                        537,288             512,992        434,840
  Other income                                                  20,642              21,771         53,829
  Benefits                                                    (888,661)           (728,025)      (665,575)
  Commissions and general expenses                            (314,100)           (276,574)      (262,282)
  Federal income taxes                                         (42,235)            (23,796)       (30,496)
  Net transfers to separate accounts                          (292,935)            (41,112)       (23,453)
                                                          ------------------------------------------------
           Net cash from operations                            559,501             808,297        747,075
                                                           -----------------------------------------------
Cash from investments:
  Proceeds from investments sold, redeemed or matured:
    Bonds                                                      992,065             582,788        606,001
    Mortgage loans                                             132,406             131,975        135,034
    Stocks                                                      52,062              73,863        365,849
    Real estate                                                 18,601              15,353         26,537
    Other invested assets                                       32,150               4,391          7,781
  Tax on capital gains                                          (9,665)             (2,525)       (12,993)
  Cost of investments acquired:
    Bonds                                                   (1,818,632)         (1,460,824)    (1,441,532)
    Mortgage loans                                             (22,607)            (56,781)       (32,909)
    Stocks                                                     (25,848)            (28,873)      (386,130)
    Other invested assets                                      (53,150)            (22,321)        (3,744)
    Real estate                                                 (4,205)             (4,897)        (6,256)
  Net increase in policy loans                                  (6,815)             (6,494)        (3,771)
                                                          ------------------------------------------------
           Net cash from investments                          (713,638)           (774,345)      (746,133)
                                                            ----------------------------------------------
Cash from financing and other sources:
  Other cash provided                                          102,623              38,420          8,067
  Other cash used                                               (6,984)             (5,434)       (38,888)
  Capital and surplus paid-in (Note 6)                             -                  -            50,000
                                                           -----------------------------------------------
           Net cash from financing and other sources            95,639              32,986         19,179
                                                           -----------------------------------------------
Net change in cash and short-term investments                  (58,498)             66,938         20,121

Cash and short-term investments:
  Beginning of year                                            176,000             109,062         88,941
                                                             --------------------------------------------
  End of year                                            $     117,502             176,000        109,062
                                                             ============================================

The  accompanying  notes  are an  integral  part of  these  statutory  financial
statements.
</TABLE>

<PAGE>


UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)


NOTES TO STATUTORY FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
(dollar amounts in thousands)
- --------------------------------------------------------------------------------

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Nature  of  Operations  - United  of Omaha  Life  Insurance  Company  (the
      Company) is a wholly-owned subsidiary of Mutual of Omaha Insurance Company
      (Mutual of Omaha), a mutual life and health and accident insurance company
      domiciled  in the State of Nebraska.  At December  31,  1996,  the Company
      owned 100% of the  outstanding  common  stock of the  following  entities:
      Companion Life Insurance Company (Companion),  United World Life Insurance
      Company (United World),  Mutual of Omaha Structured  Settlement  Company -
      Nebraska    (MOSSCO-NE),    Mutual   of   Omaha   Structured    Settlement
      Company-Connecticut (MOSSCO-CT), and Mutual of Omaha Structured Settlement
      Company-New  York  (MOSSCO-NY).  The  Company  has  insurance  licenses to
      operate in 49 states, the District of Columbia, Guam, Puerto Rico, and the
      U.S.  Virgin Islands.  Individual life insurance and annuity  products are
      sold primarily through a network of career agents,  direct mail,  brokers,
      financial   planners   and  banks.   Group   business   is   produced   by
      representatives  located in Mutual of Omaha group offices  throughout  the
      country.

      Basis of Presentation - The  accompanying  financial  statements have been
      prepared in conformity with accounting  practices  prescribed or permitted
      by the Insurance Department of the State of Nebraska. Prescribed statutory
      accounting  practices  are contained in a variety of  publications  of the
      National Association of Insurance  Commissioners  (NAIC), as well as state
      laws,  regulations,  and general administrative rules. Permitted statutory
      accounting  practices  encompass all  accounting  practices  which may not
      necessarily be prescribed but are not prohibited.

      The  1995  and  1994  financial  statements,   presented  for  comparative
      purposes,  were previously  described as also being prepared in accordance
      with  generally  accepted  accounting  principles  (GAAP) for mutual  life
      insurance   companies  and  their   wholly-owned  life  insurance  company
      subsidiaries.   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  annual  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 no longer  considered
      GAAP  presentations  when  presented in  comparative  form with  financial
      statements for periods subsequent to the effective date. Accordingly,  the
      prior independent  auditors' reports have been reissued in accordance with
      FIN 40.

      The accompanying statutory financial statements vary in some respects from
      those  that  would  be  presented  in  conformity   with  GAAP.  The  most
      significant  differences  include:  (a) bonds  are  generally  carried  at
      amortized  cost rather than being valued at either  amortized cost or fair
      value based on their classification according to the Company's ability and
      intent to hold or trade the  securities;  (b) acquisition  costs,  such as
      commissions and other costs related to acquiring new business, are charged
      to  operations as incurred and not  deferred,  whereas  premiums are taken
      into income on a pro rata basis over the respective  term of the policies;
      (c)  deferred   federal  income  taxes  are  not  provided  for  temporary
      differences between tax and financial reporting; (d) no provision has been
      made for federal  income taxes on unrealized  appreciation  of investments
      which are carried at market value; (e) asset valuation  reserves (AVR) and
      interest  maintenance  reserves  (IMR)  are  established;   (f)  different
      actuarial  assumptions are used for calculating  certain policy  reserves;
      and (g) changes in certain assets designated as "non-admitted" assets have
      been charged to unassigned surplus.  The aggregate effect of the foregoing
      differences on the  accompanying  statutory  financial  statements has not
      been determined, but was presumed to be material.

      Management is required to make estimates and  assumptions  that affect the
      reported  amounts in the statutory  financial  statements.  Actual results
      could differ significantly from those estimates.

      Investments  - Bonds are  generally  stated at amortized  cost.  Bonds not
      backed  by  other  loans  are  amortized  using  the  scientific   method.
      Loan-backed  bonds  and  structured  securities  are  amortized  using the
      interest method based on anticipated  prepayments at the date of purchase.
      Changes in estimated cash flows from the original purchase assumptions are
      accounted for using the retrospective method.  Preferred stocks are stated
      primarily at cost.  Common stocks of unaffiliated  companies are stated at
      market value and affiliated  companies  (principally  insurance companies)
      are valued at underlying  statutory  book value.  The change in the stated
      value is recorded as a change in  unrealized  capital  gains  (losses),  a
      component of unassigned surplus, ignoring the effect of income taxes.

      Mortgage  loans and  policy  loans  are  stated  at the  aggregate  unpaid
      balance. In accordance with statutory  accounting  practices,  the Company
      records a general  reserve  for  losses on  mortgage  loans as part of the
      asset valuation reserve.

      Home office and investment  real estate are valued at cost, less allowance
      for  depreciation.  Property acquired in satisfaction of debt is initially
      valued at the lower of cost or fair market value. Depreciation is provided
      on the straight-line  basis over the estimated useful lives of the related
      assets.

      Short-term  investments  include all investments whose maturities,  at the
      time of  acquisition,  are one year or less and are  stated at cost  which
      approximates market.

      Investment  income is recorded when earned.  Realized  gains and losses on
      sale  or  maturity  of   investments   are   determined  on  the  specific
      identification  basis.  Any  portion  of  invested  assets  designated  as
      "non-admitted"  was excluded  from the  statutory  statements  of admitted
      assets,  liabilities  and surplus and  recorded as a change in  unrealized
      capital gains (losses).

      Asset   Valuation  and  Interest   Maintenance   Reserves  -  The  Company
      establishes certain reserves as promulgated by the National Association of
      Insurance  Commissioners  (NAIC).  The AVR is established for the specific
      risk  characteristics  of  invested  assets  of the  Company.  The  IMR is
      established  for the realized  gains and losses on the redemption of fixed
      income  securities  resulting from changes in interest rates,  net of tax.
      Gains and losses  pertaining to the IMR are  subsequently  amortized  into
      investment  income over the expected  remaining  period to maturity of the
      investments sold or called.

      Policy  Reserves - Policy reserves  provide amounts  adequate to discharge
      estimated  future  obligations in excess of estimated  future  premiums on
      policies in force.  Reserves for life policies are computed principally by
      using the  Commissioners'  Reserve Valuation Method basis or the net level
      premium  basis with  assumed  interest  rates  (2.5% to 6%) and  mortality
      (American Experience,  1941, 1958, 1960 and 1980 CSO tables) as prescribed
      by   regulatory   authorities.   Reserves   for   annuities   and  deposit
      administration  contracts  are  computed  on the basis of  interest  rates
      ranging from 2.5% to 12.75%. Policy and contract claim liabilities include
      provisions for reported  claims and estimates for claims  incurred but not
      reported.  To the extent the ultimate  liability  differs from the amounts
      recorded,  such  differences  are reflected in operations  when additional
      information becomes known.

      Premiums and Related  Commissions - Premiums are recognized as income over
      the premium paying period.  Commissions and other expenses  related to the
      acquisition of policies are charged to operations as incurred.

      Federal Income Taxes - The Company files a consolidated federal income tax
      return  with its parent  and other  eligible  subsidiaries.  The method of
      allocating  taxes among the  companies  is subject to a written  agreement
      approved by the Board of Directors.  Each company's  provision for federal
      income taxes is based on a separate return  calculation  with each company
      recognizing  tax  benefits of net  operating  loss  carryforwards  and tax
      credits on a separate return basis.

      The  provision  for  federal  income  taxes is based  on  income  which is
      currently  taxable.  Deferred  federal  income  taxes are not provided for
      temporary  differences  between  income tax and statutory  reporting.  The
      Company  recognizes  the  benefits of net  operating  losses,  foreign tax
      credit, and general business credit carryforwards when realized.

      Non-Admitted Assets - Certain assets designated as "non-admitted"  assets,
      principally  receivables and office furniture and equipment,  are excluded
      from  the  statutory  statements  of  admitted  assets,  liabilities,  and
      surplus.  The net change in such assets is charged or credited directly to
      unassigned surplus.

      Fair  Values  of  Financial   Instruments  -  The  following  methods  and
      assumptions  were  used  by the  Company  in  estimating  its  fair  value
      disclosures for financial instruments:

            Cash,  Short-Term  Investments  and  Other  Invested  Assets  -  The
            carrying  amounts  reported in the statutory  statements of admitted
            assets, liabilities, and surplus approximate their fair values.

            Bonds - The fair values for bonds are based on quoted market prices,
            where  available.  For bonds not  actively  traded,  fair values are
            estimated using values obtained from independent pricing services or
            based on  expected  future  cash flows  using a current  market rate
            applicable  to  the  yield,  credit  quality  and  maturity  of  the
            investments.

            Unaffiliated Common Stocks - The fair values for unaffiliated common
            stocks are based on quoted  market  prices and are  reported  in the
            statutory statements of admitted assets, liabilities, and surplus.

            Mortgage  Loans - The fair values for mortgage  loans are  estimated
            using discounted cash flow analyses,  using interest rates currently
            being  offered for similar  loans to borrowers  with similar  credit
            ratings, credit quality, and maturity of the investments.

            Policy  Loans - The Company does not believe an estimate of the fair
            value of policy loans can be made without incurring  excessive cost.
            Policy  loans have no stated  maturities  and are usually  repaid by
            reductions  to  benefits  and  surrenders.  Because of the  numerous
            assumptions  which would have to be made to estimate fair value, the
            Company believes that such information would not be meaningful.

            Investment  Contracts  -  The  fair  values  for  liabilities  under
            investment-type  insurance  contracts are estimated using discounted
            cash flow calculations,  which are based on interest rates currently
            being offered for similar contracts with maturities  consistent with
            those remaining for the contracts being valued.

      Derivatives - The Company utilizes swap and cap arrangements, for purposes
      other than trading,  to hedge risk, to manage investment  returns,  and to
      align currency rates with its insurance obligations.  The foreign currency
      swap arrangements are stated at market value. The differences  between the
      amounts paid or received on foreign currency and  interest-rate  swaps are
      reflected  in  the  statutory  statements  of  income.  Interest-rate  cap
      arrangements  are  stated  at  amortized  cost.   Interest-rate  caps  are
      amortized and recorded as an adjustment to net investment  income over the
      life of the investment using the effective interest method.

      The  Company  also  invests  in equity  linked  notes  that are  stated at
      amortized cost and intends to hold them to maturity. These instruments pay
      interest based on a very modest (or no)  semi-annual or annual coupon rate
      and pay at maturity all principal  plus  "contingent"  interest based on a
      coupon rate equal to the percentage increase in a designated index. If the
      index has declined over the term of the note,  no  contingent  interest is
      payable,  but at maturity all principal would nevertheless be payable. The
      designated  index is typically  linked to the performance of a known stock
      index or basket of indices. Interest income is recognized when earned.

      Separate  Accounts  - The  assets of the  separate  accounts  shown in the
      statutory  statements  of admitted  assets,  liabilities,  and surplus are
      carried at fair value and consist primarily of common stocks, mutual funds
      and  commercial  paper held by the Company for the benefit of  certificate
      holders under specific  individual and group annuity  contracts.  Benefits
      paid  to  separate  account  certificate  holders  are  reflected  in  the
      statutory  statements  of  income,  but are offset by  transfers  from the
      separate  accounts.  The  payment  of such  benefits  and the  earning  of
      investment  income  constitute  the  only  significant  activities  in the
      separate accounts.

      Reclassifications - Certain  reclassifications have been made to the prior
      years amounts to conform with current year presentation with no changes to
      unassigned surplus or net income.

2.    INVESTMENTS

      The cost or amortized  cost,  gross  unrealized  gains,  gross  unrealized
      losses and  estimated  fair value of the Company's  investment  securities
      were as follows:

<TABLE>
<CAPTION>
                                             Cost or         Gross         Gross        Estimated
                                             Amortized      Unrealized    Unrealized       Fair
                                               Cost           Gains         Losses         Value

At December 31, 1996:
<S>                                           <C>             <C>         <C>          <C>          
  Governments                            $   67,058      $     447   $     1,077  $      66,428
  States, territories and possessions         1,187             47           -            1,234
  Political subdivisions                     20,104            327           232         20,199
  Special revenue                         1,210,844         18,600        13,724      1,215,720
  Public utilities                          416,189         21,892           995        437,086
  Industrial and miscellaneous            4,340,670        122,767        50,250      4,413,187
  Credit-tenant loans                       277,025         10,186         2,557        284,654
                                          ---------       --------      --------      ---------
           Total                         $6,333,077    $   174,266    $   68,835   $  6,438,508
                                          =========       ========      ========    ===========

  Bonds                                  $6,194,033
  Short-term investments                    139,044
                                          ---------
                                         $6,333,077

Preferred stocks                         $    3,365     $   1,899   $        398   $      4,866
                                          =========      =========     =========     ==========
Common stocks:
  Affiliated                             $   66,086     $   7,514   $       -      $     73,600
  Unaffiliated                               61,054        74,540          2,402        133,192
                                          ---------       --------      --------      ---------
                                         $  127,140     $  82,054   $      2,402   $    206,792
                                          =========      =========     =========     ==========
At December 31, 1995:
  Governments                            $   68,814     $   3,600   $         74   $     72,340
  States, territories and
    possessions                               6,354           164             -           6,518
  Political subdivisions                     23,300           703              6         23,997
  Special revenue                         1,243,137        39,397          4,179      1,278,355
  Public utilities                          433,579        36,389            450        469,518
  Industrial and
    miscellaneous                         3,527,698       197,605         21,205      3,704,098
  Credit-tenant loans                       231,739        19,304            540        250,503
                                          ---------       --------      --------      ---------
           Total                          5,534,621       297,162         26,454      5,805,329
                                          =========      =========     =========     ==========

  Bonds                                   5,348,682
  Short-term investments                    185,939
                                          ---------
                                          5,534,621
                                          =========

Preferred stocks                         $    3,365        $1,860    $       398    $     4,827
                                          =========      =========     =========     ==========

Common stocks:
  Affiliated                             $   66,085         3,374            763         68,696
  Unaffiliated                               46,422       101,917          1,421        146,918
                                          -----------   -----------  -------------   -----------
                                            112,507       105,291          2,184        215,614
                                          =========      =========     =========     ==========
</TABLE>

      The amortized cost and estimated fair value of debt securities at December
      31, 1996, by contractual  maturity,  are shown below.  Expected maturities
      will differ from  contractual  maturities  because  borrowers may have the
      right to call or prepay  obligations  with or without  call or  prepayment
      penalties.


                                         Amortized         Estimated
                                           Cost           Fair Value

Due in one year or less                  $     328,043     $     329,148
Due after one year through five years        1,363,244         1,374,351
Due after five years through ten years       1,511,490         1,527,455
Due after ten years                          3,130,300         3,207,554
                                          ------------         ---------

                                          $  6,333,077      $  6,438,508
                                          ============      ============


      The sources of net investment income were as follows:

                            1996            1995            1994

Bonds                       $  439,884      $  388,690      $  320,299
Preferred stocks                   399             399             400
Common stocks (Note 6)           1,789          27,756           3,651
Mortgage loans                  87,035          96,891         109,279
Real estate                     29,860          26,860          27,978
Policy loans                     6,855           6,348           5,914
Short-term investments           7,339           6,665           4,047
Other                           (2,732)         (1,858)            497
                           ---- --------------- ----------------------
                               570,429         551,751         472,065
Investment expense             (28,270)        (29,424)        (31,414)
Amortization of IMR              4,475           3,919           3,509
                           ----- --------------- --------------- -----

                            $  546,634      $  526,246      $  444,160
                            =============   =============   ==========
<PAGE>


      Realized  capital  gains and  losses on  invested  assets  consist  of the
following:

                                                                     Net
                                       Gross          Gross        Realized
                                       ealized      Realized        Gains
                                       Gains         Losses        (Losses)
Year ended December 31, 1996:
  Bonds                                $    9,290    $    1,489     $    7,801
  Common stocks (Note 6)                   41,198           351         40,847
  Mortgage loans                              660         7,618         (6,958)
  Real estate                               2,690         2,949           (259)
  Other                                     3,830            34          3,796
                                        ------------  ----------      ---------
                                        $  57,668     $  12,441         45,227
                                        ============  ===========
  Less: Capital gains tax (Note 6)                                     (15,798)
           Transfer to IMR                                              (5,968)
                                                                        -------
Net realized capital gains                                           $  23,461
                                                                      =========

Year ended December 31, 1995:
  Bonds                                $    4,830    $      158     $    4,672
  Common stocks (Note 6)                   36,564           663         35,901
  Mortgage loans                              977         8,894         (7,917)
  Real estate                               1,804         8,041         (6,237)
  Other                                     1,479           185          1,294
                                        ------------  ----------      ---------
                                        $  45,654     $  17,941         27,713
                                        ============  ===========
  Less: Capital gains tax (Note 6)                                      (9,665)
           Transfer to IMR                                              (3,572)
                                                                        -------

Net realized capital gains                                           $  14,476
                                                                      =========

Year ended December 31, 1994:
  Bonds                                $    5,764    $      145     $    5,619
  Common stocks                             6,608         1,478          5,130
  Mortgage loans                            2,270         7,011         (4,741)
  Real estate                               6,540         1,922          4,618
  Other                                     3,985             20         3,965
                                        ------------  ----------      ---------
                                        $  25,167     $  10,576         14,591
                                        ============  ===========
  Less: Capital gains tax                                               (5,075)
           Transfer to IMR                                              (4,690)

Net realized capital gains                                          $    4,826
                                                                     ==========

      The maximum and  minimum  lending  rates for  mortgage  loans  during 1996
      ranged from 6.86% to 7.88%. The maximum  percentage of any one loan to the
      value of  security  at the  time of the  loan,  exclusive  of  insured  or
      guaranteed or purchase money mortgages,  was 75%. The estimated fair value
      of the mortgage loan portfolio was  approximately  $928,621 and $1,072,501
      at December 31, 1996 and 1995, respectively.

      The  Company's   mortgage  loans  finance   various  types  of  commercial
      properties  throughout the United States. The geographic  distributions of
      the mortgage loans were as follows at December 31, 1996 and 1995:


                                1996             1995

   California              $    87,778     $      98,299
   Nebraska                     53,118            59,210
   Missouri                     49,422            61,494
   Indiana                      49,004            47,693
   Washington                   44,615            47,189
   All other states            630,940           725,451
                            ----------           -------

                         $     914,877      $  1,039,336
                            ==========      ============


      The  following  table  summarizes  the   non-performing  and  restructured
mortgage loans at December 31, 1996 and 1995:

                                 1996           1995

   Non-performing           $    8,917     $    2,013
   Restructured                 13,501         24,184
                              --------         ------

                           $    22,418      $  26,197
                             =========      =========

      At December 31, 1996,  securities with an amortized cost of $5,487 were on
      deposit   with   government   agencies  as  required  by  law  in  various
      jurisdictions in which the Company conducts business.

3.    DERIVATIVE FINANCIAL INSTRUMENTS

      The  Company  enters  into   interest-rate   swap   agreements  to  manage
      interest-rate  exposure.  The primary  reason for the  interest-rate  swap
      agreements  is  to  modify  the  interest-rate  sensitivities  of  certain
      investments  so that they are  highly  correlated  with the  interest-rate
      sensitivities  of  certain  insurance   liabilities.   Interest-rate  swap
      transactions  generally  involve the  exchange  of fixed or floating  rate
      interest  payment  obligations  without  the  exchange  of the  underlying
      principal amount.

      The  Company  also  uses  interest-rate  caps to more  effectively  manage
      interest-rate   risk  associated  with  single  premium  deferred  annuity
      contracts.  An  interest-rate  cap is a right to  receive  the excess of a
      reference  interest  rate over a given  rate.  This  allows the Company to
      limit the risk associated with an increase in interest rates.

      The Company purchases  corporate bonds in the foreign bond markets.  These
      bonds are  typically  issued by U.S.  corporations  and  denominated  in a
      variety of  currencies.  These  bonds,  on  occasion,  are  available  for
      purchase in the secondary market at attractive  yields. The Company enters
      into currency swaps  simultaneous with its foreign currency bond purchases
      so that all future  foreign  currency-denominated  interest and  principal
      payments on such bonds are swapped with high quality counterparties at the
      time of purchase for known amounts of U.S.
      dollars.

      The Company uses equity  linked notes to more cost  effectively  diversify
      its exposure to equity markets and as an asset  replication  instrument to
      match  the  liabilities  of  certain  group  annuity  contracts  where the
      customer  seeks  equity  market  participation.  Equity  linked notes help
      reduce the Company's  exposure to  fluctuations  in equity  instruments by
      linking a substantial  portion of their  expected  total return to certain
      market indices while preserving the invested principal.

      The  following  table  summarizes  the  Company's   derivative   financial
      instruments.  Notional amounts are used on certain  instruments to express
      the volume of these  transactions,  but do not  represent the much smaller
      amounts potentially subject to credit risk.

                               Notional     Statement    Fair      Year(s) of
                                Amount        Value      Value     Maturity
At December 31, 1996:
  Interest-rate swaps         $  202,500  $     -      $ (9,259)    1999 - 2003
                              =========== ========== ============

  Interest-rate caps          $  320,000  $    2,739 $    1,883     2000 - 2001
                              =========== ========== ============

  Foreign currency swaps     $    21,503  $ (10,401) $  (10,401)    1997 - 1998
                             ============ ========== ===========

  Equity linked notes         $  109,925  $    5,902 $   41,289     1997 - 2016
                              =========== ========== ============


At December 31, 1995:
  Interest-rate swaps         $  202,500  $     -    $  (17,210)    1999 - 2003
                              =========== ========== ============

  Interest-rate caps          $  165,000  $    1,343 $       608        2000
                              =========== ========== ============

  Foreign currency swaps     $    80,729  $ (32,796) $  (32,796)    1996 - 1998
                             ============ ========== ===========

  Equity linked notes        $    48,925  $     -    $   15,741     1997 - 2015
                             ============ ======================

      The Company has considerable  experience in evaluating and managing credit
      risk. Each issuer or counterparty is extensively  reviewed to evaluate its
      financial stability before entering into each agreement and throughout the
      period that the financial instrument is owned.

      The Company has  commitments  to fund bond  investments  of  approximately
      $42,200 and  mortgage  loans of  approximately  $7,200 as of December  31,
      1996.  These  commitments  are legally  binding and have fixed  expiration
      dates or other termination clauses that may require a payment of a fee. In
      the  event  that  the  financial  condition  of  a  borrower  deteriorates
      materially,   the  commitment  may  be  terminated.   Since  some  of  the
      commitments  may  expire  or  terminate,  the  total  commitments  do  not
      necessarily represent future liquidity requirements.

4.    FEDERAL INCOME TAXES

      The provision for federal  income taxes  reflects an effective  income tax
      rate which differs from the  prevailing  federal income tax rate primarily
      as  a  result  of  income  and  expense  recognition  differences  between
      statutory  and  income  tax  reporting.   The  major  differences  include
      capitalization  and  amortization of certain  acquisition  amounts for tax
      purposes,  different  methods for determining  statutory and tax insurance
      reserves,  timing  of the  recognition  of  market  discount  on bonds and
      certain accrued  expenses,  and the  acceleration of depreciation  for tax
      purposes.

      The  Company's  tax returns  have been  examined by the  Internal  Revenue
      Service  (IRS) through 1992.  The Company is currently  appealing  certain
      adjustments  proposed by the IRS for tax years 1987 through 1992.  The tax
      returns for 1993 through 1995 are currently under examination.  Management
      believes the results of these examinations will have no material impact on
      the Company's statutory financial statements.

      Under  federal  income  tax law  prior to 1984,  the  Company  accumulated
      approximately  $31,615 of  deferred  taxable  income  which  could  become
      subject to income taxes in the future under certain conditions. Management
      believes the chance that those conditions will exist is remote.

5.    RETIREMENT BENEFITS

      The Company  participates  with affiliated  companies in a noncontributory
      defined benefit plan covering all United States employees  meeting certain
      minimum   requirements.   Mutual   of  Omaha  and   certain   subsidiaries
      (collectively   referred  to  as  the  Companies)  generally  make  annual
      contributions  to the plan in an amount between the minimum ERISA required
      contribution  and the maximum tax deductible  contribution.  Funds for the
      plan are held in the general and separate  accounts of the Company under a
      group annuity contract.

      Information  regarding  accrued  benefits  and net  assets  has  not  been
      determined  on  an  individual  company  basis.  The  Company's  employees
      comprised  approximately 28% of the total employee group in 1996, 1995 and
      1994. The Companies expensed  contributions of $12,152,  $9,115 and $8,746
      in 1996, 1995 and 1994,  respectively.  During 1996, the Companies changed
      mortality  tables  from 1971 GAM to the 1983 GAM. As a result of the table
      change,  the actuarial  present value of accrued benefits as of January 1,
      1996, increased by $21,637. The Companies made an additional  contribution
      of $21,637 and recorded it as a direct  charge to surplus,  net of federal
      income taxes of $7,573.  A comparison  of accrued  benefits and net assets
      for the entire plan as of January 1, 1996 and 1995 follows:

                                                   1996            1995
Actuarial present value of accrued benefits:
  Vested                                         $  352,736      $  280,516
  Nonvested                                           4,036           1,263
                                               ------ --------------- -----

                                                 $  356,772      $  281,779
                                                 =============   ==========

Net assets available for benefits                $  324,925      $  301,773
                                                 =============   ==========

Assumptions:
  Annual investment return                       9.00 %          9.16 %
  Mortality table                              1983 GAM        1971 GAM
  Discount rate                                  7.62 %          7.93 %

      The Companies also have the Mutual of Omaha 401(k) Long-Term  Savings Plan
      covering  all  United  States  employees  who have  completed  one year of
      service and have reached their 21st  birthday.  Participants  may elect to
      contribute  1% to 16% of their  salary  annually  subject  to plan and IRS
      limitations.  The  Companies  match  at least  25% of the  first 6% of the
      contributions  made by each  participant.  The  Companies  match  up to an
      additional  75%  of  the  first  6% of  the  contributions  made  by  each
      participant  if  certain   company-wide   performance  measures  are  met.
      Contributions  by the  Companies  were $5,600,  $5,775 and $5,477 in 1996,
      1995 and 1994, respectively.

      The Companies  provide certain  postretirement  medical and life insurance
      benefits.  The Companies subsidize these benefits with certain limitations
      to retirees and eligible employee groups. Associates retiring on or before
      December 31, 1997,  are eligible for the full subsidy if they are at least
      age 55 with at least 10 years of service and  continuously  covered by one
      of  the  Companies'  health  plans  for  10  years  prior  to  retirement.
      Associates  retiring after December 31, 1997, must be at least age 60 with
      at least 15 years of service and continuously  covered for 15 years by one
      of the  Companies'  health plans prior to  retirement to be eligible for a
      subsidy.  Associates  hired on or after January 1, 1995,  are not eligible
      for a  Company  subsidy.  The cost of  these  postretirement  benefits  is
      allocated to the Companies in accordance with an intercompany cost-sharing
      arrangement.  The  Companies  use the  accrual  method of  accounting  for
      postretirement  benefits and elected to amortize  the original  transition
      obligation over 20 years.

      The  following  table sets forth the Plan's  funded status at December 31,
1996 and 1995:

                                                   1996            1995        

Accumulated postretirement benefits obligation:
    Fully eligible actives                        $     8,008     $     9,071   
    Retirees                                           76,136          72,688
                                                       ------          ------
                                                       84,144          81,759
Unrecognized transition obligation                    (64,294)        (69,716)
Unrecognized gain                                       7,928           9,951
                                                       ------          ------

           Total accrued                           $   27,778      $   21,994   
                                                   =============   ===========
Assumptions:
  Discount rate                                      7.50 %          7.25 %    
  Health care cost trend rate:
    First year                                       8.50 %          8.50 %    
    Ultimate                                         5.00 %          5.00 %    
    Grading period                                   8 years       10 years


      The  Companies'  net periodic  postretirement  benefit  costs  include the
following components:

                                          1996          1995           1994

Eligibility costs                        $    1,385    $    1,654     $    1,839
Interest costs                                5,909         5,567          5,761
Net amortization and deferral                     -          (683)             -
Amortization of transition obligation         4,018         4,101          4,101
                                          -----------   -----------    ---------

           Total benefit costs            $  11,312     $  10,639      $  11,701
                                          ============  ============   =========


      The health care cost trend rate assumption has a significant effect on the
      amounts reported.  To illustrate,  increasing the assumed health care cost
      trend  rate by one  percentage  point  in each  year  would  increase  the
      Companies' accumulated  postretirement  benefits obligation as of December
      31, 1996 by  approximately  $6,130 and the estimated  eligibility cost and
      interest cost components of the net periodic  postretirement benefit costs
      for 1996 by approximately $799.

6.    RELATED PARTY TRANSACTIONS

      The home office properties  are occupied jointly by the Company, Mutual of
      Omaha and certain affiliates.  Because of this relationship, the Companies
      incur joint operating expenses subject to allocation.  Management believes
      the method of allocating such expenses is fair and reasonable.

      The  Company  received  management  and  administrative  service  fees for
      MOSSCO-NE,  MOSSCO-NY  and  MOSSCO-CT  of $350 and $151 and for the  years
      ended December 31, 1996 and 1995, respectively.

      The Company paid Kirkpatrick,  Pettis,  Smith, Polian, Inc., an affiliate,
      for equity  investment  management  services of $444, $543 and $431 during
      1996, 1995 and 1994, respectively,  and MOSSCO-NE, MOSSCO-NY and MOSSCO-CT
      for assignment fees of $440 and $361 during 1996 and 1995, respectively.

      On January 2, 1996,  the Company  sold 7,580  shares of First  National of
      Nebraska,  Inc.  common  stock for $27,667 to Mutual.  The share price was
      determined by the stock's  publicly traded market value at the date of the
      transaction. The Company recognized a realized gain of $27,632 and related
      federal income taxes were $9,671.

      In July 1995, the Company received a $25,000  extraordinary  dividend from
      United World.  Assets  distributed to the Company included cash of $1,744,
      bonds  with  a  market  value  of  $23,113  and  accrued  interest  on the
      transferred  bonds of $143.  The  transfer of bonds and  accrued  interest
      occurred July 1, 1995 and the cash was transferred July 3, 1995, the first
      banking day after July 1. The bonds  transferred to the Company  consisted
      of corporate bonds, agency  mortgage-backed  bonds and agency asset-backed
      bonds.

      On August 31, 1995,  the Company  received  $23,250 in cash from Mutual of
      Omaha,  for 600,000  shares of  FirsTier,  Inc.  common  stock.  The gross
      realized  capital gain on the common stock  transferred  was $22,852,  and
      related federal income taxes were $7,998.

      In 1994, the Company  received a $50,000  contribution  to its capital and
      surplus  from Mutual of Omaha and the Company  contributed  $20,000 to the
      capital and surplus of Companion.

      Under the terms of a reinsurance  treaty effected June 1, 1955, all health
      and accident insurance written by the Company is ceded to Mutual of Omaha.
      The  operating  results of certain  lines of group health and accident and
      life insurance are shared equally by the Company and Mutual of Omaha.  The
      amounts ceded by the Company and included in the  statutory  statements of
      admitted assets, liabilities and surplus were as follows:

                                                   1996            1995

Aggregate reserve for policies and contracts    $    88,332     $    89,012
                                                ==============  ===========

Policy and contract claims                       $  104,874      $  127,625
                                                 =============   ==========


      The amounts ceded by the Company and included in the statutory  statements
of income were as follows:
                                                1996           1995      1994
 
    
Premium considerations                        $368,126   $  395,014   $  439,361
                                              =========  ==========   ==========
                                                                               
Policyholder and beneficiary benefits         $273,576   $  309,876   $  324,846
                                              =========  ==========   ==========
                                                                               
Group reinsurance settlement income (expense)$  (2,818)  $    5,354       11,324
                                             ========== ============  ==========
                                                                        
      The  Company  also  assumes  group  and  individual  life  insurance  from
      Companion.  The  amounts  assumed  by  the  Company  and  included  in the
      statutory  statements of admitted assets,  liabilities and surplus were as
      follows:

                                              1996         1995        

Aggregate reserve for policies and contracts  $  3,749     $  3,736   
                                              ===========  ===========  

Policy and contract claims                    $  2,125     $  2,430    
                                              ===========  ===========  

      The  amounts  assumed  by  the  Company  and  included  in  the  statutory
statements of income were as follows:

                                            1996          1995         1994

Premium considerations                      $  2,668      $  4,268     $  5,018
                                            ===========   ===========  ========

Policyholder and beneficiary benefits       $  2,390      $  3,061     $  4,413
                                            ===========   ===========  ========


7.    REINSURANCE

      In  the  normal  course  of  business,   the  Company  assumes  and  cedes
      reinsurance.  The ceding of reinsurance does not discharge an insurer from
      its primary legal liability to a policyholder.  The Company remains liable
      to the extent that a reinsurer is unable to meet its obligations.

      The reconciliation of total premiums to net premiums is as follows:

                                  1996              1995              1994

     Direct                  $  1,641,295      $  1,658,506      $  1,622,903
     Assumed                       26,581            27,496            25,317
     Ceded                       (382,369)         (407,613)         (449,231)
                              --------------    --------------    -----------

           Net               $  1,285,507      $  1,278,389      $  1,198,989
                             ===============   ===============   ============

8.    CREDIT ARRANGEMENTS

      The  Company  and  Mutual  of Omaha  are  authorized  by their  Boards  of
      Directors  to borrow a maximum of $50,000 on a joint  basis under lines of
      credit.  At December 31, 1996, the Company had no  outstanding  borrowings
      against  its  uncommitted,  uncollateralized  revolving  lines of  credit.
      Interest  rates  applicable to borrowings  under the  Companies'  lines of
      credit  arrangements  are  negotiated  with  the  lender  at the  time  of
      borrowing.

9.    CONTINGENT LIABILITIES

      Various  lawsuits  have  arisen in the  ordinary  course of the  Company's
      business.  The Company  believes that its defenses are meritorious and the
      eventual  outcome of those lawsuits will not have a material effect on the
      Company's financial position.

10.   DEPOSIT FUNDS

      The estimated fair value and statement value of guaranteed  investment and
      select maturity contracts were:

                                   1996              1995

     Estimated fair value         $  1,200,031    $  1,355,355
                                   ============   ============

     Statement value              $  1,247,546    $  1,315,730
                                  =============   ============

      Fair values for the Company's  insurance  liabilities other than those for
      investment-type  insurance  contracts  are not  required to be  disclosed.
      However,  the fair values of liabilities under all insurance contracts are
      taken  into   consideration  in  the  Company's   overall   management  of
      interest-rate  risk, which minimizes  exposure to changing  interest rates
      through  the  matching of  investment  maturities  with  amounts due under
      insurance contracts.

      At December  31, 1996 and 1995,  the Company  held  annuity  reserves  and
      deposit fund  liabilities of $1,092,555 and $954,862,  respectively,  that
      were subject to  discretionary  withdrawal  at book value with a surrender
      charge of less than 5%.

11.   STOCKHOLDER DIVIDENDS

      Regulatory  restrictions  limit the  amount  of  dividends  available  for
      distribution without prior approval of regulatory authorities. The maximum
      amount of dividends  which can be paid to the  stockholder  without  prior
      approval  of the  Director  of  Insurance  of the State of Nebraska is the
      greater of 10% of the insurer's  surplus as of the previous December 31 or
      net gain from  operations  for the previous  twelve  month  period  ending
      December  31.  Based upon these  restrictions,  the Company is permitted a
      maximum dividend distribution of $52,582 in 1997.

12.   BUSINESS RISKS

      The Company is subject to regulation by state  insurance  departments  and
      undergoes periodic  examinations by those departments.  The following is a
      description of the most significant  risks facing life and health insurers
      and how the Company manages those risks:

           Legal/Regulatory  Risk is the  risk  that  changes  in the  legal  or
           regulatory  environment  in which an insurer  operates will occur and
           create additional costs or expenses not anticipated by the insurer in
           pricing its products.  The Company  mitigates  this risk by operating
           throughout  the United  States,  thus  reducing  its  exposure to any
           single jurisdiction, and by diversifying its products.

           Credit  Risk is the risk  that  issuers  of  securities  owned by the
           Company will default,  or that other  parties,  including  reinsurers
           which owe the Company money, will not pay. The Company minimizes this
           risk  by  adhering  to a  conservative  investment  strategy  and  by
           maintaining sound reinsurance, credit and collection policies.

           Interest-Rate  Risk is the risk that  interest  rates will change and
           cause a  decrease  in the  value  of an  insurer's  investments.  The
           Company  mitigates  this risk by  attempting  to match  the  maturity
           schedule of its assets with the expected  payouts of its liabilities.
           To the extent  that  liabilities  come due more  quickly  than assets
           mature,  the Company may have to sell  assets  prior to maturity  and
           recognize a gain or loss.

13.   EXPENSE REALIGNMENT COSTS

      In March 1996, the Company and its affiliates  (the  Companies)  announced
      the  elimination  of  approximately  1,000  positions  as a  part  of  the
      initiative to reduce operating costs 15% by the end of 1997. The Companies
      incurred approximately $27,300 of severance and related costs,  consulting
      fees  and  other  one-time  costs  associated  with  expense   realignment
      activities during 1996.


<PAGE>

UNITED OF OMAHA
SEPARATE ACCOUNT C

FINANCIAL STATEMENTS AND
INDEPENDENT AUDITORS' REPORT
DECEMBER 31, 1996 AND 1995


<PAGE>


INDEPENDENT AUDITORS' REPORT

To the Board of Directors
United of Omaha Life Insurance Company

We have  audited  the  accompanying  statement  of net assets of United of Omaha
Separate  Account C as of  December  31,  1996,  and the related  statements  of
operations and changes in net assets for the year then ended. Our responsibility
is to express an opinion on these financial  statements  based on our audit. The
statement of changes in net assets of United of Omaha Separate Account C for the
year ended December 31, 1995 was audited by other  auditors whose report,  dated
March 20, 1996,  expressed an unqualified  opinion. The financial statements are
the responsibility of the Company's management.

We conducted our audit 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 audit provides 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 United of Omaha  Separate
Account C as of December 31, 1996, and the results of its operations and changes
in its net assets for the year then ended in conformity with generally  accepted
accounting principles.


March 18, 1997

<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENT OF NET ASSETS
DECEMBER 31, 1996
- --------------------------------------------------------------------------------------------------------------------------------


                                                                              Series I
                                     -------------------------------------------------------------------------------------------
                                              Fidelity                  Scudder                      T. Rowe Price
                                     ----------------------------  -------------------   ---------------------------------------
                                                                                                      New             Limited -
                                                Asset    Index       Money            Internationl  America   Equity    Term
ASSETS                                Growth   Manager    500       Market     Bond       Stock     Growth    Income    Bond
<S>                                  <C>       <C>       <C>        <C>       <C>       <C>         <C>        <C>      <C>   
Investments in portfolio shares,
 at cost                             $821,366  $447,256  $344,899   $22,805   $398,980  $729,757    $448,804   $504,616 $90,791
                                      =======  ========  ========   =======   ========  ========   =========   ======== ========
Investments in portfolio shares,
 at market                           $863,055  $502,220  $392,606   $22,805   $403,878  $780,860    $497,148   $547,464 $90,388
                                     --------  --------  --------   -------   --------   -------    --------   -------- -------
Net assets                           $863,055  $502,220  $392,606   $22,805   $403,878  $780,860    $497,148   $547,464 $90,388
                                      =======  ========  ========   =======   ========  ========   =========   ======== ========
Accumulation units outstanding         54,874    39,757    23,634    20,740     34,258    63,804      28,069     34,029   8,059
                                      =======  ========  ========   =======   ========  ========   =========   ======== ========
Net asset value per unit             $  15.73     12.63     16.61      1.10      11.79     12.24       17.71      16.09   11.22
                                      =======  ========  ========   =======   ========  ========   =========   ======== ========


The accompanying notes are an integral part of these financial statements.
</TABLE>


<PAGE>


UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENT OF NET ASSETS
DECEMBER 31, 1996 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                            Series V
                           ---------------------------------------------------------------------------------------------------------
                                        Fidelity                 Scudder                           T. Rowe Price
                           -----------------------------------  -----------  -------------------------------------------------------
                                         Asset                                  New                                        Limited -
                                        Manager      Equity -                 America   Personal      Equity                   Term
ASSETS                     Contrafund    Growth      Income    International  Growth    Strategy      Income  International   Bond
<S>                       <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>       
Investments in portfolio 
shares, at cost           $23,074,471 $21,029,439 $27,514,727 $14,373,937 $13,685,377 $20,779,697 $23,871,090 $19,752,092 $6,670,659
                          =========== =========== =========== =========== =========== =========== =========== =========== ==========
Investments in portfolio 
shares, at market value   $25,116,473 $22,102,000 $29,544,271 $15,319,638 $14,213,674 $21,663,152 $25,558,736 $20,800,847 $6,681,908
                          ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------

Net assets                $25,116,473 $22,102,000 $29,544,271 $15,319,638 $14,213,674 $21,663,152 $25,558,736 $20,800,847 $6,681,908
                          =========== =========== =========== =========== =========== =========== =========== =========== ==========
Accumulation units
 outstanding                1,785,274   1,655,034   2,256,678   1,269,457     917,255   1,703,217   1,861,298   1,736,784    631,437
                          =========== =========== =========== =========== =========== =========== =========== =========== ==========

Net asset value per unit       $14.07      $13.35      $13.09      $12.07      $15.50      $12.72      $13.73      $11.98     $10.58
                          =========== =========== =========== =========== =========== =========== =========== =========== ==========



The accompanying notes are an integral part of these financial statements.
</TABLE>

<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENT OF NET ASSETS
DECEMBER 31, 1996 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                             Series V
                                   -------------------------------------------------------------------------------------------------
                                           Alger                   Federated                               MFS
                                   -----------------------   -----------------------  ----------------------------------------------
                                   American                                U.S.
                                     Small      American       Money    Government       World       High                 Emerging
ASSETS                           Capitalization  Growth        Market   Securities II Government    Income    Research     Growth
<S>                              <C>          <C>           <C>         <C>         <C>          <C>         <C>         <C> 
Investments in portfolio 
  shares, at cost                $18,592,669  $16,937,604   $22,789,036 $12,194,841 $8,279,921   $9,852,512  $17,293,387 $25,158,674
                                  =========== ===========   =========== =========== ===========  =========== =========== ===========
Investments in portfolio 
  shares, at market               
                                 $18,350,561  $17,765,602   $22,789,036 $12,279,967 $8,628,974  $9,921,613   $18,340,296 $24,993,470
                                 ----------- ------------   ----------- ----------- ---------- -----------   -----------  ----------

Net assets                       $18,350,561  $17,765,602   $22,789,036 $12,279,967 $8,628,974  $9,921,613   $18,340,296 $24,993,470
                                  =========== ===========   =========== =========== ===========  =========== =========== ===========
Accumulation units outstanding     1,474,107    1,358,882    21,525,823   1,128,539    819,686     859,361     1,381,316   1,854,145
                                  =========== ===========   =========== =========== ===========  =========== =========== ===========
Net asset value per unit             $ 12.45       $13.07        $ 1.06      $10.88     $10.53      $11.55        $13.28      $13.48
                                  =========== ===========   =========== =========== ===========  =========== =========== ===========



The accompanying notes are an integral part of these financial statements.
</TABLE>


<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1996
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                       Series I
                                                 -----------------------------------------------------------------------------------
                                                          Fidelity                 Scudder                   T. Rowe Price
                                                 ---------------------------  ------------------  ----------------------------------
                                                                                                             New           Limited -
                                                           Asset    Index      Money            Internatiol America  Equity    Term
                                                  Growth  Manager    500      Market    Bond      Stock     Growth   Income    Bond
<S>                                              <C>     <C>       <C>        <C>      <C>       <C>       <C>      <C>      <C>   
Investment income:
  Reinvested dividends and capital
   gain distributions                            $50,482 $30,416   $15,604    $8,123   $31,760   $15,596   $14,802  $18,036  $7,624
  Mortalilty risk charges and expenses (Note 2)  (10,764) (6,964)   (5,344)   (2,354)   (4,782)   (9,746)   (6,591)  (7,018) (1,848)
                                                 -------- -------  --------   -------  --------  --------  --------  ------- -------
           Net investment income                  39,718  23,452    10,260     5,769    26,978     5,850     8,211   11,018   5,776
                                                 -------- -------  --------   -------  --------  --------  --------  ------- -------
Gains (losses) on investments:
  Net realized gains (losses)                     63,433  28,483    65,211       -      (6,984)   74,996    94,845   85,226  (1,281)
  Net change in unrealized gains (losses)        (14,264)  9,046   (1,854)       -     (13,389)    5,222   (26,737) (10,984) (3,493)
                                                 -------- -------  --------   -------  --------  --------  --------  ------- -------
           Net gains (losses) on investments      49,169  37,529   63,357        -     (20,373)   80,218    68,108   74,242  (4,774)
                                                 -------- -------  --------   -------  --------  --------  --------  ------- -------
Changes in net assets resulting from operations  $88,887 $60,981  $73,617     $5,769    $6,605   $86,068   $76,319   85,260   $1,002
                                                 ======= =======  =========   =======  =======  ========= =========  =======  ======



The accompanying notes are an integral part of these financial statements.
</TABLE>

<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1996 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                                 Series V
                                    ------------------------------------------------------------------------------------------------
                                                Fidelity                Scudder                       T. Rowe Price
                                    ---------------------------------  -----------  ------------------------------------------------
                                                 Asset                                New                                  Limited -
                                                Manager    Equity -                 America   Personal  Equity                Term
                                    Contrafund   Growth     Income    International Growth   Strategy   Income  International Bond
<S>                                  <C>        <C>        <C>           <C>       <C>       <C>         <C>       <C>      <C>   
Investment income:
  Reinvested dividends and 
    capital gain distributions       $28,266    962,332    198,092       90,929    136,780   756,282     533,897   279,801  186,164
  Mortalilty risk charges and 
    expenses (Note)                 (162,408)  (128,204)  (192,101)    (108,767)   (77,133) (119,454)   (140,270) (130,949) (38,590)
                                     --------  ---------  ---------   ----------   -------   -------   ----------  --------  -------

    Net investment income (expense) (134,142)   834,128      5,991      (17,838)    59,647   636,828     393,627   148,852  147,574
                                     --------  ---------  ---------   ----------   -------   -------   ----------  --------  -------

Gains (losses) on investments:
  Net realized gains (losses)        853,257     26,270     66,968      142,614    270,938    71,841     139,631   211,865   (8,394)
  Net change in unrealized 
   gains (losses)                  2,043,475  1,113,958  1,952,736      931,966    501,079   849,854   1,630,152   998,543    7,327
                                     --------  ---------  ---------   ----------   -------   -------   ----------  --------  -------
           Net gains (losses) 
            on investments         2,896,732  1,140,228  2,019,704    1,074,580    772,017   921,695  1,769,783  1,210,408   (1,067)
                                     --------  ---------  ---------   ----------   -------   -------   ----------  --------  -------

Changes in net assets resulting 
  from operations                 $2,762,590  1,974,356  2,025,695    1,056,742    831,664 1,558,523  2,163,410  1,359,260  146,507
                                   =========  =========  =========    =========   ======== =========  =========  =========  ========


The accompanying notes are an integral part of these financial statements.

</TABLE>

<PAGE>


UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 1996 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                                       Series V
                                                ------------------------------------------------------------------------------------
                                                        Alger               Federated                           MFS
                                                ----------------------  -------------------   --------------------------------------
                                                American                            U.S.
                                                  Small     American      Money   Government   World       High             Emerging
                                              Capitalization Growth      Market   Securities IGovernment  Income   Research   Growth
<S>                                            <C>         <C>          <C>       <C>           <C>          <C>      <C>      <C> 
Investment income:
  Reinvested dividends and capital gain 
    distributions                              $32,685     209,881      648,902   383,899        -        540,303  256,668  208,228
  Mortalilty risk charges and expenses 
   (Note 2)                                   (122,787)   (113,220)    (168,920)  (77,667)    (59,094)    (71,106) (95,561)(152,438)
                                              ---------   ---------    ---------  --------    --------    --------  ------ ---------
           Net investment income (expense)     (90,102)     96,661      479,982   306,232     (59,094)    469,197  161,107   55,790
                                              ---------   ---------    ---------  --------    --------    --------  ------ ---------
Gains (losses) on investments:
  Net realized gains (losses)                   74,642      14,309          -     (49,646)    (67,457)   152,606    214,289  774,322
  Net change in unrealized gains (losses)     (226,324)    829,801          -      73,418     391,014     75,136 1,023,212 (182,142)
                                              ---------   ---------    ---------  --------    --------    --------  ------ ---------
           Net gains (losses) on investments  (151,682)    844,110          -      23,772     323,557    227,742  1,237,501  592,180
                                              ---------   ---------    ---------  --------    --------    --------  ------ ---------
Changes in net assets resulting from
   operations                              $  (241,784)    940,771      479,982   330,004     264,463    696,939  1,398,608  647,970
                                             ==========   ========     =========  =======    ========    =======  =========  =======


The accompanying notes are an integral part of these financial statements.

</TABLE>

<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                  Series I
                                       ---------------------------------------------------------------------------------------------
                                                 Fidelity                     Scudder                       T. Rowe Price
                                       ------------------------------  ----------------------  -------------------------------------
                                                                                                            New            Limited -
                                                   Asset     Index       Money               Internationl America   Equity     Term
1996                                    Growth    Manager     500        Market      Bond      Stock      Growth    Income     Bond
<S>                                    <C>       <C>        <C>         <C>        <C>        <C>         <C>      <C>      <C>    
From operations:
  Net investment income (expense)      $39,718   $23,452    $10,260     $ 5,769    $26,978    $ 5,850     $8,211   $11,018  $ 5,776
  Net realized gains (losses)           63,433    28,483     65,211         -       (6,984)    74,996     94,845    85,226   (1,281)
  Net change in unrealized gains 
    (losses)                           (14,264)    9,046     (1,854)        -      (13,389)     5,222    (26,737)  (10,984)  (3,493)
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------
                                        88,887    60,981     73,617       5,769      6,605     86,068     76,319    85,260    1,002
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------
From policyowner transactions:
  Policy purchases                     576,908   225,912    318,093   1,935,551    498,979    657,977    354,624   497,476   77,168
  Policy withdrawals                  (519,798) (227,418)  (354,611) (2,164,070)  (478,603)  (639,384)  (343,889) (558,562)(182,180)
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------
                                        57,110    (1,506)   (36,518)   (228,519)    20,376     18,593     10,735   (61,086 (105,012)
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------

Increase (decrease) in net assets      145,997    59,475     37,099    (222,750)    26,981    104,661     87,054    24,174 (104,010)

Net assets, beginning of year          717,058   442,745    355,507     245,555    376,897    676,199    410,094   523,290  194,398
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------

Net assets, end of year               $863,055  $502,220   $392,606     $22,805   $403,878   $780,860   $497,148  $547,464  $90,388
                                       =======  ========   ========    ========  =========  =========  =========  ========  =======

Accumulation unit purchases             38,413    19,583    21,578    1,798,321     43,899     57,565     21,755    34,541    7,101
Accumulation unit withdrawals          (35,107)  (19,435)  (23,865)  (2,009,547)   (42,051)   (56,257)   (21,106)  (38,862) (16,690)
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------
Net increase (decrease) in units
   outstanding                           3,306       148    (2,287)    (211,226)     1,848      1,308        649    (4,321)  (9,589)

Units outstanding, beginning of year    51,568    39,609    25,921      231,966     32,410     62,496     27,420    38,350   17,648
                                       --------  -------     --------    -------   -------     ------    --------  -------   -------
Units outstanding, end of year          54,874    39,757    23,634       20,740     34,258     63,804     28,069    34,029    8,059
                                       =======  ========   ========    ========  =========  =========  =========  ========  =======



The accompanying notes are an integral part of these financial statements.

</TABLE>


<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                             Series V
                            --------------------------------------------------------------------------------------------------------
                                         Fidelity                 Scudder                          T. Rowe Price
                            -----------------------------------  -----------  ------------------------------------------------------
                                          Asset                                   New                                      Limited -
                                         Manager    Equity -                    America    Personal    Equity                 Term
1996 (continued)            Contrafund    Growth     Income      International  Growth     Strategy    Income   International Bond
<S>                          <C>          <C>          <C>        <C>            <C>        <C>        <C>        <C>      <C>   
From operations:
  Net investment income 
  (expense)                  $(134,142)   $834,128     $5,991     $(17,838)      $59,647    $636,828   $393,627   $148,852 $147,574
  Net realized gains (losses)  853,257      26,270      6,968      142,614       270,938      71,841    139,631    211,865   (8,394)
  Net change in unrealized
    gains (losses)           2,043,475   1,113,958  1,952,736      931,966       501,079     849,854  1,630,152    998,543    7,327
                             ---------  ----------  ---------    ---------      --------   ---------  ---------  ---------  --------
                             2,762,590   1,974,356  2,025,695    1,056,742       831,664   1,558,523  2,163,410  1,359,260  146,507

From policyowner transactions:
  Policy purchases          28,902,535  18,900,374 28,928,271   17,755,845    14,607,377  20,255,902 23,732,206 20,749,014 6,350,319
  Policy withdrawals        (8,313,477) (1,021,094)(4,118,781)  (4,546,528)   (1,991,381) (1,540,617)(1,754,680)(3,224,170)(395,866)
                             ---------  ----------  ---------    ---------      --------   ---------  ---------  ---------  --------
                            20,589,058  17,879,280 24,809,490   13,209,317    12,615,996  18,715,285 21,977,526 17,524,844 5,954,453
                             ---------  ----------  ---------    ---------      --------   ---------  ---------  ---------  --------
Increase in net assets      23,351,648  19,853,636 26,835,185   14,266,059    13,447,660  20,273,808 24,140,936 18,884,104 6,100,960

Net assets, beginning of
    year                     1,764,825   2,248,364  2,709,086    1,053,579       766,014   1,389,344  1,417,800  1,916,743  580,948
                             ---------  ----------  ---------    ---------      --------   ---------  ---------  ---------  --------
Net assets, end of year     25,116,473  22,102,000 29,544,271   15,319,638    14,213,674  21,663,152 25,558,736 20,800,847 6,681,908
                             =========  ==========  =========   ==========       =======  ==========  =========  =========  =======

Accumulation unit purchases  2,289,226   1,547,210  2,376,936    1,580,078       997,035   1,722,222  1,892,614  1,853,967  616,757
Accumulation unit withdrawals (654,316)    (91,746)  (353,937)    (409,650)     (138,446)   (142,292)  (153,310)  (298,582) (41,338)
                             ---------  ----------  ---------    ---------      --------   ---------  ---------  ---------  --------
Net increase in units 
 outstanding                 1,634,910   1,455,464  2,022,999    1,170,428       858,589   1,579,930  1,739,304  1,555,385  575,419

Units outstanding, 
 beginning of year             150,364     199,570    233,679       99,029        58,666     123,287    121,994    181,399   56,018
                             ---------  ----------  ---------    ---------      --------   ---------  ---------  ---------  --------
Units outstanding, end 
  of year                    1,785,274   1,655,034  2,256,678    1,269,457       917,255   1,703,217  1,861,286  1,736,784  631,437
                             =========  ==========  =========   ==========       =======  ==========  =========  =========  =======



The accompanying notes are an integral part of these financial statements.

</TABLE>

<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C

<TABLE>
<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                                   Series V
                                        --------------------------------------------------------------------------------------------
                                                Alger                    Federated                             MFS
                                        -----------------------  -------------------------------------------------------------------
                                         American                               U.S.
                                          Small     American        Money    Government      World      High                Emerging
1996 (continued)                      Capitalization Growth        Market    Securities II Government  Income    Research     Growth
<S>                                     <C>          <C>          <C>         <C>          <C>       <C>         <C>         <C> 
From operations:
  Net investment income (expense)       $(90,102)    96,661       479,982     306,232      (59,094)  469,197     161,107     55,790
  Net realized gains (losses)             74,642     14,309          -        (49,646)     (67,457)  152,606     214,289    774,322
  Net change in unrealized gains 
      (losses)                          (226,324)   829,801          -         73,418      391,014    75,136   1,023,212   (182,142)
                                         --------  --------      --------    --------      -------   -------   ---------  ----------
                                        (241,784)   940,771       479,982     330,004     264,463   696,939   1,398,608      647,970
                                         --------  --------      --------    --------      -------   -------   ---------  ----------

From policyowner transactions:
  Policy purchases                    18,653,051 16,379,038    95,951,854  12,639,198    9,995,281 2,970,271 17,476,610  33,768,862
  Policy withdrawals                  (1,858,776)(1,198,863)  (76,778,825) (1,983,287)  (2,208,387(4,658,885)(1,822,076)(10,862,876)
                                        --------  --------      --------    --------      -------   -------   ---------  ----------
                                      16,794,275 15,180,175    19,173,029  10,655,911    7,786,895 8,311,386  15,654,534  22,905,986
                                         --------  --------      --------    --------      -------   -------   ---------  ----------

Increase in net assets                16,552,491 16,120,946    19,653,011  10,985,915    8,051,358 9,008,325  17,053,142  23,553,956

Net assets, beginning of year          1,798,070  1,644,656     3,136,025   1,294,052      577,616   913,288   1,287,154   1,439,514
                                         --------  --------      --------    --------      -------   -------   ---------  ----------


Net assets, end of year              $18,350,561 17,765,602    22,789,036  12,279,967    8,628,974 9,921,613  18,340,296  24,993,470
                                      ========== ==========    ==========  ==========   ========== =========  ==========  ==========

Accumulation unit purchases            1,481,303  1,325,942    92,414,020   1,201,567      987,874 1,205,897   1,423,099   2,557,929
Accumulation unit withdrawals           (155,866)  (107,957)  (73,953,800)   (195,468)    (224,581) (433,914)   (158,948)  (827,244)
                                         --------  --------      --------    --------      -------   -------   ---------  ----------

Net increase in units outstanding      1,325,437  1,217,985    18,460,220   1,006,099      763,293   771,983   1,264,151   1,730,685

Units outstanding, beginning of year     148,670    140,897     3,065,603     122,440       56,393    87,378     117,165     123,460
                                         --------  --------      --------    --------      -------   -------   ---------  ----------

Units outstanding, end of year         1,474,107  1,358,882    21,525,823   1,128,539      819,686   859,361   1,381,316   1,854,145
                                      ========== ==========    ==========  ==========   ========== =========  ==========  ==========

The accompanying notes are an integral part of these financial statements.
</TABLE>

<PAGE>


UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995 (Continued)
- -----------------------------------------------------------------------------------------------------------------------------

                                                                         Series I
                               ----------------------------------------------------------------------------------------------
                                         Fidelity                    Scudder                      T. Rowe Price
                               -----------------------------   ---------------------  ---------------------------------------
                                                                                                   New              Limited -
                                           Asset    Index        Money                InternationAmerica   Equity     Term
1995                            Growth    Manager    500         Market     Bond        Stock    Growth    Income     Bond
<S>                            <C>       <C>       <C>          <C>        <C>        <C>       <C>        <C>        <C>
From operations:
  Net investment income 
  (expense)                    $(6,032)  (2,973)   (2,481)      6,971      12,29      (5,329)   (3,237)    10,060     7,302
  Net realized gains (losses)   51,335    6,107     7,221         -        8,672      14,204    20,051     23,083      (266)
  Net change in unrealized 
  gains (losses)                55,541   46,256    49,539         -       18,311      46,323    74,806     53,984     3,769
                               -------  -------   --------     --------  --------    -------    ------    -------    ------
                               100,844   49,390    54,279       6,971     39,281      55,198    91,620     87,127    10,805
                               -------  -------   --------     --------  --------    -------    ------    -------    ------

From policyowner transactions
  Policy purchases             812,170  444,084   340,669   1,687,720    507,554     779,041   400,288    628,482   230,791
  Policy withdrawals          (209,820) (69,970)  (40,455) (1,584,587)  (170,937)   (183,337)  (87,850)  (203,293)  (78,201)
                               -------  -------   --------     --------  --------    -------    ------    -------    ------
                               602,350  374,114   300,214     103,133    336,617     595,704   312,438    425,189   152,590
                               -------  -------   --------     --------  --------    -------    ------    -------    ------

Increase in net assets         703,194  423,504   354,493     110,104    375,898     650,902   404,058    512,316   163,395

Net assets, beginning
  of year                       13,864   19,241     1,014     135,451        999      25,297     6,036     10,974    31,003
                               -------  -------   --------     --------  --------    -------    ------    -------    ------

Net assets, end of year      $ 717,058  442,745   355,507     245,555    376,897     676,199   410,094    523,290   194,398
                               ======= ========  ========    =========   =======    =========  ========  =========  =======      

Accumulation unit purchases     65,591   44,206    29,101   1,634,827     47,785      77,911    33,546     53,879    22,142
                               -------  -------   --------     --------  --------    -------    ------    -------    ------

Net increase in units
   outstanding                  50,239   37,625    25,824      98,759     32,308      59,931    26,817     37,280    14,596
Units outstanding,
  beginning of year              1,329    1,984        97     133,207        102       2,565       603      1,070     3,052
                               -------  -------   --------     --------  --------    -------    ------    -------    ------

Units outstanding, end of year  51,568   39,609    25,921     231,966     32,410      62,496    27,420     38,350    17,648
                               ======= ========  ========    =========   =======    =========  ========  =========  =======      


The accompanying notes are an integral part of these financial statements.

</TABLE>

<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                 Series V
                                    ------------------------------------------------------------------------------------------------
                                               Fidelity                Scudder                        T. Rowe Price
                                    --------------------------------  -----------  -------------------------------------------------
                                                Asset                                 New                                  Limited -
                                               Manager    Equity -                  America   Personal    Equity                Term
1995 (continued)                    Contrafund  Growth     Income     International Growth    Strategy    Income  International Bond
<S>                                 <C>        <C>         <C>           <C>        <C>        <C>        <C>        <C>      <C> 
From operations:
  Net investment income (expense)   $17,612    82,490      8,528         (1,943)    (1,535)    10,358     10,791     (3,098)  3,597
  Net realized gains (losses)           648    (6,780)     3,329          1,297      6,022      1,657        182        630      45
  Net change in unrealized 
    gains (losses)                   (1,473)  (41,397)    76,808         13,735     27,218     33,601     57,494     50,212   3,922
                                     -------  --------    ------        --------   -------    -------    -------    -------  -------
                                     16,787    34,313     88,665         13,089     31,705     45,616     68,467     47,744   7,564
                                     -------  --------    ------        --------   -------    -------    -------    -------  -------
From policyowner transactions:
  Policy purchases                1,829,379 2,534,948  2,725,552      1,109,625    850,222  1,381,006  1,355,232  1,931,038 591,784
  Policy withdrawals                (81,341) (320,897)  (105,131)       (69,135)  (115,913)   (37,278)    (5,899)  (62,039)(18,400)
                                     -------  --------    ------        --------   -------    -------    -------    -------  -------
                                  1,748,038 2,214,051  2,620,421      1,040,490    734,309  1,343,728  1,349,333 1,868,999  573,384
                                     -------  --------    ------        --------   -------    -------    -------    -------  -------

Increase in net assets            1,764,825 2,248,364  2,709,086      1,053,579    766,014  1,389,344  1,417,800 1,916,743  580,948

Net assets, beginning of year         -         -          -            -          -           -          -          -       -
                                   -------  --------    ------        --------   -------    -------    -------    -------  -------

Net assets, end of year          $1,764,825 2,248,364  2,709,086      1,053,579    766,014  1,389,344  1,417,800 1,916,743  580,948
                                  ========= =========  =========    ===========    =======  =========  ========= =========  ========

Accumulation unit purchases         157,743   229,399    243,665        105,654     68,110    126,843    122,813   187,685   57,913
Accumulation unit withdrawals        (7,379)  (29,829)    (9,986)        (6,625)    (9,444)    (3,556)      (819)   (6,286) (1,895)
                                     -------  --------    ------        --------   -------    -------    -------    -------  -------

Net increase in units outstanding   150,364   199,570    233,679         99,029     58,666    123,287    121,994    181,399  56,018
Units outstanding, beginning of year   -         -          -            -          -           -          -          -       -
                                     -------  --------    ------        --------   -------    -------    -------    -------  -------

Units outstanding, end of year      150,364   199,570    233,679         99,029     58,666    123,287    121,994    181,399  56,018
                                  ========= =========  =========    ===========    =======  =========  ========= =========  ========


The accompanying notes are an integral part of these financial statements.
</TABLE>


<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C
<TABLE>
<CAPTION>

STATEMENTS OF CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995 (Continued)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                     Series V
                                            ----------------------------------------------------------------------------------------
                                                    Alger                   Federated                           MFS
                                            -----------------------  ---------------------------------------------------------------
                                             American                              U.S.
                                              Small       American    Money    Government     World      High               Emerging
1995 (continued)                            Capitalization Growth      Market   Securities II Government Income   Research    Growth
<S>                                          <C>          <C>         <C>        <C>          <C>       <C>        <C>       <C> 
From operations:
  Net investment income (expense)            $(2,598)     (2,794)     19,437     10,808       48,304    18,284     16,825    35,768
  Net realized gains (losses)                 (6,715)        776        -           750        1,664     2,898        827     6,101
  Net change in unrealized gains (losses)    (15,784)     (4,802)       -        11,708      (41,961)   (6,035)    23,697    16,938
                                            ---------     --------    -------   --------     --------   -------    ------    -------

                                             (25,097)     (6,820)     19,437     23,266        8,007    15,147     41,349    58,807
                                            ---------     --------    -------   --------     --------   -------    ------    -------
From policyowner transactions:
  Policy purchases                         1,978,407   1,795,154   6,534,133  1,343,005      654,040   988,556  1,257,919 1,515,369
  Policy withdrawals                        (155,240)   (143,678) (3,417,545)   (72,219)     (84,431)  (90,415)   (12,114) (134,662)
                                            ---------     --------    -------   --------     --------   -------    ------    -------
                                           1,823,167   1,651,476   3,116,588  1,270,786      569,609   898,141  1,245,805  1,380,707
                                            ---------     --------    -------   --------     --------   -------    ------    -------
Increase in net assets                     1,798,070   1,644,656   3,136,025  1,294,052      577,616   913,288  1,287,154  1,439,514

Net assets, beginning of year                   -           -             -         -          -         -           -          -
                                            ---------     --------    -------   --------     --------   -------    ------    -------
Net assets, end of year                    1,798,070   1,644,656   3,136,025  1,294,052      577,616   913,288  1,287,154  1,439,514
                                            =========  ===========  ========  =========      =======   =======  =========  =========

Accumulation unit purchases                  161,350     153,249   6,430,464    129,643       64,841    96,273    118,459    136,247
Accumulation unit withdrawals                (12,680)    (12,352) (3,364,861)    (7,203)      (8,448)   (8,895)    (1,294)  (12,787)
                                            ---------     --------    -------   --------     --------   -------    ------    -------
Net increase in units outstanding            148,670     140,897   3,065,603    122,440       56,393    87,378    117,165    123,460

Units outstanding, beginning of year            -           -             -         -          -         -           -          -
                                            ---------     --------    -------   --------     --------   -------    ------    -------
Units outstanding, end of year               148,670     140,897   3,065,603    122,440       56,393    87,378    117,165    123,460
                                            =========  ===========  ========  =========      =======   =======  =========  =========


The accompanying notes are an integral part of these financial statements.
</TABLE>


<PAGE>

UNITED OF OMAHA SEPARATE ACCOUNT C

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995
- --------------------------------------------------------------------------------


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     United of Omaha Separate  Account C (the Separate  Account) was established
     by United of Omaha Life Insurance  Company (United of Omaha) on December 1,
     1993, under procedures  established by Nebraska law, and is registered as a
     unit investment trust under the Investment Company Act of 1940, as amended.
     The Separate Account is a segregated investment account of United of Omaha.
     It is divided into subaccounts, each of which invests exclusively in shares
     of a corresponding mutual fund portfolio. The available portfolios are:

     SERIES I

    FIDELITY                            T. ROWE PRICE

    VIP Growth                          International Stock
    VIP II Asset Manager                New America Growth
    VIP II Index 500                    Equity Income
                                        Limited-Term Bond

    SCUDDER

    Money Market
    Bond

SERIES V

    FIDELITY                            ALGER

    Contrafund Portfolio                American Small Capitalization Portfolio
    Asset Manager:  Growth Portfolio    American Growth Portfolio
    Equity-Income Portfolio

    SCUDDER                             FEDERATED

    International Portfolio             Prime Money Fund II ("Money Market") 
                                          Portfolio
                                        Fund for U.S. Government Securities 
                                          II Portfolio

    T. ROWE PRICE                        MFS

    New America Growth Portfolio         World Government Portfolio
    Personal Strategy Balanced Portfolio High Income Fund Portfolio
    Equity Income Portfolio              Research Portfolio
    International Portfolio              Emerging Growth Portfolio
    Limited-Term Bond Portfolio

     SECURITY  VALUATION  AND RELATED  INVESTMENT  INCOME - The market  value of
     investments   is  based  on  year  end  closing   bid  prices.   Investment
     transactions  are accounted for on the trade date (date the order to buy or
     sell is executed) and dividend income is recorded on the ex-dividend date.

     FEDERAL INCOME TAXES - Operations of the Separate  Account are part of, and
     are taxed  with,  the  operations  of United of Omaha,  which is taxed as a
     "life insurance company" under the Internal Revenue Code.

     RECLASSIFICATIONS - Certain  reclassifications have been made to prior year
     amounts to conform with current year presentation.

2.   ACCOUNT CHARGES

     United of Omaha  deducts a daily charge as  compensation  for the mortality
     and  expense  risks  assumed by United of Omaha.  The charge is equal on an
     annual  basis to a  percentage  of the  average  daily  net  assets of each
     subaccount.  United of Omaha  guarantees  that the  mortality  and  expense
     charge shall not increase. The percentages are:

               Series I                                                 1.25%
               Series V                                                 1.00%

     United of Omaha may incur premium taxes relating to the policies. United of
     Omaha will deduct a charge for any premium  taxes  related to a  particular
     policy at the time of purchase payments, upon surrender,  upon death of any
     owner, or at the annuity start date.

     No charges are currently  deducted from the Separate Account for federal or
     state income taxes, since none are currently imposed.  Should such taxes be
     imposed  in the  future,  United  of  Omaha  may make  deductions  from the
     Separate Account to pay such taxes.

     United of Omaha deducts a daily administrative  expense charge from the net
     assets of the Separate Account.  The nominal annual rate is a percentage of
     the net asset value of each subaccount as follows:

               Series I                                                 .15%
               Series V                                                 .20%

     There  is also an  annual  policy  fee of $30  that is  deducted  from  the
     accumulation  value on the last  valuation  date of each  policy year or at
     complete  surrender.  The annual  policy fee is waived if the  accumulation
     value is greater than $50,000 on the last  valuation date of the applicable
     policy year. The annual policy fee shall not increase.

     On the Series V products,  the  policyowner  has the option to purchase the
     enhanced  death  benefit.  A charge equal to the annual rate of .35% of the
     average death benefit amount will be assessed on each policy anniversary or
     pro rata upon full surrender.

     A  withdrawal  charge  will be  assessed  on  withdrawals  in  excess  of a
     percentage of the participant's  accumulation value as of the last contract
     anniversary  preceding  the  request  for  the  withdrawal.  The  allowable
     withdrawal percentage is as follows:

               Series I                                                   10%
               Series V                                                   15%

     The amount of the charge will depend upon the period of time elapsed  since
     the  purchase  payment  (first-in,  first-out  arrangement)  was  made,  as
     follows:

                                              CHARGE ON WITHDRAWAL
                                                    EXCEEDING
          PURCHASE PAYMENT YEAR                 ALLOWABLE AMOUNT

                   1                                   7%
                   2                                   6%
                   3                                   5%
                   4                                   4%
                   5                                   3%
                   6                                   2%
                   7                                   1%

     There is no charge for the first 12 transfers  between  subaccounts  of the
     Separate Account in each policy year.  However,  there is a $10 fee for the
     13th  and  each  subsequent  request  during  a  single  policy  year.  Any
     applicable  transfer  fee is  deducted  from the  amount  transferred.  All
     transfer requests made  simultaneously will be treated as a single request.
     No  transfer  fee  will be  imposed  for any  transfer  which is not at the
     policyowner's request. The transfer fee will not increase.


3.   NET ASSETS

     Total net assets (policyowners'  cumulative investment accounts) consist of
the following at December 31, 1996:

<TABLE>
<CAPTION>

                                    Series I
                          ------------------------------------------------------------------------------------------------
                                    Fidelity                    Scudder                       T. Rowe Price
                          ------------------------------  ---------------------  -----------------------------------------
                                                                                                 New              Limited -
                                         Asset     Index       Money              International America   Equity     Term
                              Growth    Manager     500        Market     Bond        Stock     Growth    Income     Bond

<S>                         <C>         <C>       <C>        <C>        <C>         <C>         <C>     <C>         <C>    
Shares purchased            $1,402,565  689,609   659,762    3,758,544  1,007,534   1,462,813   760,684 1,136,963   338,959
Shares sold                   (746,629)(308,572) (403,200)  (3,753,430)  (658,089)   (838,339) (441,645) (773,346) (264,374)
Reinvested dividends and
 capital gains distributions    50,662   31,629    15,905       17,691     47,847      16,083    14,869     32,689   17,753
Net realized gains (losses)    114,768   34,590    72,432         -         1,688      89,200   114,896    108,310   (1,547)
Change in unrealized gains 
           (losses)             41,689   54,964    47,707         -         4,898      51,103    48,344     42,848     (403)
                           -----------  -------   -------   ----------  ---------  ----------   --------  --------   -------

Net assets                  $  863,055  502,220   392,606       22,805    403,878     780,860   497,148    547,464    90,388
                          =====================================================================================================




                                    Series V
                    ----------------------------------------------------------------------------------------------------------
                                 Fidelity                 Scudder                         T. Rowe Price
                    ----------------------------------- ------------ ---------------------------------------------------------
                                  Asset                                  New                                       Limited -
                                 Manager    Equity -                   America    Personal    Equity                  Term
                    Contrafund   Growth      Income     International  Growth     Strategy    Income    International Bond

Shares purchased   $30,731,914 21,435,322  31,653,823     18,865,470  15,457,599  21,636,908 25,087,438  22,680,052   6,942,103
Shares sold         (8,560,666)(1,475,408) (4,420,248)    (4,726,373) (2,185,962) (1,700,088)(1,903,742) (3,420,256)   (453,835)
Reinvested dividends 
 and capital gains
  distributions         49,318  1,050,035     210,855         90,929     136,780     769,379    547,581     279,801     190,740
Net realized 
 gains (losses)        853,905     19,490      70,297        143,911     276,960      73,498    139,813     212,495      (8,349)
Change in unrealized
  gains              2,042,002  1,072,561   2,029,544        945,701     528,297     883,455  1,687,646   1,048,755     11,249
                          ----------------------------------------------------------------------------------------------------------

Net assets         $25,116,473 22,102,000  29,544,271     15,319,638  14,213,674  21,663,152 25,558,736  20,800,847  6,681,908
                    =============================================================================================================


                                                                       Series V
                           --------------------------------------------------------------------------------------------------
                                   Alger                  Federated                                MFS
                           ----------------------- ------------------------  ------------------------------------------------
                            American                               U.S.
                             Small      American       Money     Government     World       High                   Emerging
                         Capitalization  Growth        Market    Securities II Government   Income      Research     Growth

Shares purchased           $20,631,458  18,174,192   102,485,987 13,982,203    10,649,322 13,958,827  18,734,529   35,284,231
Shares sold                 (2,139,401) (1,458,555)  (80,371,179)(2,135,387)   (2,352,776)(4,821,690) (1,931,478) (11,152,213)
Reinvested dividends 
 and capital
  gains distributions           32,685     209,881       674,228    396,921        49,168    559,871     275,220      246,233
Net realized gains (losses)     67,927      15,085          -       (48,896)      (65,793)   155,504     215,116      780,423
Change in unrealized gains
  (losses)                    (242,108)    824,999            22     85,126       349,053     69,101   1,046,909     (165,204)
                           ------------  ---------   ------------  ---------  -----------  ---------  -----------  ------------

Net assets                 $18,350,561  17,765,602     22,789,058 12,279,967    8,628,974  9,921,613  18,340,296   24,993,470
                           =====================================================================================================

Gross unrealized gains on investments aggregated $12,915,951 and $662,936 at December 31, 1996 and 1995, respectively, and gross
unrealized losses on investments aggregated $407,715 at December 31, 1996.
</TABLE>


<PAGE>

PART C  OTHER INFORMATION

ITEM 24.    FINANCIAL STATEMENTS AND EXHIBITS
        (a) Financial Statements

            All  required  financial  statements  are included in Part B of this
Registration Statement.

        (b) Exhibits:  The following exhibits are filed herewith:

EXHIBIT NO.     DESCRIPTION OF EXHIBIT
(1)   (a)       Resolution of the Board of Directors establishing the Variable 
                Account.

(2)             Not applicable.

(3)   (a)       Principal  Underwriter  Agreement by and between United,  on
                its own behalf and on behalf of the Variable Account, and Mutual
                of Omaha Investor Services.
      
      (b)       Form of  Broker/Dealer  Supervision  and Sales  Agreement by and
                between Mutual of Omaha Investor Services, Inc. and the Broker/
                Dealer.
(4)   (a)       Form of Policy for the SERIES V variable annuity Policy.        
                                                                                
      (b)       Form of Riders to the Policy.                                   
                                                                                
(5)             Form of Application to the Policy.                              
                                                                                
(6)   (a)       Articles of Incorporation of United of Omaha Life Insurance  
                Company.                          
                                                                                
      (b)       Bylaws of United of Omaha Life Insurance Company.               
                                                                                
(7)             Not applicable.                                                 
                                                                                
(8)     (a)     Participation Agreement with the Alger American Fund            
                                                                                
        (b)     Participation Agreement with the Insurance Management Series    
                                                                                
        (c)     Participation  Agreement with the Fidelity VIP Fund and Fidelity
                VIP Fund II. 
                                                                                
        (d)     Participation Agreement with the MFS Variable Insurance Trust.  
                                                                                
        (e)     Participation Agreement with the Pioneer Variable Contracts
                Trust.                              
                                                                                
        (f)     Participation Agreement with the Scudder Variable Life 
                Investment Fund.                         
                                                                                
        (g)     Participation  Agreement  with T. Rowe Price  International 
                Series,  T. Rowe Price Fixed Income Series, and T. Rowe Price 
                Equity Series.                                
                                                                                
        (h)     Administrative Services Agreement with Vantage Computer Systems.
                                                                                
 (9)            Opinion and Consent of Counsel.                                 
                                                                                
(10)            Consents of Independent Auditors                                
                                                                                
(11)            Not applicable.                                                 
                                                                                
(12)            Not applicable.                                                 
                                                                                
(13)            Schedules of Computation of Performance Data.                   
                                                                                
(14)            Powers of Attorney.                                             
                                   
                

ITEM 25.       DIRECTORS AND OFFICERS OF THE DEPOSITOR

Our Directors and senior officers* are:

DIRECTORS
Foggie, Samuel L.     Banking and Finance Industry Executive
Plunkett III, Hugh V. Attorney (Plunkett, Schwartz & Petersen)
Sampson, Richard J.   Retired Group Insurance Executive (Mutual of Omaha 
                        Insurance Company)
Skutt, Thomas J.      Chairman of the Board (Mutual of Omaha Insurance Company)
Straus, Oscar S.      Investments; President, The Daniel and Florence Guggenheim
Foundation
Sturgeon, John A.     President and General Comptroller
Wayne, Michael A.     Foundation and Cance Institute Executive
Weekly, John W.       Vice Chairman of the Board, Chief Executive Officer 
                     (Mutual of Omaha Insurance Company)

OFFICERS*
Thomas J. Skutt       Chairman of the Board
John W. Weekly        Vice Chairman of the Board, Chief Executive Officer
G. Ronald Ames        Executive Vice President (Acquisitions)
Robert B. Bogart      Executive Vice President (Human Resources)
Stephen R. Booma      Executive Vice President (Managed Care)
Cecil D. Bykerk       Executive Vice President (Chief Actuary)
James L. Hanson       Executive Vice President (Information Services)
Lawrence F. Harr      Executive Vice President (Executive Counsel)
Randall C. Horn       Executive Vice President (Group Insurance)
M. Jane Huerter       Executive Vice President (Corporate Secretary; Federal
                      Legislative Issues; Public Affairs)
Ernest B. Johnston    Executive Vice President (Underwriting; Customer Service)
John L. Maginn        Executive Vice President (Treasurer; Chief Investment
                        Officer)
Thomas J. McCusker    Executive Vice President (General Counsel)
Thomas T. Sawicz      Executive Vice President (Sales and Marketing)
John A. Sturgeon      Executive Vice President (General Comptroller)

        *Business  address  for all  directors  and  officers is Mutual of Omaha
Plaza, Omaha, Nebraska 68175.

ITEM 26.       PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE DEPOSITOR 
               OR REGISTRANT

<TABLE>
<CAPTION>

NAME OF CORPORATION (WHERE ORGANIZED)                                           TYPE OF CORPORATION

<S>                                                                             <C>   
Mutual of Omaha Insurance Company (NE)                                  Accident & Health Insurance
        KFS Corporation (NE)                                            Holding corporation
               Kirkpatrick, Pettis, Smith, Polian Inc. (NE)             Registered broker-dealer  & investment advisor
               KPM Investment Management, Inc. (NE)                     Investment advisor
               Kirkpatrick Pettis Trust Company (NE)                    Trust company
        Mutual of Omaha Health Plans, Inc. (NE)                         Holding corporation
               Exclusive Healthcare, Inc. (NE)                          HMO
                      Mutual of Omaha of Colorado, Inc. (CO) (50%)      HMO
                      Mutual of Omaha Health Plans of Lincoln, Inc.(NE) Staff Model HMO
                      Preferred HealthAlliance, Inc. (NE) (51%)         Joint venture w/physician &
                                                                        hospital organization
               Mutual of Omaha Dental Plans of Nebraska, Inc. (NE)      Limited pre-paid DHMO
               Mutual of Omaha Dental Plans of Nevada, Inc. (NV)        Limited pre-paid DHMO
        Mutual of Omaha Health Plans of Indiana, Inc. (IN)              HMO
        Mutual of Omaha Health Plans of Ohio, Inc. (OH)                 HMO
               Mutual of Omaha of South Dakota & Community Health
                                      Plus HMO, Inc. (SD)               HMO
        Mutual of Omaha Tri-State Health Plans, Inc. (TN)               HMO
        Mutual of Omaha Holdings, Inc. (NE)                             Holding corporation
               Mutual Asset Management Co. (NE)                         Asset management services
               Mutual of Omaha Investor Services, Inc. (NE)             Registered securities Broker-Dealer
               Mutual of Omaha Marketing Corporation (NE)               Markets health insurance
               Omex Realty, Inc. (NE)                                   Real estate investments
               TWCO, Inc. (NE)                                          Markets water purification products
               UB Realty, Inc. (NE)                                     Real estate investments
        Mutual of Omaha U.K. Limited (U.K.)                             Insurance in United Kingdom (inactive)
        The Omaha Indemnity Company (WI)                                Property & casualty insurance  (no new business
                                                                          since 1986)
        Omaha Property and Casualty Insurance Company (NE)              Property & casualty insurance
               Adjustment Services, Inc. (NE)                           Claims adjusting services
        Tele-Trip Company, Inc. (DE)                                    Markets travel/flight insurance in airports
        United of Omaha Life Insurance Company (NE)                     Life, H&A insurance/annuities
               Companion Life Insurance Company (NY)                    Life insurance/annuities
               Mutual of Omaha Structured Settlement Company, Inc. (CT) Structured settlements
               Mutual of Omaha Structure Settlement Company of
                                            New York, Inc. (NY)         Structured settlements
        United World Life Insurance Company (NE)                        Accident & health and life insurance
        United Properties Co. (CA) (50%)                                Real estate general partnership

*Subsidiaries of subsidiaries are indicated by indentations.
</TABLE>


ITEM 27.       NUMBER OF POLICYOWNERS

      As of December 31, 1996, there were 6026 Owners of the Policies.

ITEM 28.       INDEMNIFICATION

   The Nebraska  Business  Corporation  Act (Section  21-2004(15))  provides for
permissive  indemnification in certain situations,  mandatory indemnification in
other  situations,  and prohibits  indemnification  in certain  situations.  The
Nevada Business  Corporation Act also specifies  procedures for determining when
indemnification payments can be made.
   Insofar as indemnification  for liabilities  arising under the Securities Act
of 1933 may be  permitted to  directors,  officers  and  controlling  persons of
United of Omaha pursuant to the foregoing  provisions,  or otherwise,  United of
Omaha 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 United of Omaha of expenses
incurred or paid by a director, officer or controlling person in connection with
the securities being registered), United of Omaha 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. With respect to indemnification, Section XI of
United of Omaha's Articles of Incorporation provides as follows:

               An outside director of the Company shall not be personally liable
      in the  Company on its  Stockholders  for  monetary  damages for breach of
      fiduciary  duty as a director,  except for  liability  for: (i) any act or
      omission  not in good faith which  involves  intentional  misconduct  or a
      knowing  violation of the law; (ii) any transaction from which the outside
      director derived an improper direct or indirect financial  benefit;  (iii)
      paying or approving a dividend  which is in violation of Nebraska law; (v)
      any act or omission  which  violates a  declaratory  or  injunctive  order
      obtained by the Company or its  Stockholders;  and (v) any act or omission
      occurring prior to the effective date of the amendments to the Articles of
      Incorporation of the Company incorporating this ARTICLE XI.

               For purposes of this ARTICLE XI, an outside director shall mean a
      member of the Board of Directors who is not an officer or a person who may
      control the conduct of the Company through management  agreements,  voting
      trusts,  directorships  in related  corporations,  or any other  device or
      relationship.

               If  the  Nebraska  Business  Corporation  Act  is  amended  after
      approval by the  Stockholders  of this ARTICLE XI to  authorize  corporate
      action  further   eliminating  or  limiting  the  personal   liability  of
      directors,  then the  liability  of a  director  of the  Company  shall be
      eliminated  or limited to the fullest  extent  permitted  by the  Nebraska
      Business Corporation Act as so amended.

               Any repeal or  modification  of the  foregoing  ARTICLE XI by the
      Stockholders  of the  Company  shall  not  adversely  affect  any right or
      protection  of a  director  of the  Company  existing  at the time of such
      repeal or modification.

   Article VII of United of Omaha's Bylaws provides as follows:
               Any person made or threatened to be made a party to any action or
      proceeding,  whether  civil or  criminal,  by reason of the fact that such
      person  then is or was a  director,  officer,  employee,  or  agent of the
      Company  (or is or was  serving at the  request of the Company in any such
      capacity for an other legal entity or enterprise,  shall be indemnified by
      the Company  against  expense,  judgements,  fines,  and  amounts  paid in
      settlement  to the full  extent  that such  persons  are  permitted  to be
      indemnified  by the laws of the State of  Nebraska  as in effect as of any
      date of determination.  The provisions of this Article shall not adversely
      affect any right to  indemnification  which any person may have apart from
      the provisions of this Article.


ITEM 29.       PRINCIPAL UNDERWRITER

     (a) In addition to  Registrant,  Mutual of Omaha  Investor  Services is the
Principal  Underwriter for policies offered by Companion Life Insurance  Company
through Companion Life Separate Account C.
     (b) The directors and officers of Mutual of Omaha Investor  Services,  Inc.
(principal  address:  Mutual  of Omaha  Plaza,  Omaha,  Nebraska  68175)  are as
follows:

            NAME                                   TITLE

            Richard A. Witt          President, Director
            William J. Bluvas        Vice President, Finance and Treasurer
            M. Jane Huerter          Secretary and Director
            Scott C. Hoyt            Assistant Secretary
            Michael F. Gentile       Vice President, Operations
            Linda K. Augustyn        Vice President, Investor Relations and 
                                       Communications
            Lawrence F. Harr         Director
            John L. Maginn           Director
            Thomas T. Sawicz         Director
            John W. Weekly           Chairman, Director

     (c) Mutual of Omaha  Investor  Services,  Inc.  ("MOIS")  is the  principal
underwriter of the Policies.  Commissions  payable to a broker-dealer will be up
to 7.5% of Purchase  Payments.  For the fiscal  year ended  December  31,  1996,
United of Omaha paid $???  in total  compensation  to MOIS;  of this amount MOIS
retained $??? as concessions  for its services as Principal  Underwriter and for
distribution   concessions,   with   the   remaining   amount   paid  to   other
broker-dealers.

ITEM 30.    LOCATION OF ACCOUNTS AND RECORDS

            The  records  required  to be  maintained  by  Section  31(a) of the
Investment Company Act of 1940 and Rules 31a-1 to 31a-3 promulgated  thereunder,
are  maintained  by United of Omaha  Life  Insurance  Company at Mutual of Omaha
Plaza, Omaha, Nebraska 68175.

ITEM 31.    MANAGEMENT SERVICES.

            All  management  policies are  discussed in Part A or Part B of this
registration statement.

ITEM 32.    UNDERTAKINGS

            (a)Registrant   undertakes  that  it  will  file  a   post-effective
amendment to this  registration  statement as  frequently as necessary to ensure
that the audited  financial  statements in the registration  statement are never
more than 16 months old for so long as Purchase Payments under the Policy may be
accepted.
            (b)Registrant  undertakes that it will include either (i) a postcard
or similar written  communication  affixed to or included in the Prospectus that
the applicant can remove to send for a Statement of  Additional  Information  or
(ii) a space in the Policy  application that an applicant can check to request a
Statement of Additional Information.
            (c)Registrant  undertakes  to deliver any  Statement  of  Additional
Information  and any financial  statements  required to be made available  under
this  Form  promptly  upon  written  or oral  request  to United of Omaha at the
address or phone number listed in the Prospectus.
            (d)  Registrant  represents  that  the fees and  charges  under  the
Policy, in the aggregate,  are reasonable in relation to the services  rendered,
the expenses expected to be incurred, and the risks assumed by Registrant.

SECTION 403(B) REPRESENTATIONS
        United of Omaha  represents  that it is  relying on a  no-action  letter
dated  November 28, 1988, to the American  Council of Life  Insurance  (Ref. No.
IP-6-88),  regarding  Sections  22(e),  27(c)(1),  and  27(d) of the  Investment
Company Act of 1940, in connection  with  redeemability  restrictions on Section
403(b)  Policies,  and that  paragraphs  numbered (1) through (4) of that letter
will be complied with.

STATEMENT PURSUANT TO RULE 6C-7:  TEXAS OPTIONAL RETIREMENT PROGRAM
        United of Omaha and the Variable Account rely on 17 C.F.R. ss. 270.6c-7,
and  represent  that the  provisions  of that Rule have been or will be complied
with.


<PAGE>


                                   SIGNATURES

        As required by the Securities Act of 1933 and the Investment Company Act
of 1940, the Registrant  certifies that it meets all of the requirements for the
effectiveness of this Registration  Statement  pursuant to Rule 485(b) under the
Securities Act of 1993 and has caused this Posteffective  Amendment No. 2 to the
Registration  Statement  to be  signed on its  behalf,  in the City of Omaha and
State of Nebraska, on this 23rd day of April, 1997.

                       UNITED OF OMAHA SEPARATE ACCOUNT C

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                                     Depositor

                              /s/ Kenneth W. Reitz
                                     ---------------------------------------
                                     By:    Kenneth W. Reitz
                                            First Vice President & Counsel

        As required by the Securities Act of 1933, this  Preeffective  Amendment
No. 3 to the Registration  Statement has been signed by the following persons in
the capacities and on the duties indicated.

SIGNATURES                           TITLE                            DATE

          /s/ Thomas J. Skutt
by__________________________*       Chairman of the Board         4/23/1997
Thomas J. Skutt

          /s/ John W. Weekly
by__________________________*       Vice-Chairman of the Board,   4/23/1997
John W. Weekly                      Chief Executive Officer

          /s/ John A. Sturgeon
by__________________________*       President and General         4/23/1997
John A. Sturgeon                    Comptroller, Director
                                   (Principal Financial 
                                    Officer and Principal
                                    Accounting Officer)

          /s/ Samuel L. Foggie
by__________________________*       Director                      4/23/1997
Samuel L. Foggie

/s/ Hugh V. Plunkett, III
by__________________________        Director                      4/23/1997
Hugh V. Plunkett, III

          /s/ Richard J. Sampson
by__________________________*       Director                      4/23/1997
Richard J. Sampson

          /s/ Oscar S. Straus
by__________________________*       Director                      4/23/1997
Oscar S. Straus


by__________________________        Director
Michael A. Wayne


*  Signed by Kenneth W. Reitz  under  Powers of Attorney executed on May 22 and 
23 and June 1, 1995.





- --------------------------------------------------------------------------------
EXHIBIT (1)   (A):  RESOLUTION OF THE BOARD OF DIRECTORS ESTABLISHING THE
                    VARIABLE ACCOUNT
- --------------------------------------------------------------------------------

                      RESOLUTION OF THE BOARD OF DIRECTORS

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

                                DECEMBER 1, 1993

        WHEREAS, at its April 28, 1970 meeting, the Board of Directors of United
        of Omaha Life Insurance  Company (the  "Company"),  then known as United
        Benefit Life Insurance  Company,  authorized  establishment  of a United
        Benefit Variable Fund B as a separate  account under Nebraska  statutes,
        and later amended such authorization at its April 26, 1977 meeting, and,
        at its October 15, 1982 meeting, the Board authorized the liquidation of
        said separate  account and said separate  account was  liquidated in the
        year 1983; and

        WHEREAS,  at its  February 10, 1978  meeting,  the Board of Directors of
        United of Omaha Life Insurance  Company (the  "Company"),  then known as
        United Benefit Life Insurance  Company,  authorized  establishment  of a
        United Benefit  Variable  Account C as a separate account under Nebraska
        statutes,   but  said  separate  account  was  never  established;   now
        therefore,

        BE IT  RESOLVED,  That the  Board of  Directors  of the  Company  hereby
        establishes  separate  accounts,  pursuant to Nebraska  Revised Statutes
        Sections 44-2221 and 44-402.01  (1991) and any other applicable  statute
        and the  regulations  thereunder,  designated  "United of Omaha Separate
        Account  B" and  "United  of  Omaha  Separate  Account  C"  (hereinafter
        "Variable Accounts") for the following use and purposes,  and subject to
        such conditions as hereinafter set forth; and

        FURTHER  RESOLVED,  That the Variable  Accounts are  established for the
        purpose of providing for the issuance by the Company of certain variable
        annuity contracts  ("Contracts"),  and shall constitute a funding medium
        to support reserves under such Contracts issued by the Company; and

        FURTHER  RESOLVED,  That the Variable  Accounts  shall not be chargeable
        with  any  liabilities  arising  out of any  other  separate  investment
        account or any other  business of the Company  which has no specific and
        determinable relation to or dependence upon the Variable Accounts, and

        FURTHER  RESOLVED,  That any  surplus or deficit  which may arise in the
        Variable  Accounts by virtue of mortality  experience  guaranteed by the
        Company or by expense  costs shall be adjusted  by  withdrawals  from or
        additions  to the  Variable  Accounts so that the assets of the Variable
        Accounts equal the liabilities; and

        FURTHER  RESOLVED,  That the  income,  gains  and  losses,  realized  or
        unrealized,  from assets  allocated  to the Variable  Accounts  shall be
        credited to or charged against the Variable  Accounts  without regard to
        other income, gains, or losses of the Company; and

        FURTHER  RESOLVED,  That the  Variable  Accounts  shall be divided  into
        investment  subaccounts,  each  investment  subaccount  in the  Variable
        Accounts  shall invest in the shares of a mutual fund portfolio or other
        investment medium  designated on the schedule page of the Contract,  and
        net  premiums  under the  Contracts  shall be  allocated to the eligible
        portfolios in accordance with  instructions  received from owners of the
        Contracts; and

        FURTHER  RESOLVED,  That the  income,  gains  and  losses,  realized  or
        unrealized,  from assets allocated to an investment  subaccount shall be
        credited  to or charged  against  that  investment  subaccount,  without
        regard  to other  income,  gains,  or  losses  of any  other  investment
        subaccount; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are,  severally  authorized to add or remove any  investment
        subaccount  of the Variable  Accounts and to substitute  one  designated
        mutual fund or other investment medium for another as they may hereafter
        deem necessary, advisable, or appropriate; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are,  severally  authorized to invest such amount or amounts
        of the  Company's  cash in the  Variable  Accounts or in any  investment
        subaccount thereof as may be deemed necessary, advisable, or appropriate
        to facilitate  the  commencement  of the Variable  Accounts'  operations
        and/or to meet any minimum  capital  requirements  under the  Investment
        Company Act of 1940 (the "1940 Act"); and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are, severally authorized to transfer cash from time to time
        between  the  Company's  general  account and the  Variable  Accounts as
        deemed  necessary,  advisable,  or appropriate  and consistent  with the
        terms of the Contracts; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are,  authorized to change the  designation  of the Variable
        Accounts hereafter to such other designation as they may deem necessary,
        advisable, or appropriate; and

        FURTHER  RESOLVED,  That the appropriate  officers of the Company,  with
        such  assistance  from  the  Company's   independent   certified  public
        accountants, legal counsel and independent consultants or others as they
        may require or deem  appropriate,  be, and they  hereby  are,  severally
        authorized  and  directed to take all action  necessary,  advisable,  or
        appropriate  to: (a) register the Variable  Accounts as unit  investment
        trusts under the 1940 Act; (b) register the  Contracts in such  amounts,
        which may be indefinite  amounts,  as such officers of the Company shall
        from time to time deem appropriate under the Securities Act of 1933 (the
        "1933  Act");  and (c) take  all  other  actions  which  are  necessary,
        advisable,  or  appropriate  in  connection  with  the  offering  of the
        Contracts for sale and the  operation of the Variable  Accounts in order
        to comply with the 1940 Act, the  Securities  Exchange Act of 1934,  the
        1933 Act, and other applicable federal laws, including the filing of any
        amendments  to  registration  statements,   any  periodic  reports,  any
        undertakings,  any no-action  requests,  and any  applications  (and any
        amendments thereto) for exemptions from the 1940 Act or other applicable
        federal  laws as the  appropriate  officers  of the  Company  shall deem
        necessary, advisable, or appropriate; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are, severally authorized and empowered to prepare,  execute
        and cause to be filed with the  Securities  and Exchange  Commission  on
        behalf of the  Variable  Accounts,  and by the  Company as  sponsor  and
        depositor,  Registration Statements on Form N-4 registering the Variable
        Accounts as  investment  companies  under the 1940 Act and the Contracts
        under the 1933  Act,  and any and all  amendments  to the  foregoing  on
        behalf of the Variable  Accounts and the Company and on behalf of and as
        attorneys-in-fact   for  the  principal  executive  officer  and/or  the
        principal  financial  officer  and/or the principal  accounting  officer
        and/or any other officer or director of the Company; and

        FURTHER RESOLVED, That Lawrence F. Harr, Senior Executive Vice President
        and Chief Counsel of the Company, is duly appointed as agent for service
        under  any such  registration  statement,  duly  authorized  to  receive
        communications  and notices from the Securities and Exchange  Commission
        with respect thereto; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are, severally authorized on behalf of the Variable Accounts
        and on behalf of the  Company  to take any and all  action  that each of
        them may deem necessary, advisable, or appropriate in order to offer and
        sell  the   Contracts,   including   any   registrations,   filings  and
        qualifications both of the Company, its officers,  agents and employers,
        and of the Contracts,  under the insurance and securities laws of any of
        the states of the United States of America or other  jurisdictions,  and
        in connection therewith to prepare,  execute,  deliver and file all such
        applications,   reports,   covenants,   resolutions,   applications  for
        exemptions (and amendments thereto),  consents to service of process and
        other papers and  instruments as may be required under such laws, and to
        take any and all further  action which such officers or legal counsel of
        the Company may deem  necessary,  desirable,  or appropriate  (including
        entering  into  whatever  agreements  and  contracts  may be  necessary,
        desirable,  or appropriate) in order to maintain such  registrations  or
        qualifications for as long as the appropriate  officers or legal counsel
        deem it to be in the best  interest  of the  Variable  Accounts  and the
        Company; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are,  severally  authorized  to expend such monies as may be
        advisable or appropriate with respect to the following:

                      (a) for the procurement of banking, custodial, consulting,
                      administrative, actuarial, accounting, legal or other such
                      services  as the  appropriate  officers of the Company may
                      deem necessary,  desirable or appropriate to carry out the
                      purposes of these  Resolutions;  (b) for the marketing and
                      distribution  of  Contracts;  and (c) to provide  whatever
                      capital is deemed necessary,  advisable, or appropriate to
                      establish  and maintain the Variable  Accounts  during its
                      initial period of operation; and

        FURTHER RESOLVED, That the form of any resolutions required by any state
        authority  to be  filed  in  connection  with  any of the  documents  or
        instruments referred to in any of the preceding  resolutions be, and the
        same  hereby  are,  adopted as if fully set forth  herein if; (i) in the
        opinion of the appropriate  officers of the Company, the adoption of the
        resolutions  is  advisable;  and (ii)  the  Secretary  or any  Assistant
        Secretary of the Company evidences such adoption by inserting into these
        minutes copies of such resolutions; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are, severally  authorized in the names and on behalf of the
        Variable  Accounts  and the  Company  to  execute  and file  irrevocable
        written  consents  to service  of  process  on the part of the  Variable
        Accounts  and of the  Company to be used in such  jurisdictions  wherein
        such consents may be required  under the  insurance or  securities  laws
        therein in connection  with the  registration  or  qualification  of the
        Variable  Accounts  and/or the Contracts and to appoint the  appropriate
        jurisdiction  official,  or  such  other  person  as may be  allowed  by
        insurance or securities laws, agent of the Variable  Accounts and of the
        Company for the purpose of receiving and accepting process; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are,  severally  authorized  to establish  procedures  under
        which the Company will provide voting rights for owners of the Contracts
        with respect to securities owned by the Variable Accounts, and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they hereby are,  severally  authorized  to execute  such  agreement  or
        agreements as deemed necessary,  advisable,  or appropriate (i) with one
        or more  broker  dealers or other  qualified  entities  under which such
        entities will act as distributor(s) for the Contracts,  (ii) with one or
        more   qualified   banks  or  other   qualified   entities   to  provide
        administrative   and/or   custody   services  in  connection   with  the
        establishment  and maintenance of the Variable  Accounts and the design,
        issuance,  and  administration  of the  Contracts,  and  (iii)  with the
        designated  mutual funds or other  investment media and/or the principal
        underwriter and distributor of those funds or media for the purchase and
        redemption of shares; and

        FURTHER RESOLVED,  That the appropriate  officers of the Company be, and
        they  hereby are,  severally  authorized  to execute  and  deliver  such
        agreements  and other  documents  and do such acts and things as each of
        them may deem  necessary,  desirable  or  appropriate  to carry  out the
        foregoing resolutions and the intent and purposes thereof.




EXHIBIT (3)   (A):  PRINCIPAL UNDERWRITER AGREEMENT

                        PRINCIPAL UNDERWRITING AGREEMENT

                       UNITED OF OMAHA SEPARATE ACCOUNT C

PRINCIPAL UNDERWRITING AGREEMENT effective May 1, 1994, by and between UNITED OF
OMAHA  LIFE  INSURANCE  COMPANY  ("UNITED")  on its own  behalf and on behalf of
UNITED OF OMAHA  SEPARATE  ACCOUNT C  ("ACCOUNT")  and MUTUAL OF OMAHA  INVESTOR
SERVICES, INC. ("UNDERWRITER").

WHEREAS:

     o    The  ACCOUNT  was  established  under  authority  of a  resolution  of
          UNITED's Board of Directors on December 1, 1993, in order to set aside
          and invest assets  attributable to certain variable annuity  contracts
          ("Contracts") issued by UNITED;

     o    UNITED has registered the ACCOUNT as a unit investment trust under the
          Investment Company Act of 1940 (the "1940 Act") and has registered the
          Contracts under the Securities Act of 1933;

     o    UNDERWRITER is registered as a broker-dealer with the Securities   and
          the Exchange  Commission  ("SEC") under the  Securities  Exchange Act
          of 1934, as amended (the "1934 Act"), and is a member in good standing
          of the National Association of Securities Dealers, Inc. ("NASD");

     o    UNITED  and  the  ACCOUNT   desire  to  have  the  Contract  sold  and
          distributed through UNDERWRITER and UNDERWRITER is willing to sell and
          distribute such Contracts under the terms stated herein; and

     o    UNDERWRITER  desires to have UNITED  perform  certain  services in
          connection with the sale of the Contracts;

NOW, THEREFORE, the parties agree as follows:

A.        UNDERWRITER APPOINTMENT.  UNITED appoints UNDERWRITER, and UNDERWRITER
          agrees to serve  as,  distributor  and  principal  underwriter  of the
          Contracts during the term of this Agreement. UNDERWRITER will be under
          no  obligation  to  effectuate  any  particular  amount  of  sales  of
          Contracts  or to promote or to make  sales,  except to the extent that
          UNITED deems advisable.  UNDERWRITER shall be responsible for carrying
          out its sales and  underwriting  obligations  hereunder  in  continued
          compliance  with the NASD Rules of Fair Practice and federal and state
          securities laws.

B.    RETAIL BROKER-DEALER AGREEMENTS

     B.1. UNITED   authorizes   UNDERWRITER  to  enter  into  separate   written
          agreements,  on terms and  conditions  UNDERWRITER  determines are not
          inconsistent with this Agreement, with independent  broker-dealers who
          are registered as such under the 1934 Act and are members of the NASD,
          and who agree to participate in the  distribution of the Contracts and
          to use their best efforts to solicit  applications  for the Contracts.
          UNDERWRITER and UNITED may also enter into consulting and/or wholesale
          agreements with other  distributors  to obtain  assistance in locating
          independent  broker-dealers  who are  willing  to  enter  into  retail
          broker-dealer agreements for the sale of Contracts.

     B.2. Each retail  broker-dealer  agreement  shall  require that each retail
          broker-dealer   shall  be  responsible  for  carrying  out  its  sales
          obligations  hereunder  in  compliance  with  the  NASD  Rules of Fair
          Practice and federal and state securities laws, and specifically shall
          be fully responsible for:

     (a)  ensuring  that no  person  shall  offer or sell the  Contracts  on the
          retail  broker-dealer's behalf until such person is duly registered as
          a  representative  of such retail  broker-dealer,  duly  appointed  by
          UNITED, and appropriately licensed,  registered or otherwise qualified
          to offer and sell such Contracts under the federal securities laws and
          any applicable  securities laws of each state or other jurisdiction in
          which such Contracts may be lawfully sold, in which UNITED is licensed
          to sell the Contracts and in which such person shall offer or sell the
          Contracts (such persons hereinafter referred to as "Representatives");
          and

     (b)  training,  supervising,  and  controlling  of  all  such  persons  for
          purposes of  complying  on a  continuous  basis with the NASD Rules of
          Fair Practice and with federal and state  securities law  requirements
          applicable in connection  with the offering and sale of the Contracts.
          In this connection, the retail broker-dealer shall:

                  (1)        conducts its training (including  the  preparation
                             and utilization  of training  materials)  as in the
                             opinion of UNDERWRITER  is  necessary to accomplish
                             the purposes of this Agreement;

                  (2)        establish   and    implement   reasonable   written
                             procedures for supervision   of   sales   practices
                             of   agents, representatives or brokers selling the
                             Contracts; and

                  (3)        take reasonable steps to ensure that its associated
                             persons  shall  not  make   recommendations  to  an
                             applicant to purchase a contract and shall not sell
                             a Contract in the absence of reasonable  grounds to
                             believe  that  the  purchase  of  the  Contract  is
                             suitable for such applicant.  Without  limiting any
                             of the following,  a  determination  of suitability
                             shall be based  upon  information  furnished  after
                             reasonable inquiry of the applicant  concerning the
                             applicant's  insurance and  investment  objectives,
                             financial  situation and needs,  and the likelihood
                             of whether  the  applicant  will  persist  with the
                             Contact  for such a period  of time  that  UNITED's
                             acquisition  costs are amortized  over a reasonable
                             period of time. UNITED and UNDERWRITER will rely on
                             the   signature   of  a  principal  of  the  retail
                             broker-dealer  as evidence  that the  broker-dealer
                             has made a reasonable determination of suitability.

     B.3. Each retail  broker-dealer  shall provide that the only information or
          representations  made  concerning the Contracts are those contained in
          the  Registration  Statement and prospectus  filed with the SEC or are
          contained  in sales or  promotional  material  approved  by UNITED and
          UNDERWRITER.

     B.4. Applications for Contracts solicited by retail broker-dealers  through
          their  Representatives  shall be forwarded to UNITED.  All payment for
          Contracts  shall be made  payable to  "United of Omaha Life  Insurance
          Company" and remitted promptly to UNITED as agent for UNDERWRITER.

     B.5. Each  broker-dealer  who agrees to participate in the  distribution of
          the  Contracts  shall act as an  independent  contractor  and  nothing
          herein shall constitute such  broker-dealer or its agents or employees
          as employees of UNDERWRITER  or UNITED in connection  with the sale of
          Contracts.

     B.6. UNITED  shall  apply  for  the  proper   insurance   licenses  in  the
          appropriate states or jurisdictions for the Representatives associated
          with UNDERWRITER or with other independent retail broker-dealers which
          have  entered  into  agreements  with  UNDERWRITER  for  the  sale  of
          Contracts,  provided  that  UNITED  reserves  the  right to  refuse to
          appoint  any  proposed  Representative  as an agent or  broker,  or to
          terminate a Representative once appointed.

C.    PROSPECTUSES AND PROMOTIONAL MATERIAL.

     C.1. UNITED  shall  furnish  UNDERWRITER  with copies of all  prospectuses,
          financial   statements  and  other   documents  and  materials   which
          UNDERWRITER  reasonably  requests  for  use  in  connection  with  the
          distribution of Contracts.  UNITED shall have  responsibility  for the
          preparation,  filing and printing of all required  prospectuses and/or
          registration  statements in connection  with the marketing or sales of
          the Contracts,  and the payment of all related  expenses.  UNDERWRITER
          will, at UNITED's  sole expense,  execute such papers and do such acts
          and things  that shall from time to time be  reasonably  requested  by
          UNITED  for  the  purpose  of  maintaining  the  registration  of  the
          Contracts  under the 1933 Act and the Account  under the 1940 Act, and
          qualifying  and  maintaining  qualification  of the Contracts for sale
          under the applicable laws of any state.

     C.2. UNDERWRITER and UNITED shall  cooperate  fully in designing,  drafting
          and reviewing of sales promotion materials. UNDERWRITER shall only use
          such  materials  that  have  been  provided  or  approved  by  UNITED.
          UNDERWRITER  will make timely filings with the SEC, NASD and any other
          securities regulatory authorities of any sales literature or materials
          relating to the Account as required by law to be filed.

     C.3. UNITED, on behalf of UNDERWRITER,  will make timely filings with those
          state securities regulatory  authorities of any information related to
          the  Contracts  as required by such  state's Blue Sky laws in order to
          qualify and maintain  qualification  of the Contracts for sale in such
          state.

     D.   REPRESENTATIVES RECORDS. UNITED, on behalf of UNDERWRITER,  shall have
          the  responsibility  for  maintaining  the records of  Representatives
          licensed, registered or otherwise qualified to sell the Contracts.

     E.   OTHER RECORDS. UNITED agrees to maintain all required books of account
          and related financial records on behalf of UNDERWRITER. All such books
          of account and records shall be maintained  and preserved  pursuant to
          1934 Act Rules 17a-3 and 17a-4 (or the corresponding provisions of any
          future federal  securities  laws or  regulations).  All such books and
          records  shall be  maintained  by UNITED on behalf of and as agent for
          UNDERWRITER  whose property they are and shall remain for all purposes
          and shall at all times be subject to reasonable  periodic,  special or
          other  examination by the SEC and all other  regulatory  bodies having
          jurisdiction.  UNITED also agrees to send to  UNDERWRITER's  customers
          all required confirmations of customer transactions.

F.    COMPENSATION.

     F.1. As compensation for UNDERWRITER's  assuming its distribution  expenses
          and performing the services to be assumed and performed by it pursuant
          to this Agreement,  UNDERWRITER shall receive from UNITED such amounts
          and at such  times as may from time to time be agreed  upon in writing
          by UNDERWRITER and UNITED.

     F.2. UNITED  will,  on  behalf  of  UNDERWRITER  and  on  its  account,  in
          connection with the sale of the Contracts,  pay all amounts (including
          the sales  commissions  described in the Prospectus for the Contracts)
          due to  Representatives  or to those  broker-dealers  who have entered
          into a standard form Retail  Broker-Dealer  Agreement with UNDERWRITER
          and UNITED, and UNDERWRITER shall have no interest  whatsoever in, nor
          any obligation, to pay such accounts.

     F.3. As compensation for its services performed and expenses incurred under
          this  Agreement,  UNITED will  receive  all  amounts  charged as sales
          charges under the Contracts.  It is understood that UNITED assumes the
          risk  that the  above  compensation  for its  services  may not  prove
          sufficient to cover its actual expenses in connection therewith.

     G.   INVESTIGATION  AND  PROCEEDINGS.   UNDERWRITER  and  UNITED  agree  to
          cooperate  fully  in  any  customer  complaint,  insurance  regulatory
          investigation  or  proceeding  or  judicial   proceeding   arising  in
          connection  with  the  Contracts  distributed  under  this  Agreement.
          UNDERWRITER  and  UNITED  further  agree  to  cooperate  fully  in any
          securities regulatory inspection, inquiry, investigation or proceeding
          or any judicial proceeding with respect to UNDERWRITER,  UNITED, their
          affiliates  and  their   Representatives   to  the  extent  that  such
          inspection, inquiry, investigation or proceeding is in connection with
          Contracts  distributed  under this Agreement.  Such cooperation  shall
          include  prompt  notification  to the  other  party  of  any  customer
          complaint   or  notice   of  any   regulatory   inspection,   inquiry,
          investigation  or proceeding  received in connection with any activity
          in connection with any such Contract.

     H.  INDEMNIFICATION.

     H.1. UNITED and  UNDERWRITER  each,  as the  indemnifying  party,  agree to
          indemnify and hold harmless,  as the indemnified  party, the other and
          the other's directors and officers against any and all losses, claims,
          damages,  liabilities  (including  amounts paid in  settlement  by the
          indemnified party with the written consent of the indemnifying  party)
          or litigation  (including  reasonable  legal  expenses and expenses of
          counsel  chosen  by the  indemnified  party  and  consented  to by the
          indemnifying  party which consent shall not be  unreasonably  withheld
          and other  reasonable  expenses),  to which the indemnified  party may
          become  subject  under  any  statute,  regulation,  at  common  law or
          otherwise,  insofar as such losses,  claims,  damages,  liabilities or
          expenses (or actions in respect  thereof) or  settlements  are related
          directly or  indirectly to the sale or  distribution  of the Contracts
          and:

     (a)  arise out of or are based upon any untrue statements or alleged untrue
          statements  of  any  material  fact  contained  in  the   Registration
          Statement, Prospectus, Contracts or sales literature for the Contracts
          (or any amendment or supplement  to any of the  foregoing),  for which
          the  indemnifying  party is  responsible  or arise out of or are based
          upon the omission or the alleged  omission to state therein a material
          fact  required  to  be  stated  therein,  or  necessary  to  make  the
          statements  therein not  misleading,  provided that this  agreement to
          indemnify  shall  not  apply if such  statement  or  omission  or such
          alleged  statement  or  omission  was  made in  reliance  upon  and in
          conformity with information furnished to the indemnifying party by the
          indemnified party for use in the Registration  Statement,  Prospectus,
          Contracts or sales  literature  for the Contracts (or any amendment or
          supplement)  or otherwise for use in  connection  with the sale of the
          Contracts; or

     (b)  arise  as the  result  of any  failure  by the  indemnifying  party to
          provide the services and furnish the materials under the terms of this
          Agreement; or

     (c)  arise  out of or result  from any  material  breach or  representation
          and/or  warranty made by the  indemnifying  party in this Agreement or
          arise  out of or  result  from  any  other  material  breach  of  this
          Agreement by the  indemnifying  party, as limited by and in accordance
          with the provisions of Sections H.1(a) and H.1(b) hereof; or

     (d)  arise out of  wrongful  conduct of the  indemnifying  party or persons
          under  its  control  with  respect  to  the  Registration   Statement,
          Prospectus, materials furnished, or this Agreement.

     H.2. The indemnifying party shall not be liable under this  Indemnification
          Provision with respect to any losses, claims, damages,  liabilities or
          litigation  incurred or assessed against the indemnified party as such
          may arise from the indemnified party's wilful misfeasance,  bad faith,
          or gross  negligence in the performance of its duties or by reasons of
          its reckless disregard, obligations or duties under this Agreement.

     H.3. The indemnifying party shall not be liable under this  Indemnification
          Provision with respect to any claim made against the indemnified party
          unless the  indemnified  party shall have  notified  the  indemnifying
          party in writing  within a reasonable  time after the summons or other
          first  legal  process  giving  information  of the nature of the claim
          shall  have  been  served  upon the  indemnified  party  (or after the
          indemnified  party shall have  received  notice of such service on any
          designated agent), but failure to notify the indemnifying party of any
          such claim shall not relieve the indemnifying party from any liability
          which it may have to the  indemnified  party otherwise than on account
          of this Indemnification  Provision. In case any such action is brought
          against  the  indemnified  party,  the  indemnifying  party  shall  be
          entitled to participate at the  indemnifying  party's own expense,  in
          the defense of such action.  The indemnifying  party shall be entitled
          to assume the defense thereof,  at the  indemnifying  party's own cost
          and expense, with counsel satisfactory to the indemnified party. After
          notice from the  indemnifying  party to the  indemnified  party of the
          election by the indemnifying party to assume the defense thereof,  the
          indemnified  party shall bear the fees and expenses of any  additional
          counsel retained by it, and the indemnifying  party will not be liable
          to the  indemnified  party under this Agreement for any legal or other
          expenses  subsequently incurred by the indemnified party independently
          in connection with the defense thereof other than reasonable  costs of
          investigation.

     H.4. The indemnified  party will promptly notify the indemnifying  party of
          the  commencement  of any  litigation  or  proceedings  against  it in
          connection with the issuance for sale of the Contracts.

     I.   TERMINATION.  This  Agreement  may be terminated at any time by either
          party upon 60 days  written  notice to the other  party,  without  the
          payment of any penalty.  This Agreement shall terminate  automatically
          if it shall be  assigned.  Upon  termination  of this  Agreement,  all
          authorizations,   rights  and  obligations   shall  cease  except  the
          obligation to settle  accounts  hereunder,  including  commissions  on
          premiums  subsequently received for Contracts in effect at the time of
          termination or issued pursuant to obligations received by UNITED prior
          to termination, and the agreements contained in Section G, above.

     J.   REGULATION.  This Agreement  shall be subject to the provisions to the
          1940 Act and the  1934  Act and the  rules,  regulations  and  rulings
          thereunder and of the NASD,  from  time-to-time  in effect,  including
          such exemptions from the 1940 Act as the SEC may grant,  and the terms
          hereof shall be  interpreted  and construed in  accordance  therewith.
          Without limiting the generality of the foregoing,  the term "assigned"
          shall not include any  transaction  exempted from Section  15(b)(2) of
          the 1940 Act.

     UNDERWRITER shall submit to all regulatory and administrative bodies having
     jurisdiction  over the operations of the Accounts,  present or future,  any
     information,  reports or other  material  which such body by reason of this
     Agreement  may  request  or  require   pursuant  to   applicable   laws  or
     regulations.

     K.   SEVERABILITY.  If any  provisions of this  Agreement  shall be held or
          made invalid by a court  decision,  statute,  rule or  otherwise,  the
          remainder of this Agreement shall not be affected thereby.

     L.   APPLICABLE  LAW.  This  Agreement  shall be construed  and enforced in
          accordance with and governed by the laws of the State of Nebraska.

Signed by the parties.


UNITED OF OMAHA LIFE INSURANCE COMPANY   MUTUAL OF OMAHA INVESTOR SERVICES, INC.




- --------------------------------------- ----------------------------------------
By:                                     By:


- --------------------------------------- ----------------------------------------
Print Name:                             Print Name:


- --------------------------------------- ----------------------------------------
Title:                                  Title:


- --------------------------------------- ----------------------------------------
Date:                                   Date:

<PAGE>


                          COMPENSATION SCHEDULE to the

                    PRINCIPLE UNDERWRITING AGREEMENT between

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                                   ("UNITED")

                                       and

                     MUTUAL OF OMAHA INVESTOR SERVICES, INC.
                                 ("UNDERWRITER")

                Compensation Schedule Effective Date: MAY 1, 1994



For  Services  Rendered by  UNDERWRITER  to UNITED on UNITED'S own behalf and on
behalf of UNITED OF OMAHA SEPARATE ACCOUNT C, UNITED shall pay to UNDERWRITER:

     1.

     2.

This compensation schedule shall remain in effect for at least one year from the
effective date stated above. Either party may initiate  subsequent  compensation
schedule terms upon 45 days advance notice to the other party.



EXHIBIT (3)   (B):  FORM OF BROKER/DEALER SUPERVISION AND SALES AGREEMENT

                     VARIABLE PRODUCT DISTRIBUTION AGREEMENT
                             (Retail Broker-Dealer)

This Distribution  Agreement  ("Agreement")  effective  _______________________,
is between  _____________________________________________ ("Broker-Dealer"),  an
NASD-licensed   Broker-Dealer  and  Mutual  of  Omaha  Investor  Services,  Inc.
("Company").   This  Agreement  shall  not  be  effective  unless approved by an
authorized  representative of Company in Omaha, Nebraska.

This  Agreement,  including the  Attachments  incorporated  from time to time by
reference,  is the entire agreement and supersedes any prior agreement,  whether
oral or  written,  between the  parties  relating to the subject  matter of this
Agreement.

In consideration of the mutual covenants  contained herein, the parties agree as
follows:

A.  DEFINED AGREEMENT TERMS.

     1.   "ATTACHMENT"  means  any  Company  distributed  document  signed by an
          authorized  representative  which is  intended  to modify or alter the
          terms or conditions of this Agreement.  An Attachment is automatically
          incorporated into and becomes part of this Agreement.

     2.   "AUTHORIZED  AFFILIATED COMPANY" means any organization  identified as
          such in the Attachments.

     3.   "CLIENT" means any individual or organization directly or individually
          utilizing one or more Products.

     4.   "COMPANY"  means  Mutual  of Omaha  Investor  Services,  Inc.  and the
          Authorized Affiliated Companies.

     5.   "BROKER-DEALER"   means  an  organization   authorized   herein  as  a
          NASD-licensed  securities  broker-dealer  for  the  sale  of  Products
          registered with the Securities  Exchange  Commission and is performing
          those duties requiring such authorization.

     6.   "PRODUCT"  means any  variable  annuity  or  variable  life  insurance
          product,  investment  vehicle  or  other  offering  identified  in any
          Attachment.

     7.   "PROPRIETARY  INFORMATION"  means all  complete  or partial  copies of
          information  which  relates to  Clients  and the  business  of Company
          including without  limitation:  sales and rate  information;  computer
          software  and  related  documentation;  business  plans and  operating
          strategies; Product information; Client information,  including policy
          expirations; and material identifying an association with Company.

     9.   "REPRESENTATIVE"  means  any  agent,  representative,  broker or other
          sales  agency  for which  Broker-Dealer  has  supervisory  obligations
          relating   to  its   regulatory   licensure   and/or  is  assigned  to
          Broker-Dealer.

     10.  "VESTED  COMPENSATION"  means  compensation  which remains  payable to
          Broker-Dealer  as long as (a) policies  related to the  Products  sold
          remain in force,  and (2) the premiums  for such  policies are paid to
          and accepted by Company.

B.  LICENSING AND APPOINTMENT.

     1.   LICENSE.  Broker-Dealer  is  responsible  for  securing and keeping in
          effect any  licenses  required to  represent  Company,  shall  provide
          evidence of such licenses upon  request,  and shall provide  immediate
          notice to  Company of any  change in the  status of such  licenses  or
          regulatory approval.

     2.   APPOINTMENT.   Company  hereby  appoints   Broker-Dealer   to  solicit
          Products.  This  appointment  is not  exclusive  and may be changed or
          cancelled by Company.

     3.   APPOINTMENT FEES. Company shall pay, or arrange for the Product issuer
          to pay, the fees for Broker-Dealer's and Representative's  appointment
          with the state insurance department.

C.  BROKER-DEALER'S DUTIES.  Broker-Dealer shall:

    1.  Comply  with all  applicable  laws,  rules,  regulations  and  orders of
        governmental   authorities  and  Company  written  policies,  rules  and
        procedures where each sale occurs relating to its duties hereunder,  and
        use its best  effort  to  ensure  that  representatives  and  employees,
        including any employee Representatives, similarly comply.

    2.  Be  responsible  for  all  money  collected  by   Broker-Dealer   or  by
        Broker-Dealer's  employees  and  shall  promptly  remit to  Company  all
        payments  and  collections  received  for or  payable  to  Company  from
        Representatives,   applicants,   policy  owners,   or  others,   without
        deduction. All money tendered as payment shall always be the property of
        Company  and  shall  be  held by  Broker-Dealer  purely  in a  fiduciary
        capacity  and only  for  Company's  own  benefit.  Broker-Dealer  is not
        authorized  to expend or cash or deposit  for any purpose any portion of
        such money.

    3.  Keep regular and accurate  records of all  transactions  related to this
        Agreement,  which  records  shall be preserved  for a period of at least
        five (5) years  and,  upon  request,  shall be open to  examination  and
        available for copying by Company.

    4.  Secure Company's  written approval prior to using any material or script
        identifying Company or Products except such material provided by Company
        and used pursuant to Company's directions.

    5.  Preserve and protect the  confidentiality of all Proprietary  Material
        to which they, their employees, or any Representative may have access.

    6.  Pay, with their own funds, all expenses, fees and taxes incurred by them
        in the performance of this Agreement,  whether imposed on Company,  them
        or Representative, unless otherwise expressly provided in Section B.3.

    7.  Upon receipt of notice from Company of the  postponement or rejection of
        any  application,   counter  offer  of  insurance  not  accepted  by  an
        applicant, or the cancellation or refusal to renew a policy, immediately
        return to the applicant or policy owner any money in their possession as
        advanced payment of premium; and Company shall be immediately  furnished
        with evidence that such return has been made.

    8.  Promptly  notify Company on receiving  notice of potential or threatened
        litigation   with  respect  to  a  claim.   Company   shall  have  final
        decision-making  authority and assume  administration and defense of any
        claim.

    9.  Promptly notify Company of the receipt of any regulatory  inquiry or any
        regulatory  complaint  promulgated  by an insurance  department or other
        regulatory agency with authority to regulate the parties,  in connection
        with the solicitation, sale or, administration of a Product. Each notice
        shall  be  accompanied  by a copy  of  the  correspondence  or  document
        received.

    10. Cooperate  fully with Company in any insurance or securities  regulatory
        investigation or proceeding or judicial proceeding arising in connection
        with any transaction connected to this Agreement.

    11. Solicit, recruit, instruct and train Representatives on an ongoing basis
        for Company in the marketing of Products.

    12. Assist  Representative in all phases of the distribution  process of
        Products and perform all necessary services.

    13. Use its best  efforts to  promptly  secure  its or the  Representative's
        return of all agency supplies and  authorizations to represent  Company,
        upon termination of their appointment with Company.

    14. Deliver or have  delivered  all Products in  accordance  with the
        applicable  rules and  procedures of Company.

    15. Instruct  its  Representatives  that  they  shall  deliver  to  Company,
        immediately  upon receipt by the  Representative,  such proof of loss or
        other evidence of claim as is presented by any insured or beneficiary or
        other claimant.  Broker-Dealer shall have the same responsibility to the
        extent such information is received by  Broker-Dealer,  and shall assist
        its Representatives in obtaining such information.

    16. Not give any information or make any  representation  in connection with
        the marketing of Products  other than those  contained in the Prospectus
        or other solicitation material authorized by Company.

    17. Carry out all obligations hereunder in compliance with the NASD Rules of
        Fair Practice, and federal and state securities laws.

    18. Be a duly registered  Broker-Dealer under the Securities Act of 1934 and
        be a member in good standing with the NASD. Broker-Dealer shall maintain
        appropriate  securities  licensure and registration and, where required,
        state insurance licensure.

    19. Have filed and keep  current Form BD with the SEC and agree to provide a
        current copy of it to Company upon request.

    20. Not have any noted  material  deficiency  in any  inspection  letters or
        similar  findings  issued  by the SEC or NASD,  and  immediately  notify
        Company upon having knowledge that such a finding is imminent.

    21. Not  have  any  pending  litigation,  arbitration  or  other  regulatory
        proceeding  or an adverse  decision  which would  materially  affect the
        financial condition of the Broker-Dealer. Broker-Dealer will immediately
        notify  Company upon having  knowledge that such action or proceeding is
        imminent.

    22. Control,   supervise  and  assume   responsibility  for  all  securities
        activities in connection  with Products  identified in this  Attachment,
        including those activities carried out by Insurance Agency.

    23. Accurately reflect all compensation payable hereunder on its FOCUS
        reports.

D.   LIMITATIONS.  Broker-Dealer is  without  authority  to  do or  perform  and
     expressly    agrees   not   to  do  or  perform   personally   or   through
     Representatives or employees the following acts on behalf of Company:

    1.  Incur any expense or liability on account of, or otherwise bind, Company
        without specific written approval from an officer of Company.

    2.  Make, alter, or discharge contracts or Products.

    3.  Waive forfeitures or any other terms or conditions of any Products.

    4.  Quote rates other than as specified or published by Company.

    5.  Extend the time for payment of any premium or waive  payment  thereof in
        cash, or bind Company to reinstate any  terminated  contract,  or accept
        notes or any other funds as payment of premium.

    6.  Institute or file a response to any legal or  regulatory  proceeding  on
        behalf of  Company  in  connection  with any  matter  pertaining  to any
        Product.

E.  COMPENSATION.

    1.  Broker-Dealer's  compensation  for  all  acts  performed  hereunder  are
        specified in the Attachments. No compensation shall be payable until the
        Broker-Dealer  and   Representative   are  appropriately   licensed  and
        appointed, the Product on which such compensation is claimed is actually
        issued,  all delivery  requirements  are fulfilled and the premium paid.
        Company  has the right to change any  commission  on any  Product at any
        time. However, any change in commission shall only affect those policies
        issued after the effective date of the commission change.

    2.  Company is obligated to pay  compensation  due under this Agreement only
        while  (A)  this  Agreement  is in  effect;  and  (B)  Broker-Dealer  is
        performing the duties  specified in Section C; provided,  however,  that
        Company agrees to continue to pay Vested  Compensation  and compensation
        defined as "deferred" in an Attachment,  and such compensation shall not
        be withheld pursuant to this provision.

    3.  Company will account at least monthly to  Broker-Dealer  for commissions
        based upon initial and renewal premiums paid and accepted by Company for
        policies issued upon applications submitted by or through Broker-Dealer.

    4.  If any premium or  premiums  shall be returned by Company on any policy,
        or should  Company  become  liable for the return  thereof for any cause
        either  before or after  termination  of this  Agreement,  Broker-Dealer
        shall pay to Company the amounts of commissions or overwrite commissions
        previously paid or credited to any  Broker-Dealer's or  Representative's
        account on such returned premium.

    5.  Company shall at all times,  whether before or after termination of this
        Agreement, have the right to offset any amounts owed by Broker-Dealer or
        any  Representative  to Company  under this Section  against any amounts
        owed by Company to any of them.

    6.  Broker-Dealer  shall be responsible to Company for any  indebtedness  of
        their employees or  Representatives  when such  indebtedness  shall have
        been  incurred in the conduct of Company  business and while under their
        supervision.

    7.  Company shall at all times,  whether before or after termination of this
        Agreement, have a first lien on commissions,  fees, allowances, or other
        moneys due or to become due  hereunder  to any other party hereto to the
        extent of that  party's  indebtedness  to  Company,  including  interest
        thereon.

    8.  In the event  that any party  does not pay any  moneys as are due within
        two (2) months after termination of this Agreement,  the net amount such
        party owes will accrue  interest,  compounded  daily at the  fluctuating
        prime  interest rate charged on the date of  termination by Harris Trust
        and Savings Bank, Chicago, Illinois plus one percent (1%). If a party is
        owed money after termination and any arbitration,  action, or proceeding
        is brought to recover  that  money,  the  indebted  party  shall also be
        liable for all reasonable  collection  costs,  including but not limited
        to, attorneys' fees incurred by the party seeking to collect the debt.

    F.  TERMINATION.

    1.  Company may, in its sole discretion,  terminate this Agreement as to any
        party or all of them,  effective on the date Broker-Dealer or such party
        receives the termination  notice, or on a later date, if any,  specified
        in the  termination  notice,  if such party commits any of the following
        "Wrongful Acts":

        (A)Commits  a  fraudulent  act or  commits  malfeasance  related  to the
           performance of any duty under this Agreement.

        (B)Fails to comply with any obligation described in Section C.2.

        (C)Violates any law or regulation that  materially or adversely  affects
           Company's  ability to sell Products,  unless such  violation  results
           from following  instructions  by Company or from a failure by Company
           to perform any of its obligations hereunder.

        (D)Has its regulatory licensure required to perform its duties hereunder
           revoked by any governmental regulatory agency.

        (E)Postpones  delivery to Company of premium  paid to reinstate a lapsed
           policy in an attempt to gain a commission advantage.

        (F)Directly or  indirectly  induces any policy owner to (1)  discontinue
           premium payment  required to keep policies in force or (2) relinquish
           any policy in order to sell such policy owner  insurance with another
           insurer.

        (G)Intentionally    misrepresents,    or   intentionally   induces   any
           Representative to misrepresent, any provision, benefit, or premium of
           any Product.

        (H)Breaches any material  provision of this  Agreement  other than those
           set forth in the preceding subparagraphs of this Section J.1., if the
           breach  remains  uncured for twenty (20) days after receipt of notice
           from Company that a breach has occurred.

     2.   If Company  elects to  terminate  this  Agreement  pursuant to Section
          G.1., all  compensation  related to those actions which caused Company
          to  elect  to  terminate  this  Agreement  shall  be  forfeited,   and
          notwithstanding Section E.2., all rights to receive any and all Vested
          Compensation  and  deferred   compensation   otherwise  payable  after
          termination shall also be forfeited.

     3.   If Broker-Dealer is a corporation,  partnership,  or joint venture and
          becomes  generally  unable  to pay its debts as they  mature,  files a
          voluntary petition of bankruptcy,  seeks reorganization or to effect a
          plan  or  other  arrangement  with  the  creditors,  files  an  answer
          admitting the  jurisdiction of the court and the material  allegations
          of an  involuntary  petition  filed  pursuant  to any act of  Congress
          relating to bankruptcy or  reorganization,  is adjudicated a bankrupt,
          makes a general assignment for the benefit of creditors or applies for
          or consents to the  appointment  of a receiver or trustee for all or a
          substantial part of its property, then this Agreement will immediately
          terminate as to that party upon the occurrence of one of these events.

     4.   This  Agreement  may be  terminated  by any  party  without  cause  by
          delivering to the other  party(ies)  written notice within thirty (30)
          days prior to the effective date of such termination.

     5.   Upon termination of this Agreement,  Broker-Dealer  shall  immediately
          return to Company all Proprietary  Information,  material  identifying
          their association with Company, and property owned by Company.

G.  INDEPENDENT  CONTRACTOR.  Broker-Dealer  is  an  independent  contractor and
    nothing  contained  in  this Agreement shall create or shall be construed to
    create the  relationship  of employer and employee  between Company and
    Broker-Dealer.

H.  INSPECTION  OF  BOOKS  AND  RECORDS.  During  and  after  the  term  of this
    Agreement,  Company  and  Broker-Dealer  shall each have the  right,  during
    normal working hours and with reasonable notice, to inspect,  audit and make
    copies  from the  books  and  records  of the other  party  relating  to the
    Products,  for the purpose of verifying  adherence to the provisions of this
    Agreement.

I.  INDEMNITY AND HOLD HARMLESS.

     1.   Each party shall  indemnify and hold the other party harmless from any
          liability,  loss, costs, expense (including reasonable attorneys' fees
          incurred by the indemnified party), or damages, resulting from any act
          or  omission  by  indemnifying  party  or  any  of  its  employees  or
          representatives   in  the  performance  of  its  services  under  this
          Agreement,  provided  that such  claim does not arise out of an act or
          omission by the indemnified  party, or its employees,  contrary to the
          terms and provisions of this Agreement.  The indemnified party may, in
          its  sole  discretion,   require  the  indemnifying  party  to  assume
          responsibility for and control over the defense of any claim,  action,
          or  proceeding  to which this  indemnity  provision is  applicable  by
          delivering to the  indemnifying  party a written  notice so requesting
          within ten (10) days after notice of the  commencement or assertion of
          any such claim,  action or proceeding  is received by the  indemnified
          party.  The  indemnifying  party  shall  select  counsel  of  its  own
          choosing,  but subject to the approval of the indemnified party, which
          approval shall not be unreasonably withheld.

     2.   Broker-Dealer  specifically  agrees  to  indemnify  and hold  harmless
          Company in connection with any losses, claims, damages or liabilities,
          joint  or  several,   to  which  Company  becomes  subject  under  the
          Securities Act of 1933, or otherwise,  insofar as such losses, claims,
          damages or liabilities (or actions in respect thereof) arise out of or
          are  based  upon (a) any  unauthorized  use of sales  and  promotional
          materials or any verbal or written  misrepresentations or any unlawful
          sales practices or other improper  conduct  concerning any Products by
          Broker-Dealer or a Representative;  or (b) claims by a Broker-Dealer's
          employees or  Representatives  for compensation or remuneration of any
          type.

J.  GENERAL.

     1.   WITHDRAWAL OF PRODUCT. Company reserves the right to withdraw,  limit,
          restrict or change any Product at any time.

     2.   NOTICES.  Any notice  required or permitted under this Agreement shall
          be delivered  personally  or sent by  Certified  Mail with all postage
          prepaid or by express mail delivery system:

        to Broker-Dealer

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

        to Company:

           MUTUAL OF OMAHA COMPANIES
           SUPPLEMENTAL DISTRIBUTION ORGANIZATION
              ADMINISTRATION
           DODGE AT 33RD STREET - 7TH FLOOR
           OMAHA, NEBRASKA  68131

     3.   ENTIRE  AGREEMENT.  This Agreement and any Attachments  constitute the
          entire  contract  between the parties hereto and shall be construed in
          accordance  with the laws of the State of Nebraska  and subject to the
          courts of Nebraska.

     4.   ORDER OF  PREFERENCE.  This  Agreement  and its  Attachments  shall be
          construed as being consistent with each other.  When such construction
          is  unreasonable,  the order of  preference  shall be: (a)  Attachment
          signed by all parties;  (b) Attachment signed by Company's  authorized
          representative; and (c) this Agreement.

     5.   SEVERABILITY. This Agreement is subject to all laws and regulations in
          the state or states  where it is to be  effective,  but any  provision
          which  may be  inconsistent  with  or in  violation  of  such  laws or
          regulations  shall  merely be  unenforceable  and will not  effect the
          validity of the NO remaining provisions.

     6.   WAIVER.  No  failure  or delay on the part of either  party  hereto in
          exercising any power or right under this Agreement  shall operate as a
          waiver  thereof.  This  Agreement  may be amended or modified  only by
          written  instrument,  executed  by  duly  authorized  officers  of the
          parties.

     7.   MODIFICATION/  ASSIGNMENT.  This  Agreement  may  not be  modified  or
          assigned without the prior written consent of the other party.

     8.   HEADINGS.  Headings herein are for convenience  only and have no legal
          force.

     9.   SURVIVING PROVISIONS.  In addition to the provisions of this Agreement
          which  set  forth  post-termination  obligations,  the  provisions  of
          Section C.2-5,  8-10,  and 15, E, and I-J survive  termination of this
          Agreement.

IN WITNESS  WHEREOF,  this  Agreement has been duly executed in duplicate by the
parties.


MUTUAL OF OMAHA INVESTOR SERVICES, INC.


By:

(Print or Type name)

Title:

Date:


BROKER DEALER


By:

(Print or Type name)

Title:

Date:



<PAGE>


                       PRODUCT AND COMPENSATION ATTACHMENT

                                     TO THE
                     VARIABLE PRODUCT DISTRIBUTION AGREEMENT
                                      WITH
               ---------------------------------------------------
                                 (BROKER-DEALER)


                                    PRODUCTS


This  Attachment  amends the  above-referenced  Agreement  and  applies  only to
Products for which Mutual of Omaha Investor  Services  ("MOIS") is the Principal
Underwriter and which are sold on or after the effective date of this Attachment
and while it is in effect.

                                  COMPENSATION


PRODUCT:       Variable Annuity

ISSUER:        United of Omaha Life Insurance Company, Omaha, NE

AUTHORIZED
CONTRACT:      Variable Annuity Ultrannuity Series I (United Separate Account C)
               Variable Annuity Ultrannuity Series V (United Seperate Account C)

                       [COMPENSATION TABLES INSERTED HERE]

        In the event an Authorized  Contract is surrendered  during the first 12
        contract months,  100% of the compensation  paid will be charged back to
        Broker-Dealer.

        Broker-Dealer  shall look  solely to MOIS for  payment  of  compensation
        payable for Products  identified in this Schedule.  MOIS may arrange for
        certain  terms of this  Agreement,  including  receipt  of  payment  and
        payment of compensation  hereunder,  to be administered on its behalf by
        the Product Issuer.


IN SIGNING THIS ATTACHMENT, BROKER-DEALER AGREES TO BE BOUND BY THE TERMS OF THE
AGREEMENT     TO     WHICH     IT     IS     ATTACHED     EFFECTIVE     AS    OF
_______________________________, 19____. THE AGREEMENT AND THIS ATTACHMENT SHALL
SUPERSEDE ANY PRIOR SCHEDULES  RELATING TO ANY OF THE PRODUCTS ADDRESSED HEREIN.
THIS ATTACHMENT SHALL REMAIN EFFECTIVE UNTIL CANCELLED OR OTHERWISE  MODIFIED BY
MOIS.


BROKER-DEALER:


By:

Title:

Date:


PRINCIPAL UNDERWRITER:

MUTUAL OF OMAHA INVESTOR SERVICES

By:

Title:

Date:



EXHIBIT (4)   (A):  FORM OF POLICY
UNITED OF OMAHA
LIFE INSURANCE COMPANY

ANNUITY POLICY


United of Omaha Life  Insurance  Company  will pay you,  if living,  the annuity
payments as set forth in this policy  beginning on the annuity starting date. If
you die before the annuity  starting date and while this policy is in force,  we
will pay the death benefit according to the policy provisions.

                           READ YOUR POLICY CAREFULLY.
               IT INCLUDES THE PROVISIONS ON THE FOLLOWING PAGES.

              THIS   POLICY IS A LEGAL CONTRACT  BETWEEN THE OWNER AND UNITED OF
                     OMAHA LIFE INSURANCE COMPANY.

IF YOU ARE NOT SATISFIED  WITH YOUR POLICY,  RETURN IT TO US OR OUR AGENT WITHIN
10 DAYS AFTER YOU RECEIVE  IT.  RETURN OF THIS  POLICY BY MAIL IS  EFFECTIVE  ON
BEING POSTMARKED,  PROPERLY ADDRESSED, AND POSTAGE PRE-PAID. THE RETURNED POLICY
WILL BE  TREATED  AS IF WE HAD NEVER  ISSUED  IT. WE WILL  PROMPTLY  REFUND  THE
ACCUMULATION VALUE IN STATES WHERE PERMITTED.  THIS MAY BE MORE OR LESS THAN THE
PURCHASE PAYMENTS. WE RESERVE THE RIGHT TO ALLOCATE PAYMENTS TO THE MONEY MARKET
FUND UNTIL THE EXPIRATION OF 15 DAYS FROM THE DATE THE POLICY IS MAILED FROM OUR
SERVICE OFFICE.  IF WE SO ALLOCATE  PAYMENTS,  WE WILL REFUND THE GREATER OF THE
PURCHASE PAYMENTS OR THE ACCUMULATION VALUE.

THIS IS A FLEXIBLE  PAYMENT  VARIABLE  DEFERRED  ANNUITY  POLICY.  THE  POLICY'S
ACCUMULATION VALUE IN THE SEPARATE ACCOUNT IS BASED ON THE INVESTMENT EXPERIENCE
IN THAT ACCOUNT AND WILL  INCREASE OR DECREASE  DAILY.  THE DOLLAR AMOUNT IS NOT
GUARANTEED. NO DIVIDENDS ARE PAYABLE.

For  inquiries  regarding  coverage or customer  service,  please call United of
Omaha Annuity Service Division at 800/238-9354.


                               /S/ John W. Weekly
                                          President and Chief Executive Officer


[GRAPHIC OMITTED]                         /s/ M.Jane Huerter
Home Office:  Mutual of Omaha Plaza       Corporate Secretary
Omaha, Nebraska

<PAGE>


TABLE OF CONTENTS

                                          PAGE                             PAGE
POLICY DATA..........................3  THE SEPARATE ACCOUNT
                                           General Description...............8
POLICY CHARGES.......................4     Investment Allocations to the
                                             Separate Account................8
                                           Valuation of Assets...............8
DEFINITIONS..........................5     Transfers Between Subaccounts.....8

GENERAL PROVISIONS                       THE FIXED ACCOUNT
    The Contract.....................6      General Description...............9
    Delay of Payments................6      Transfers from the Fixed Account..9
    Incontestability.................6
    Misstatement of Age or Sex.......6   VALUES
    Nonparticipating.................6      Accumulation Value................9
    Periodic Reports.................6      Accumulation Unit.................9
    Policy Dates.....................6      The Fixed Account.................9
    Taxes............................6      Policy Charges....................10
    Termination......................6      Partial Withdrawals or
                                              Cash Surrender..................10
                                            Waiver of Withdrawal Charges......10
OWNER, JOINT OWNER, ANNUITANT AND           Death Benefit.....................11
BENEFICIARY                                 Accidental Death Benefit..........11
    Owner and Joint Owner............7      Computations......................11
    Death of Owner, Joint Owner......7
    Annuitant........................7   PAYOUT OPTIONS FOR PAYMENT OF
    Death of Annuitant...............7   POLICY PROCEEDS
    Beneficiary Change...............7      General Conditions................11
    Assignments......................7      Payout Options....................11

PURCHASE PAYMENTS
    Consideration....................8
    Purchase Payments................8
    Allocation of Purchase Payments..8



<PAGE>



                                   POLICY DATA

POLICY NUMBER:                                            1234567

POLICY OWNER:                                             JOHN J. DOE

ANNUITANT:                                                JOHN J. DOE

DATE OF ISSUE:                                            FEBRUARY 1, 1995

ANNUITY STARTING DATE:                                    FEBRUARY 1, 2025

INITIAL PURCHASE PAYMENT:                                 $5,000

SUBSEQUENT MINIMUM PURCHASE PAYMENT:                      $500


ELIGIBLE INVESTMENTS:                                  INITIAL ALLOCATION (%):

UNITED OF OMAHA FIXED ACCOUNT                                         10
(ALGER AMERICAN GROWTH PORTFOLIO)                                      0
(ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO)                        0
(FEDERATED PRIME MONEY MARKET PORTFOLIO)                              30
(FEDERATED U.S. GOVERNMENT BOND PORTFOLIO)                            30
(FIDELITY EQUITY INCOME PORTFOLIO)                                     0
(FIDELITY ASSET MANAGER GROWTH PORTFOLIO)                              0
(FIDELITY CONTRAFUND PORTFOLIO)                                        0
(MFS EMERGING GROWTH PORTFOLIO)                                       30
(MFS HIGH INCOME PORTFOLIO)                                            0
(MFS RESEARCH PORTFOLIO)                                               0
(MFS WORLD GOVERNMNET PORTFOLIO)                                       0
(SCUDDER INTERNATIONAL PORTFOLIO)                                      0
(T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO)                          0
(T. ROWE PRICE NEW AMERICAN GROWTH PORTFOLIO)                          0
(T. ROWE PRICE EQUITY INCOME PORTFOLIO)                                0
(T. ROWE PRICE PERSONAL STRATEGY BALANCED PORTFOLIO)                   0
(T. ROWE PRICE LIMITED TERM BOND PORTFOLIO)                            0



SEPARATE ACCOUNT:                          UNITED OF OMAHA SEPARATE ACCOUNT C



                             ANNUITY SERVICE OFFICE:

                    UNITED OF OMAHA ANNUITY SERVICE DIVISION
                              301 WEST 11TH STREET
                                P. O. BOX 419472
                           KANSAS CITY, MO 64141-6472
                                  800/238-9354



                                 POLICY CHARGES

POLICY FEE:                     $30.00 EACH POLICY YEAR

MORTALITY AND EXPENSE CHARGE:   EQUAL ON AN ANNUAL BASIS TO 1.00% OF THE AVERAGE
                    DAILY NET ASSETS OF THE SEPARATE ACCOUNT

ADMINISTRATIVE EXPENSE CHARGE:  EQUAL ON AN ANNUAL BASIS TO 0.20% OF THE AVERAGE
                    DAILY NET ASSETS OF THE SEPARATE ACCOUNT




                         SCHEDULE OF WITHDRAWAL CHARGES


                 YEARS SINCE                               PERCENTAGE OF
              PURCHASE PAYMENT                         EACH PURCHASE PAYMENT
                      1                                         7%
                      2                                         6%
                      3                                         5%
                      4                                         4%
                      5                                         3%
                      6                                         2%
                      7                                         1%
                 8 AND LATER                                    0%



- --------------------------------------------------------------------------------
DEFINITIONS


ACCUMULATION  UNIT - An  accounting  unit  of  measure  used  to  calculate  the
accumulation value of the Separate Account prior to the annuity starting date.

ACCUMULATION  VALUE - The dollar value as of any  valuation  date of all amounts
accumulated under this policy prior to the annuity starting date.

AGE - Age last birthday.

ANNUITANT - The person upon whose life annuity payments are based.

ANNUITY  PURCHASE  VALUE - An  amount  equal to the  Accumulation  Value for the
valuation  period which ends  immediately  preceding the annuity  starting date,
reduced by any  withdrawal  charge  and any  applicable  premium  tax or similar
taxes.

ANNUITY STARTING DATE - The date on which annuity payments are to begin.

BENEFICIARY  - The  person(s) or other legal  entity  listed by the owner in the
application and referred to in this policy as the named beneficiary. In the case
of joint owners,  the surviving  joint owner is the primary  beneficiary and the
named beneficiary is the contingent  beneficiary.  If the named beneficiary does
not survive the owner, the estate of the owner is the beneficiary.

DUE PROOF OF DEATH - A certified copy of a death  certificate,  a certified copy
of a decree of a court of competent  jurisdiction  as to the finding of death, a
written statement by the attending physician, or any other proof satisfactory to
us.

ELIGIBLE  INVESTMENT(S) - Those investments available under the policy.  Current
Eligible Investments are shown on the data pages.

EXECUTIVE OFFICER - The president, vice president, assistant vice president, the
secretary or assistant secretary of United of Omaha Life Insurance Company.

FIXED  ACCOUNT - The account  which  consists of the general  account  assets of
United of Omaha Life Insurance Company.

FUND - A segment of an Eligible  Investment  which  constitutes  a separate  and
distinct class of interests under an Eligible Investment.

NET ASSET  VALUE PER SHARE - The net  assets of a Fund  divided by the number of
shares in the Fund.

NET PURCHASE PAYMENT - A purchase payment less any applicable premium tax.

OUR, US, WE - Refers to United of Omaha Life Insurance Company,  Mutual of Omaha
Plaza, Omaha, Nebraska 68175.

OWNER -    (a) the annuitant; or
           (b) the person named on the application as owner; or
           (c) the  persons  named  on the  application  as  joint  owners.  Any
               reference  to owner in the policy  will  include  both  owners if
               joint owners are named in the application.

PAYEE - The person who receives the annuity payments under this policy.

PAYOUT OPTION - Any option of payment of policy  proceeds  available  under this
policy.

PROCEEDS - The death benefit or the Annuity Purchase Value.

PURCHASE  PAYMENT - An amount paid to United of Omaha Life Insurance  Company in
accordance with the provisions of this policy.

SUBACCOUNTS  - That portion of the Separate  Account  which invests in shares of
mutual funds or any other investment portfolios that we determine to be suitable
for this policy's purposes.

VALUATION DATE - Each day that the New York Stock Exchange is open for trading.

VALUATION  PERIOD - The period  commencing  at the close of  business of the New
York Stock  Exchange on each  valuation date and ending at the close of business
for the next succeeding valuation date.

SEPARATE ACCOUNT - A separate account maintained by us in which a portion of our
assets has been  allocated  for this and  certain  other  policies.  It has been
designated on the data pages.

YOU, YOUR - Refers to the owner.


- --------------------------------------------------------------------------------
GENERAL PROVISIONS


THE CONTRACT

The  entire  contract  is this  policy,  data  page,  any  riders and the signed
application, a copy of which is attached. All statements made in the application
will be deemed representations and not warranties. No statement, unless it is in
the application, will be used by us to contest this policy or deny a claim.

Any change of this  policy and any riders  requires  the  written  consent of an
executive officer.

DELAY OF PAYMENTS

We will usually pay any amounts payable from the Separate Account as a result of
a partial  withdrawal or cash surrender  within seven days after we receive your
written  request  at our  Service  Office in a form  satisfactory  to us. We can
postpone such payments or any transfers of amounts  between  subaccounts or into
the Fixed Account if:

    (a) the New York Stock Exchange is closed for other than  customary  weekend
    and  holiday  closings;  (b)  trading  on the New  York  Stock  Exchange  is
    restricted; (c) an emergency exists as determined by the Securities Exchange
    Commission,
        as a result of which it is not reasonably  practical to dispose of
        securities,  or not reasonably practical to determine the value of the
        net assets of the Separate Account;
    (d) the Securities Exchange Commission permits delay for the protection of
        security holders.

The applicable  rules of the Securities  Exchange  Commission  will govern as to
whether the conditions in (c) or (d) exist.

We may defer payment of partial  withdrawals  or a cash surrender from the Fixed
Account for up to six months from the date your  written  request is received at
our Service Office.

INCONTESTABILITY

We will not  contest  the  validity  of this  policy  after it has been in force
during the lifetime of the owner for two years from the date of issue.


MISSTATEMENT OF AGE OR SEX

We may require proof of the age of the annuitant  before making any life annuity
payment provided for by this policy. If the age or sex of the annuitant has been
misstated, the annuity starting date and monthly income will be determined using
the correct age and sex.

If a misstatement  of age or sex results in monthly income payments that are too
large, the overpayments  will be deducted from future payments.  If we have made
payments  that  are too  small,  the  underpayments  will be  added  to the next
payment. Adjustments for overpayments or underpayments will include 6% interest.

NONPARTICIPATING

No dividends will be paid.  Neither you nor the  beneficiary of this policy will
have the right to share in our surplus earnings or profits.

PERIODIC REPORTS

At least quarterly each calendar year we will send you a statement  showing your
Accumulation  Value as of a date not more than two  months  prior to the date of
mailing.  We will also send such  statements  as may be required  by  applicable
state and federal laws, rules and regulations.

POLICY DATES

Policy years and policy  anniversaries are measured from the date of issue shown
on the data pages.

TAXES

Premium  taxes,  if any,  levied by any unit of  government  will be deducted as
required by state law or when annuity payments begin.

TERMINATION

This policy will remain in force until  surrendered  for its full value,  or all
annuity payments have been made, or the death benefit has been paid.

If the  Accumulation  Value is less than $500, we may cancel this policy upon 60
days' no`tice to you. This cancellation  would be considered a full surrender of
this policy.

If the accumulation  value in any Fund falls below $500, we reserve the right to
transfer the remaining balance, without charge, to the Money Market Fund.


- --------------------------------------------------------------------------------
OWNER, JOINT OWNER, ANNUITANT AND BENEFICIARY


OWNER AND JOINT OWNER

While you are  alive,  only you may  exercise  the  rights  under  this  policy.
Ownership may be changed as described in the ASSIGNMENTS provision. If there are
joint owners,  the signatures of both owners are needed to exercise rights under
the policy.

DEATH OF OWNER, JOINT OWNER

If any owner or joint owner dies before the annuity  starting  date,  the policy
will end and the death benefit will be paid to the beneficiary.

If there are joint owners, the beneficiary is the surviving joint owner. If both
joint  owners die  simultaneously,  the death  benefit will be paid to the named
beneficiary.

If an owner of this policy is a corporation or other nonindividual,  the primary
annuitant will be treated as an owner of this policy. The "primary annuitant" is
that individual  whose life affects the timing or the amount of the payout under
this policy.  A change in the primary  annuitant will be treated as the death of
an owner.

If the  beneficiary is the surviving  spouse,  the spouse may either receive the
death  benefit and the policy will end, or the spouse may continue the policy in
force.

If any owner or joint  owner  dies on or after  the  annuity  starting  date and
before all the proceeds have been paid,  any remaining  proceeds will be paid at
least as  rapidly  as under  the  payment  option  in effect at the time of such
owner's death.

Generally,  any death  benefit  must be paid within five years after the date of
death. The five-year rule does not apply to that portion of the proceeds which:

    (a) is payable to or for the benefit of an individual named beneficiary; and
    (b) will be paid over the  lifetime  or the life  expectancy  of that  named
        beneficiary

as long as payments begin not later than one year after the date of your death.

ANNUITANT

If the owner is different  from the  annuitant,  the annuitant does not have any
rights under this policy.

DEATH OF ANNUITANT

If the annuitant is an owner or joint owner,  the death of the annuitant will be
treated  as the  death of an  owner.  If the  annuitant  is not an owner and the
annuitant  dies before the annuity  starting date, you may name a new annuitant.
If you do not name a new annuitant, you will become the annuitant.

BENEFICIARY CHANGE

You may change the named beneficiary by sending a written request to our Service
Office unless the beneficiary is irrevocable.  When recorded and acknowledged by
us, the change  will be  effective  as of the date you signed the  request.  The
change will not apply to any  payments  made or other  action taken by us before
recording.

If the named  beneficiary is irrevocable,  you may change the named  beneficiary
only by joint written request from you and the named beneficiary.

ASSIGNMENTS

You may  change  the  ownership  of this  policy or pledge it as  collateral  by
assigning  it.  No  assignment  will  be  binding  on us  until  we  record  and
acknowledge  it.  The  right  of any  payee  will  be  subject  to a  collateral
assignment.

If the named beneficiary of this policy is irrevocable, a change of ownership or
a collateral  assignment may be made only by joint written  request from you and
the named  beneficiary.  On the annuity  starting  date,  you may select another
payee,  but you  retain  all rights of  ownership  unless  you sign an  absolute
assignment.


- --------------------------------------------------------------------------------
PURCHASE PAYMENTS


CONSIDERATION

The  consideration  for this  policy is the  application  and the payment of the
initial purchase payment.

PURCHASE PAYMENTS

Purchase  payments after the first may be made at any time but are not required.
Purchase  payments  are payable at our Service  Office.  Upon  request a receipt
signed by our Secretary or an Assistant Secretary will be given for any purchase
payment. The minimum purchase payment allowed is shown in the data pages.

We will not accept any  additional  purchase  payments  beginning  on the policy
anniversary next following your 88th birthday.

ALLOCATION OF PURCHASE PAYMENTS

Net  purchase  payments  are  allocated  to one  or  more  Eligible  Investments
according  to your  instructions.  We have the right to allocate the initial net
purchase  payment to the Money Market Fund until the  expiration of 15 days from
the date  the  policy  is  mailed  from  our  Service  Office.  Thereafter,  the
Accumulation  Value will be  allocated to one or more Funds as shown in the data
pages.

Changes in the allocation  will be effective on the date your written request is
received  at our  Service  Office.  The  change  will  apply to future  purchase
payments.

- --------------------------------------------------------------------------------
THE SEPARATE ACCOUNT


GENERAL DESCRIPTION

The name of the Separate  Account is shown in the data pages.  The assets of the
Separate  Account are our property but are not chargeable  with the  liabilities
arising out of any other business we may conduct,  except to the extent that the
assets of the Separate  Account exceed the  liabilities of the Separate  Account
arising under the contracts supported by the Separate Account.

INVESTMENT ALLOCATIONS TO THE SEPARATE ACCOUNT

The assets of the Separate  Account are  segregated by Eligible  Investments  or
Funds and,  where  appropriate,  by Funds within the Eligible  Investment.  This
establishes a series of subaccounts within the Separate Account.

We may, from time to time,  add other  Eligible  Investments  or Funds.  In such
event you may be permitted to select from these other  Eligible  Investments  or
Funds, limited by the terms and conditions we may impose on such transactions.

We may also  substitute  other  Eligible  Investments  or  Funds.  If  required,
approval of or change of any investment  policy will be filed with the Insurance
Department of the state in which this policy is delivered.

VALUATION OF ASSETS

Assets of Eligible  Investments  within each  subaccount will be valued at their
net asset value on each valuation date.

TRANSFERS BETWEEN SUBACCOUNTS

Prior  to the  annuity  starting  date,  you  may  transfer  all or part of your
interest in a subaccount to another subaccount or to the Fixed Account.  You may
make 12  transfers  each policy  year  without  charge.  We reserve the right to
charge  a $10 fee or  additional  transfers,  to be  deducted  from  the  amount
transferred.

The minimum transfer amount is $500 or the entire amount in the subaccount if it
is less than $500.  The minimum  amount that can remain in a subaccount  after a
transfer is $500.

We reserve the right at any time and without prior notice to any party to modify
the transfer privileges described above.

- --------------------------------------------------------------------------------
THE FIXED ACCOUNT


GENERAL DESCRIPTION

Any  portion  of the  purchase  payments  allocated  to the  Fixed  Account  and
transfers  to the Fixed  Account  under the policy  become  part of the  general
account  assets of United of Omaha Life  Insurance  Company.  The Fixed  Account
includes all of our assets except those assets segregated in separate  accounts.
We maintain sole  discretion to invest the assets of the Fixed Account,  subject
to applicable law.

TRANSFERS FROM THE FIXED ACCOUNT

You may  transfer  part of the  accumulation  value in the Fixed  Account to the
subaccounts  once  each  policy  year.  The  maximum   percentage  that  may  be
transferred  is  10% of the  value  in the  Fixed  Account  on the  date  of the
transfer. These transfers do not count toward the 12 free transfers allowed each
policy year.

We  reserve  the  right  to  defer  transfers  from  the  Fixed  Account  to the
subaccounts  for up to six months from the date your written request is received
at our Service Office.

You may transfer  amounts from the subaccounts to the Fixed Account at any time.
However,  we reserve the right to restrict  transfers  back to the Fixed Account
for a period of time, to be determined by us,  immediately  following a transfer
to the subaccounts.

- --------------------------------------------------------------------------------
VALUES


ACCUMULATION VALUE

On the date of issue the  Accumulation  Value is equal to the  initial  purchase
payment,  reduced by any applicable  premium taxes.  On any valuation date after
the date of issue the Accumulation Value is equal to the total of your values in
each subaccount plus the accumulation value of the Fixed Account.

The value for each subaccount is equal to:

    (a) your current number of Accumulation Units; multiplied by
    (b) the current unit value.

ACCUMULATION UNIT

Each net purchase payment is converted into Accumulation Units by dividing it by
the  Accumulation  Unit  value for the  valuation  period  during  which the net
purchase payment is allocated to the Separate Account.  The initial Accumulation
Unit value for each subaccount was set when the subaccount was established.  The
unit value may increase or decrease from one valuation date to the next.

The Accumulation Unit value for a subaccount on any valuation date is calculated
as follows:

    (a) the net asset  value per share of the Fund  multiplied  by the number of
        shares held in the subaccount,  before the purchase or redemption of any
        shares on that date; less
    (b) the  cumulative  unpaid charge for the Mortality and Expense Risk Charge
        and  Administrative  Expense Charge,  which are shown on the data pages;
        less
    (c) any applicable charge for federal and state income tax; the result
        divided by
    (d) the total number of  Accumulation  Units held in the  subaccount  on the
        valuation date,  before the purchase or redemption of any shares on that
        date.

THE FIXED ACCOUNT

The accumulation value of the Fixed Account on any valuation date is equal to:

    (a) the value at the end of the preceding policy month; plus
    (b) any net purchase  payments credited since the end of the previous policy
        month;  plus
    (c) any  transfers  from the  subaccounts  to the Fixed Account since the
        end of the previous policy month; minus
    (d) any transfers  from the Fixed Account to the  subaccounts  since the end
        of the previous  policy month; minus
    (e) any  partial  withdrawal  and  withdrawal  charge  taken  from the Fixed
        Account  since the end of the previous policy month; plus
    (f) interest credited on the balance.

We guarantee that the  accumulation  value in the Fixed Account will be credited
with an effective annual interest rate of at least 3%.
POLICY CHARGES

The following charges are deducted under the policy:

    (a) ANNUAL  POLICY  FEE - An  annual  charge,  shown on the data  pages,  is
        deducted from the Accumulation  Value on the last valuation date of each
        policy year or on a full surrender, if between policy anniversaries. The
        annual policy fee is deducted from the  subaccounts  on a pro rata basis
        by canceling Accumulation Units.
    (b) ADMINISTRATIVE  EXPENSE CHARGE - A charge equal,  on an annual basis, to
        the amount shown in the data pages.  The  administrative  expense charge
        compensates us for some of the costs associated with the  administration
        of this policy and the Separate Account.
    (c) MORTALITY AND EXPENSE RISK CHARGE - A charge equal,  on an annual basis,
        to the amount shown on the data pages.  The  mortality  and expense risk
        charge compensates us for assuming the mortality and expense risks under
        this policy.
    (d) OTHER - Depending  on Fund  choices,  other  charges may apply,  such as
        management fees or other expenses.

PARTIAL WITHDRAWALS OR CASH SURRENDER

You may  withdraw  all or part of the  Accumulation  Value  prior to the annuity
starting date. The minimum withdrawal amount is $500.

Partial withdrawals may be subject to a withdrawal charge. The withdrawal charge
is calculated by:

    (a)  allocating  purchase  payments to the amount  withdrawn  on a first-in,
         first-out basis; and
    (b)  multiplying  each such  allocated  purchase  payment by the  applicable
         percentage  according to the length of time since the purchase payments
         were made.

The percentages are shown on the data pages.

The withdrawal charge will not apply to the following:

   (a)  in each policy year, up to 15% of the Accumulation Value as of the first
        withdrawal  that policy  year;
   (b)  amounts  placed  under  Payout  Option 4 (Lifetime  Income) after the
        first two policy years; or
   (c)  amounts you paid in excess of the allowable tax deduction that we refund
        to you.

The amount of the cash  withdrawal  requested and any withdrawal  charge will be
deducted  from the  Accumulation  Value  on the date  your  written  request  is
received at our Service Office.  Partial withdrawals will result in cancellation
of  Accumulation  Units  from each  applicable  subaccount.  In the  absence  of
instructions  from you,  amounts will be deducted from the  subaccounts  and the
Fixed  Account  on a pro  rata  basis.  No more  than a pro rata  amount  may be
withdrawn  from the Fixed  Account  for any partial  withdrawal.  We reserve the
right to defer  withdrawals from the Fixed Account for up to six months from the
date your written request is received at our Service Office.

If you  request a cash  surrender,  the policy must be returned to us to receive
the cash surrender value. The cash surrender value equals:

    (a) the Accumulation  Value at the end of the valuation period in which your
        written request is received at our Service Office; less
    (b) any applicable withdrawal charge;
    (c) any applicable policy fee; and
    (d) any applicable premium tax not previously deducted.

WAIVER OF WITHDRAWAL CHARGES

We will  waive  any  applicable  withdrawal  charges  if you  request  a partial
withdrawal or a cash surrender under the the following conditions, provided that
you or the annuitant is eligible as described below:

CONFINEMENT OR HOME HEALTH CARE - Withdrawal charges will be waived if any owner
or  annuitant is confined at the  recommendation  of a physician  for  medically
necessary reasons for at least 30 consecutive days to:

    (a) a hospital  licensed or recognized as general hospital by the proper
        authority of the state in which it is located; or
    (b) a hospital  recognized as a general hospital by the Joint Commission on
        the Accreditation of Hospitals; or
    (c) a place certified as a hospital by Medicare; or
    (d) a nursing home  licensed by the state having a registered  nurse on duty
        24 hours a day;  or
    (e) a place  certified  by  Medicare as a long term care facility.

You must provide proof of confinement and request the partial withdrawal or cash
surrender no later than 91 days after the last day of confinement.

We will not accept any  additional  purchase  payments  after you exercise  this
waiver.

You are not eligible for this waiver if any owner or annuitant  were confined to
a nursing home or hospital on this policy's date of issue.

DISABILITY - Withdrawal  charges will be waived if you submit a copy of the form
or letter that confirms  approval or receipt of any owner or  annuitant's  claim
for Social Security Disability Benefits.  We may also require proof of continued
disability  through the date of the partial  withdrawal  or cash  surrender.  We
reserve the right to have the  disabled  person  examined by a physician  of our
choice, at our expense.

We will not accept any  additional  purchase  payments  after you exercise  this
waiver.

You are not  eligible  for this waiver if any owner or  annuitant  is  receiving
Social Security  Disability Benefits on this policy's date of issue. An owner or
annuitant is no longer eligible after attaining age 65.

TERMINAL  ILLNESS - Withdrawal  charges will be waived if any owner or annuitant
is  diagnosed  as having a terminal  illness.  A  terminal  illness is a medical
condition that, with a reasonable  degree of medical  certainty,  will result in
your death within 12 months or less. You must submit a written  statement from a
licensed  physician other than an owner or annuitant of this policy.  We reserve
the right to have the  terminally  ill person  examined  by a  physician  of our
choice, at our expense.

We will not accept any  additional  purchase  payments  after you exercise  this
waiver.

You are not  eligible  for this waiver if any owner or annuitant is diagnosed as
having a terminal illness prior to or on this policy's date of issue.

UNEMPLOYMENT - Withdrawal  charges will be waived if you submit a  determination
letter from the  applicable  state's  Department of Labor,  indicating  that any
owner or  annuitant  has been  receiving  unemployment  benefits for at least 60
consecutive days. You may exercise this waiver only once.

You are not  eligible  for this waiver if any owner or  annuitant  is  receiving
unemployment benefits on this policy's date of issue.


DEATH BENEFIT

The death  benefit is the amount  payable to the  beneficiary  if any owner dies
before the annuity starting date. The death benefit equals the greater of:

    (a) the  Accumulation  Value as of the end of the  valuation  period  during
        which due proof of death and an election of a payout option are received
        by our Service Office, less any applicable premium taxes; or
    (b) the sum of the net purchase payments less any partial withdrawals.

ACCIDENTAL DEATH BENEFIT

If your death  results  from  accidental  bodily  injury  sustained  in a common
carrier  accident,  we will pay the death  benefit  amount  defined in the DEATH
BENEFIT provision  multiplied by two, instead of the amount that would otherwise
be payable.

The accidental bodily injury must be sustained while riding as a passenger,  and
not as an  operator  or member of the crew,  in any  public  land,  air or water
conveyance  provided by a common carrier primarily for passenger service.  Death
resulting from accidental  bodily injury must be independent of sickness and all
other causes and occur within 90 days of the date of the accident.

We will pay only the amount defined in the DEATH BENEFIT provision if your death
results from

    (a) suicide, while sane or insane;
    (b) an act of declared or undeclared war;
    (c) injury received while  intoxicated.  Intoxication  means a blood alcohol
        level  that  equals or exceeds  the legal  limit for  operating  a motor
        vehicle in your state of residence.
    (d) injury  received while under the influence of any controlled  substance,
        unless  administered  on the  advice of a physician; or
    (e) injury  received  while  committing  or attempting to commit a felony or
        being engaged in an illegal occupation.

COMPUTATIONS

We have filed a detailed  statement  of the  method  used to compute  the policy
values and  benefits  with the state in which  this  policy is  delivered.  With
regard to amounts allocated to the Fixed Account,  the accumulation  value, cash
surrender  value,  death benefit and paid-up  annuity  benefit are not less than
those required by the state in which this policy is delivered.


- --------------------------------------------------------------------------------
PAYOUT OPTIONS FOR PAYMENT OF POLICY PROCEEDS


GENERAL CONDITIONS

You may  choose to have the  Annuity  Purchase  Value  applied  under any of the
options  for  payment  shown in the PAYOUT  OPTIONS  provision.  If no option is
chosen,  Option 4 with a  guaranteed  period of 10 years  will be the  automatic
option.

A beneficiary may also have the death benefit applied to a payout option. If the
beneficiary  does not  choose an option  within 60 days of the date due proof of
death is received at our Service Office, we will make payment in a lump sum.

If the option chosen  provides for monthly  income  payments,  the payments will
begin as of the annuity  starting date. We reserve the right to pay the proceeds
in one sum when the proceeds are less than $2,000, or when the option of payment
chosen  would  result in  periodic  payments  of less than $20.  Payees  must be
individuals who receive  payments in their own behalf unless otherwise agreed to
by us. Any option chosen will be effective when we acknowledge it.

Proof of your age or survival or the age or  survival  of the  annuitant  may be
required by us.

The  guaranteed  interest  rate used in these  options is 3%.  Using a procedure
approved by our Board of Directors,  additional interest may be paid or credited
annually.

PAYOUT OPTIONS

OPTION 1 - PROCEEDS HELD ON DEPOSIT AT INTEREST - While the proceeds are held by
us, we will annually:

    (a) pay interest to any payee; or
    (b) add interest to the proceeds.

OPTION  2 -  INCOME  OF A  SPECIFIED  AMOUNT  - The  proceeds  will  be  paid in
installments of a specified amount until the proceeds,  with interest, have been
fully paid.

OPTION  3 -  INCOME  FOR A  SPECIFIED  PERIOD  - The  proceeds  will  be paid in
installments for the number of years chosen. The monthly incomes for each $1,000
of proceeds, shown in the following table, include interest. We will provide the
income amounts for payments other than monthly upon request.


- ------ -------- ------- ------- ------- -------
 Years  Monthly  Years  Monthly  Years  Monthly
Chosen   Income  Chosen Income  Chosen  Income
- ------ -------- ------- ------- ------- -------
   1     $84.47    8     $11.68   15      $6.87
   2      42.86    9      10.53   16       6.53
   3      28.99    10      9.61   17       6.23
   4      22.06    11      8.86   18       5.96
   5      17.91    12      8.24   19       5.73
   6      15.14    13      7.71   20       5.51
   7      13.16    14      7.26
- ------ -------- ------- ------- ------- -------


OPTION 4 - LIFETIME  INCOME - The proceeds will be paid as a monthly  income for
as long as the annuitant lives. The following guarantees are available:

    GUARANTEED  PERIOD - The  monthly  income  will be paid for a minimum  of 10
    years and as long thereafter as the annuitant  lives;  or GUARANTEED  AMOUNT
    The  monthly  income will be paid until the sum of all  payments  equals the
    proceeds  placed under this option and as long  thereafter  as the annuitant
    lives.

The monthly income will be the amount computed using one of the following bases:
(i) the  Lifetime  Monthly  Income  Tables  shown in this  policy,  or,  if more
favorable to the payee,  (ii) our then current lifetime monthly income rates for
payment of proceeds.

The  Lifetime  Monthly  Income Table is based on the 1983a  Mortality  Table and
interest at 3%.

OPTION 5 - LUMP SUM - The proceeds will be paid in one sum.

OPTION 6 - ALTERNATIVE SCHEDULE - Upon request and if available, we will provide
payments for other options, including joint and survivor periods.

Additional  information  about any of the options may be obtained by  contacting
us.


<PAGE>
<TABLE>
<CAPTION>

                  A. Lifetime Monthly Income Table for Option 4
                  B. Monthly Income for Each $1,000 of Proceeds
- ---------------------------------------------------------------------------------------------
Age Last Guaranteed Guaranteed    Age Last Guaranteed Guaranteed   Age Last  Guaranteed Guaranteed
Birthday   Period     Amount      Birthday   Period     Amount     Birthday   Period     Amount
         ---------------------             -----------------------           --------------------
of Payee  Male Female Male Female of Payee Male Female Male Female of Payee Male Female Male Female
- -------- ----- ------ ---- ----- -------- ----- ------ ---- ----- --------- ---- ----- ----- -----
<S>       <C>   <C>   <C>  <C>    <C>    <C>   <C>    <C>   <C>      <C>    <C>   <C>   <C>   <C>
 7 and
 under   $2.84 $2.77 $2.83$2.76

   8      2.85  2.78  2.84 2.77   34     $3.40 $3.23  $3.36$3.20      60   $5.14  $4.66 $4.86 $4.48
   9      2.86  2.79  2.85 2.78   35      3.44  3.26   3.39 3.23      61    5.27   4.76  4.96  4.56
   10     2.87  2.80  2.86 2.79   36      3.48  3.29   3.42 3.26      62    5.39   4.87  5.07  4.66
   11     2.89  2.81  2.88 2.80   37      3.52  3.32   3.46 3.29      63    5.53   4.98  5.19  4.75
   12     2.90  2.82  2.89 2.82   38      3.56  3.35   3.49 3.32      64    5.66   5.10  5.30  4.86

   13     2.91  2.83  2.90 2.83   39      3.60  3.38   3.53 3.35      65    5.81   5.22  5.43  4.96
   14     2.93  2.85  2.92 2.84   40      3.65  3.42   3.57 3.38      66    5.96   5.36  5.56  5.08
   15     2.95  2.86  2.93 2.85   41      3.69  3.46   3.61 3.42      67    6.12   5.50  5.70  5.20
   16     2.96  2.87  2.95 2.86   42      3.74  3.50   3.66 3.45      68    6.28   5.65  5.85  5.33
   17     2.98  2.89  2.96 2.88   43      3.79  3.54   3.70 3.49      69    6.44   5.80  6.00  5.47

   18     3.00  2.90  2.98 2.89   44      3.85  3.58   3.75 3.53      70    6.61   5.97  6.16  5.61
   19     3.01  2.92  3.00 2.91   45      3.90  3.63   3.80 3.57      71    6.79   6.14  6.33  5.76
   20     3.03  2.93  3.02 2.92   46      3.96  3.67   3.85 3.61      72    6.96   6.32  6.51  5.93
   21     3.05  2.95  3.04 2.94   47      4.02  3.72   3.90 3.66      73    7.14   6.50  6.69  6.10
   22     3.07  2.96  3.06 2.95   48      4.09  3.78   3.96 3.70      74    7.32   6.69  6.90  6.28

   23     3.09  2.98  3.08 2.97   49      4.15  3.83   4.01 3.75      75    7.50   6.89  7.10  6.47
   24     3.12  3.00  3.10 2.99   50      4.22  3.89   4.07 3.80      76    7.67   7.09  7.32  6.68
   25     3.14  3.02  3.12 3.01   51      4.30  3.95   4.14 3.86      77    7.84   7.29  7.54  6.90
   26     3.16  3.04  3.14 3.02   52      4.37  4.01   4.20 3.91      78    8.01   7.49  7.78  7.12
   27     3.19  3.06  3.16 3.04   53      4.45  4.08   4.27 3.97      79    8.18   7.69  8.03  7.37

   28     3.22  3.08  3.19 3.06   54      4.54  4.15   4.34 4.03      80    8.33   7.89  8.30  7.64
   29     3.24  3.10  3.21 3.09   55      4.62  4.22   4.42 4.10      81    8.48   8.08  8.58  7.90
   30     3.27  3.12  3.24 3.11   56      4.72  4.30   4.50 4.17      82    8.61   8.26  8.88  8.20
   31     3.30  3.15  3.27 3.13   57      4.82  4.38   4.58 4.24      83    8.74   8.43  9.19  8.50
   32     3.33  3.17  3.30 3.15   58      4.92  4.47   4.67 4.31      84    8.86   8.59  9.53  8.81
   33     3.37  3.20  3.33 3.18   59      5.03  4.56   4.77 4.39      85    8.97   8.74  9.83  9.18
                                                                  and over
- -----------------------------------------------------------------------------------------------------

</TABLE>

THIS IS A FLEXIBLE PAYMENT DEFERRED VARIABLE ANNUITY . THE POLICY'S ACCUMULATION
VALUE IN THE  SEPARATE  ACCOUNT IS BASED ON THE  INVESTMENT  EXPERIENCE  IN THAT
ACCOUNT  AND  WILL  INCREASE  OR  DECREASE  DAILY.  THE  DOLLAR  AMOUNT  IS  NOT
GUARANTEED. NO DIVIDENDS ARE PAYABLE.



EXHIBIT (4)   (B):  FORM OF RIDERS TO THE POLICY


                        ELECTIVE DEATH BENEFIT AMENDMENT

This elective  amendment is effective as of the policy's date of issue.  It will
remain in effect while this policy is in force until the annuity  starting date,
or until the policy  anniversary next following the date we receive your written
request to terminate the amendment.

If you terminate this  amendment,  the death benefit charge shown on page 4 will
no longer apply. Once terminated, this amendment may not be reinstated.

<TABLE>
<CAPTION>

THE FOLLOWING IS HEREBY ADDED TO THE DEFINITIONS SECTION:
<S>                                                  <C>

ANNIVERSARY  VALUE - The Accumulation  Value on    AVERAGE  DEATH  BENEFIT  AMOUNT  - The mean of
a policy anniversary.                              the death  benefit  amount on the most  recent
                                                   policy   anniversary  and  the  death  benefit
                                                   amount  on the  immediately  preceding  policy
                                                   anniversary.



THE LAST PARAGRAPH OF THE PARTIAL  WITHDRAWALS  OR CASH  SURRENDER  PROVISION IS
HEREBY DELETED AND REPLACED WITH THE FOLLOWING:

If you  request a cash  surrender,  the  policy     (b) any applicable withdrawal charge;
must be  returned  to us to  receive  the  cash     (c) any applicable policy fee;
surrender   value.  The  cash  surrender  value     (d) the  pro-rata   portion  of  the  death
equals:                                                 benefit    charge    from    the   most
                                                        recent policy  anniversary  to the date
    (a) the  Accumulation  Value  at the end of         of surrender; and
        the  valuation  period  in  which  your     (e) any   applicable    premium   tax   not
        written  request  is  received  at  our         previously  deducted.
        Service Office; less



THE DEATH BENEFIT PROVISION IS HEREBY DELETED AND REPLACED WITH THE FOLLOWING:

DEATH  BENEFIT The death  benefit is the amount If you had  attained age 81, the
death payable to the  beneficiary  if any owner dies benefit equals the greatest
of:
before the annuity  starting  date.  If you had
not attained age 81, the death  benefit  equals
the greatest of:

  (a) the  Accumulation  Value  as of the end       (a) the  Accumulation  Value  as of the end
      of   the   valuation    period   during           of   the   valuation    period   during
      which   due   proof  of  death  and  an           which   due   proof  of  death  and  an
      election   of  a  payout   option   are           election   of  a  payout   option   are
      received by our Service Office; or                received  by our Service Office; or
  b)  the greatest  Anniversary  Value,  plus       (b) the  greatest  Anniversary  Value up to
      any   purchase   payments   paid  after           the     last     policy     anniversary
      that  anniversary  and less any partial           before you  attained  age 81,  plus any
      withdrawals     made     after     that           purchase   payments   paid  after  that
      anniversary; or                                   anniversary   and  less   any   partial
  c)  the  sum of all net  purchase  payments           withdrawals     made     after     that
      paid,       less      any       partial           anniversary; or
      withdrawals,    accumulated   at   4.5%       (c) the  sum of all net  purchase  payments
      interest,  up to a maximum of two times           paid   prior   to   the   last   policy
      each      purchase payment.                       anniversary  before  you  attained  age
                                                        81,   less  any  partial
                                                        withdrawals, accumulated
                                                        at 4.5% interest,  up to
                                                        a  maximum  of two times
                                                        each purchase payment.

If the death  benefit  payable  after your If there is not  enough  value in the
attained age 81  equals(c),  we will add to the  subaccounts  to cover the death
benefit death benefit  amount any purchase  payments  charge,  we will deduct it
first from the paid after the last policy  anniversary  before  subaccounts  and
then from the Fixed Account.
you attained age 81.


Any  applicable   premium  tax  not  previously
deducted   will  be  deducted  from  the  death                  United of Omaha Life Insurance
benefit payable.                                                                        Company

The death benefit  charge is shown on page 4 of           /s/ John W. Weekly
the  policy.  This  charge is  deducted on each           President and Chief Executive Officer
policy  anniversary  and on a pro-rata basis at
surrender.   The   charge  is  applied  to  the
average death  benefit  amount for the previous
policy   year.   It  is   deducted   from   the
subaccounts by canceling  accumulation units on
a pro-rata basis.
</TABLE>

<PAGE>


                   (a) United of Omaha Life Insurance Company
                       WAIVER OF WITHDRAWAL CHARGES RIDER

This rider is made a part of the policy to which it is  attached.  It is subject
to all of the  policy  provisions  that  are not  inconsistent  with  the  rider
provisions.  The rider is effective as of the  policy's  date of issue.  It ends
when the policy ends.

THE FOLLOWING PROVISIONS ARE HEREBY ADDED TO THE POLICY:

WAIVER OF WITHDRAWAL CHARGES

We will waive withdrawal charges if:

    (a) you request a partial withdrawal or a cash surrender under the following
        conditions; and
    (b) you qualify as described below.


RESIDENCE  DAMAGE - We will waive withdrawal  charges if your primary  residence
suffers  physical  damage in the amount of $50,000  or more.  You must  submit a
certified  copy of a  licensed  appraiser's  report,  stating  the amount of the
damage.  The certified copy must be submitted  within 91 days of the date of the
appraiser's  report.  We reserve the right to obtain a second  opinion by having
your residence  inspected by a licensed  appraiser of our choice at our expense.
We may rely upon our  appraiser's  opinion.  This waiver may be  exercised  only
once.

ORGAN  TRANSPLANT - We will waive withdrawal  charges if you undergo  transplant
surgery as an organ donor or recipient for the following body organs:

    (a)  heart;
    (b)  liver;
    (c)  lung;
    (d)  kidney;
    (e)  pancreas; or
    (f)  bone marrow (recipients only).

Within  91 days of your  surgery  you  must  submit  a  letter  from a  licensed
physician other than an owner or annuitant of this policy. The letter must state
that you have undergone  transplant  surgery for any of the organs listed above.
We reserve the right to have you  examined  by a physician  of our choice at our
expense. You may exercise this waiver only once per transplant surgery.

DEATH OF SPOUSE OR MINOR  DEPENDENT - We will waive  withdrawal  charges for one
withdrawal of a percentage of the Accumulation  Value. For the death of a spouse
the  percentage is 50% of the  Accumulation  Value as of the date of withdrawal.
For the death of a minor  dependent the  percentage  is 25% of the  Accumulation
Value as of the date of  withdrawal.  The  withdrawal  must be made  within  six
months of your spouse's or minor dependent's  death. You must submit a certified
copy of the death certificate or other proof of death satisfactory to us.

You may  exercise  this  waiver  only once for a spouse  and once for each minor
dependent.  In each policy year no more than 50% of the Accumulation Value as of
the date of the first  withdrawal  that policy year may be  withdrawn  without a
withdrawal charge pursuant to this waiver.



United of Omaha Life Insurance Company


/s/ John W. Weekly
President and Chief Executive Officer

<PAGE>
                                         (a)
                      (a) United of Omaha Life Insurance Company


                      VARIABLE ANNUITY PAYOUT OPTIONS RIDER

This rider is made a part of the policy to which it is  attached.  It is subject
to all of the  policy  provisions  that  are not  inconsistent  with  the  rider
provisions.  The rider is effective as of the  policy's  date of issue.  It ends
when the policy ends.

THE FOLLOWING PROVISIONS ARE HEREBY ADDED TO THE POLICY:

You may  choose  payout  options  2, 4 or 6 shown in the  policy to be paid as a
variable  annuity.  Variable  annuity  payments  will vary  according to the net
investment  return of the  subaccounts  chosen.  A beneficiary may also have the
death benefit applied to a variable annuity payout option.


FIRST VARIABLE ANNUITY PAYMENT

We will compute the dollar amount of the first monthly  variable annuity payment
by applying all or part of the  Accumulation  Value to the Monthly  Payout Table
shown in this rider for the payout option you choose. The Table shows the dollar
amount of  monthly  payment  that you can buy with each  $1,000 of  Accumulation
Value.

If you have  chosen  more than one  subaccount,  we will apply the  accumulation
value of each  subaccount  separately  to the Monthly  Payout  Table.  The total
amount of the first  variable  annuity  payment  equals  the sum of the  payment
amounts payable for each subaccount.

SECOND AND LATER VARIABLE ANNUITY PAYMENTS

The dollar amount of the second and later variable  annuity payments is not set.
It may  change  from month to month.  We will  compute  the  payment on the 10th
valuation date before the payment is due.

The amount of each variable annuity payment after the first equals the sum of:

    (a) the number of annuity units under each subaccount; multiplied by (b) the
    current annuity unit value for each subaccount as of the date we
         compute the payment.

An annuity unit is a measuring unit used in computing the amount of the variable
annuity  payments.  The value of an annuity unit for each  subaccount  will vary
with the net investment return of the subaccount.

ANNUITY UNIT VALUE

The current value of an annuity unit for each subaccount is:

    (a)  the value as of the date we computed the last payment; multiplied by
    (b)  the Net Investment Factor for the subaccount as of the date on which we
         are computing the current payment.

The Net  Investment  Factor is figured by dividing (a) by (b), then  subtracting
(c) from the result,  then multiplying by the offset factor described below. The
values of (a), (b) and (c) are defined as follows:

    (a) is the net result of
        (1)the net asset value of a Fund share held in a subaccount as of the
           end of the current payment period; plus or minus
        (2)a per share credit or charge for any taxes we incurred since the last
           computation   date  that  were  charged  to  the   operation  of  the
           subaccount.

    (b) is the net asset value of a Fund share held in the  subaccount as of the
beginning of the current payment period.

    (c) is the asset charge  factor that reflects the mortality and expense risk
charge and  administrative  expense charge  deducted from the Separate  Account.
This factor is equal,  on an annual basis, to 1.20% of the daily net asset value
of the Separate Account.

The result of the  calculation  described  above is then  multiplied by a factor
that offsets the assumed  investment rate upon which this rider's Monthly Payout
Table is based.  This allows the actual  investment  rate to be credited.  For a
one-day valuation period the factor is 0.99989255,  using an assumed  investment
rate of 4.00% per year.

NUMBER OF ANNUITY UNITS

The number of annuity units payable for each subaccount equals:

    (a)  the amount of the first monthly variable annuity payment payable for
         that subaccount; divided by
    (b) the annuity unit value for that subaccount as of the 10th valuation date
        before the annuity starting date.

The number of annuity units payable for each subaccount is fixed when we compute
the first variable annuity payment. The number remains fixed unless you exchange
annuity units between  subaccounts.  The number of annuity units will not change
as a result of investment experience.

We guarantee that the dollar amount of each variable  annuity  payment after the
first  will  not  be  affected  by  actual  expenses  or  changes  in  mortality
experience.

EXCHANGE OF ANNUITY UNITS

After the Annuity Starting Date you may exchange the value of a specified number
of Annuity Units of one  subaccount  for Annuity Units of another  subaccount or
the Fixed Account.  You may not exchange  Annuity Units of the Fixed Account for
Annuity Units of the subaccounts.

The  value of the  Annuity  Units  being  exchanged  will be the  value  for the
Valuation  Period  during which we receive your  request for the  exchange.  The
value of the new Annuity Units will be such that the dollar amount of an annuity
payment  made on the date of the  exchange  would not  change as a result of the
exchange.

No more than four exchanges may be made each policy year.



<PAGE>
<TABLE>
<CAPTION>

             MONTHLY PAYOUTS PER $1,000 BASED ON 4.00% INTEREST AND
                1983A MORTALITY TABLE ALB PROJECTED 20 YEARS WITH
                              PROJECTION SCALE 'G'

- -------------------------------------------------------------------------------------------------------
- ---------------------------------------------------- --------------------------------------------------
                   FEMALE RATES                                         MALE RATES
- ---------------------------------------------------- --------------------------------------------------
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
   Age      20 Year   10 Year   Life Only Installment 20 Year   10 Year   Life Only  Installment Age
            Certain   Certain               Refund   Certain   Certain               Refund
             & Life    & Life                         & Life    & Life
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
<S>            <C>      <C>       <C>        <C>        <C>      <C>      <C>        <C>      <C>

    0         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       0
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    1         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       1
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    2         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       2
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    3         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       3
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    4         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       4
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    5         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       5
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    6         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       6
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    7         3.44      3.44      3.44       3.44      3.49      3.49      3.50       3.49       7
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    8         3.44      3.45      3.45       3.44      3.50      3.50      3.51       3.50       8
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    9         3.45      3.45      3.45       3.45      3.51      3.51      3.51       3.50       9
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    10        3.46      3.46      3.46       3.46      3.52      3.52      3.53       3.51       10
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    11        3.47      3.47      3.47       3.47      3.53      3.53      3.53       3.52       11
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    12        3.48      3.48      3.48       3.47      3.54      3.54      3.54       3.53       12
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    13        3.48      3.49      3.49       3.48      3.55      3.55      3.56       3.54       13
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    14        3.49      3.50      3.50       3.49      3.56      3.57      3.57       3.56       14
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    15        3.50      3.51      3.51       3.50      3.57      3.58      3.58       3.57       15
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    16        3.51      3.51      3.52       3.51      3.58      3.59      3.59       3.58       16
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    17        3.52      3.53      3.53       3.52      3.60      3.60      3.60       3.59       17
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    18        3.53      3.54      3.54       3.53      3.61      3.62      3.62       3.60       18
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    19        3.54      3.55      3.55       3.54      3.62      3.63      3.63       3.62       19
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    20        3.55      3.56      3.56       3.55      3.64      3.64      3.65       3.63       20
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    21        3.57      357       3.57       3.56      3.65      3.66      3.66       3.65       21
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    22        3.58      3.58      3.58       3.58      3.67      3.67      3.68       3.66       22
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    23        3.59      3.60      3.60       3.59      3.68      3.69      3.70       3.68       23
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    24        3.61      3.61      3.61       3.60      3.70      3.71      3.71       3.70       24
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    25        3.62      3.62      3.63       3.62      3.72      3.73      3.73       3.71       25
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    26        3.63      3.64      3.64       3.63      3.74      3.75      3.75       3.73       26
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    27        3.65      3.65      3.66       3.65      3.76      3.77      3.77       3.75       27
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    28        3.67      3.67      3.67       3.66      3.78      3.79      3.79       3.77       28
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    29        3.68      3.69      3.69       3.68      3.80      3.81      3.81       3.79       29
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    30        3.70      3.71      3.71       3.70      3.82      3.83      3.84       3.81       30
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    31        3.72      3.73      3.73       3.72      3.84      3.86      3.86       3.84       31
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    32        3.74      3.75      3.75       3.74      3.87      3.88      3.89       3.86       32
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    33        3.76      3.77      3.77       3.76      3.89      3.91      3.91       3.89       33
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    34        3.78      3.79      3.79       3.78      3.92      3.94      3.94       3.92       34
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    35        3.80      3.81      3.81       3.80      3.95      3.97      3.97       3.94       35
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    36        3.82      3.84      3.84       3.82      3.97      4.00      4.00       3.97       36
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    37        3.85      3.86      3.86       3.85      4.00      4.03      4.04       4.00       37
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    38        3.87      3.89      3.89       3.87      4.04      4.07      4.07       4.03       38
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    39        3.90      3.92      3.92       3.90      4.07      4.10      4.11       4.06       39
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    40        3.93      3.95      3.95       3.93      4.10      4.14      4.15       4.10       40
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    41        3.96      3.98      3.98       3.96      4.14      4.18      4.19       4.14       41
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    42        3.99      4.01      4.01       3.99      4.18      4.22      4.24       4.18       42
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    43        4.02      4.04      4.05       4.02      4.22      4.27      4.28       4.21       43
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    44        4.05      4.08      4.09       4.05      4.25      4.32      4.33       4.25       44
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    45        4.09      4.12      4.13       4.09      4.30      4.36      4.38       4.30       45
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    46        4.13      4.16      4.17       4.13      4.34      4.41      4.43       4.35       46
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    47        4.16      4.20      4.21       4.16      4.38      4.47      4.49       4.39       47
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    48        4.20      4.24      4.25       4.20      4.43      4.52      4.55       4.44       48
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    49        4.24      4.29      4.30       4.24      4.48      4.58      4.61       4.49       49
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    50        4.29      4.34      4.35       4.29      4.53      4.64      4.68       4.55       50
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    51        4.33      4.39      4.40       4.34      4.58      4.70      4.74       4.61       51
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    52        4.38      4.44      4.46       4.39      4.63      4.77      4.81       4.67       52
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    53        4.43      4.50      4.52       4.44      4.69      4.84      4.89       4.73       53
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    54        4.48      4.56      4.58       4.49      4.74      4.91      4.97       4.80       54
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    55        4.53      4.62      4.65       4.56      4.80      4.99      5.06       4.87       55
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    56        4.59      4.69      4.72       4.62      4.86      5.08      5.14       4.94       56
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    57        4.65      4.76      4.79       4.68      4.92      5.16      5.24       5.02       57
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    58        4.71      4.83      4.87       4.74      4.98      5.25      5.34       5.10       58
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    59        4.77      4.91      4.96       4.82      5.04      5.35      5.45       5.19       59
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    60        4.83      5.00      5.05       4.89      5.01      5.45      5.57       5.28       60
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    61        4.89      5.08      5.14       4.97      5.17      5.56      5.69       5.37       61
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    62        4.96      5.18      5.24       5.06      5.23      5.67      5.82       5.47       62
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    63        5.03      5.28      5.35       5.14      5.29      5.79      5.97       5.58       63
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    64        5.09      5.38      5.47       5.24      5.35      5.92      6.11       5.69       64
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    65        5.16      5.49      5.59       5.34      5.41      6.05      6.28       5.81       65
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    66        5.23      5.61      5.72       5.45      5.47      6.19      6.45       5.93       66
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    67        5.30      5.74      5.86       5.56      5.52      6.32      6.63       6.06       67
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    68        5.37      5.86      6.02       5.68      5.58      6.47      6.84       6.20       68
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    69        5.43      6.00      6.18       5.80      5.63      6.62      7.05       6.35       69
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    70        5.50      6.15      6.36       5.93      5.67      6.78      7.28       6.50       70
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    71        5.56      6.30      6.55       6.07      5.72      6.94      7.51       6.64       71
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    72        5.61      6.46      6.76       6.22      5.76      7.10      7.77       6.82       72
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    73        5.67      6.63      6.99       6.37      5.80      7.27      8.04       6.99       73
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    74        5.72      6.80      7.23       6.55      5.83      7.43      8.33       7.17       74
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    75        5.76      6.99      7.49       6.72      5.86      7.60      8.64       7.37       75
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    76        5.80      7.17      7.77       6.91      5.89      7.77      8.97       7.57       76
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    77        5.83      7.36      8.07       7.11      5.91      7.94      9.32       7.78       77
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    78        5.86      7.55      8.40       7.33      5.93      8.11      9.70       8.01       78
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    79        5.89      7.74      8.75       7.55      5.94      8.28      10.10      8.25       79
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    80        5.91      7.93      9.14       7.78      5.96      8.44      10.54      8.50       80
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    81        5.93      8.12      9.55       8.03      5.97      8.60      10.99      8.76       81
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    82        5.95      8.31      9.99       8.30      5.98      8.75      11.49      9.03       82
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    83        5.96      8.49      10.47      8.57      5.98      8.89      12.01      9.33       83
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    84        5.97      8.66      10.99      8.86      5.99      9.03      12.57      9.62       84
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    85        5.98      8.82      11.56      9.18      6.00      9.16      13.14      9.94       85
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    86        5.99      8.97      12.17      9.49      6.00      9.28      13.77     10.28       86
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    87        5.99      9.11      12.80      9.82      6.00      9.38      14.44     10.62       87
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    88        6.00      9.24      13.51     10.17      6.00      9.48      15.18     11.00       88
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    89        6.00      9.35      14.25     10.53      6.00      9.58      16.96     11.38       89
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    90        6.00      9.46      15.04     10.90      6.00      9.66      15.80     11.81       90
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    91        6.00      9.56      15.81     11.29      6.00      9.74      17.62     12.22       91
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    92        6.00      9.63      16.60     11.69      6.00      9.79      18.52     12.65       92
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    93        6.00      9.71      17.43     12.10      6.00      9.85      19.47     13.15       93
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    94        6.00      9.78      18.32     12.53      6.00      9.90      20.48     13.66       94
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
    95        6.00      9.84      19.20     12.99      6.00      9.94      21.59     14.21       95
- ----------- --------- --------- ---------- --------- --------- --------- ---------- --------- ---------
</TABLE>


                                          United of Omaha Life Insurance Company


                               /s/ John W. Weekly
                                           President and Chief Executive Officer
<PAGE>


                                                         (a)

                   (a) United of Omaha Life Insurance Company


                      VARIABLE ANNUITY PAYOUT OPTIONS RIDER


This rider is made a part of the policy to which it is  attached.  It is subject
to all of the  policy  provisions  that  are not  inconsistent  with  the  rider
provisions.  The rider is effective as of the  policy's  date of issue.  It ends
when the policy ends.

THE FOLLOWING PROVISIONS ARE HEREBY ADDED TO THE POLICY:

You may  choose  payout  options  2, 4 or 6 shown in the  policy to be paid as a
variable  annuity.  Variable  annuity  payments  will vary  according to the net
investment  return of the  subaccounts  chosen.  A beneficiary may also have the
death benefit applied to a variable annuity payout option.

FIRST VARIABLE ANNUITY PAYMENT

We will compute the dollar amount of the first monthly  variable annuity payment
by applying all or part of the  Accumulation  Value to the Monthly  Payout Table
shown in this rider for the payout option you choose. The Table shows the dollar
amount of  monthly  payment  that you can buy with each  $1,000 of  Accumulation
Value.

If you have  chosen  more than one  subaccount,  we will apply the  accumulation
value of each  subaccount  separately  to the Monthly  Payout  Table.  The total
amount of the first  variable  annuity  payment  equals  the sum of the  payment
amounts payable for each subaccount.

SECOND AND LATER VARIABLE ANNUITY PAYMENTS

The dollar amount of the second and later variable  annuity payments is not set.
It may  change  from month to month.  We will  compute  the  payment on the 10th
valuation date before the payment is due.

The amount of each variable annuity payment after the first equals the sum of:

    (a) the number of annuity units under each subaccount; multiplied by (b) the
    current annuity unit value for each subaccount as of the date we
         compute the payment.

An annuity unit is a measuring unit used in computing the amount of the variable
annuity  payments.  The value of an annuity unit for each  subaccount  will vary
with the net investment return of the subaccount.

ANNUITY UNIT VALUE

The current value of an annuity unit for each subaccount is:

    (a)  the value as of the date we computed the last payment; multiplied by
    (b)  the Net Investment Factor for the subaccount as of the date on which we
         are computing the current payment.

The Net  Investment  Factor is figured by dividing (a) by (b), then  subtracting
(c) from the result,  then multiplying by the offset factor described below. The
values of (a), (b) and (c) are defined as follows:

    (a) is the net result of
        (1)the net asset value of a Fund share held in a subaccount as of the
           end of the current payment period; plus or minus
        (2)a per share credit or charge for any taxes we incurred since the last
           computation   date  that  were  charged  to  the   operation  of  the
           subaccount.

    (b) is the net asset value of a Fund share held in the  subaccount as of the
beginning of the current payment period.

    (c) is the asset charge  factor that reflects the mortality and expense risk
charge and  administrative  expense charge  deducted from the Separate  Account.
This factor is equal,  on an annual basis, to 1.20% of the daily net asset value
of the Separate Account.

The result of the  calculation  described  above is then  multiplied by a factor
that offsets the assumed  investment rate upon which this rider's Monthly Payout
Table is based.  This allows the actual  investment  rate to be credited.  For a
one-day valuation period the factor is 0.99989255,  using an assumed  investment
rate of 4.00% per year.

NUMBER OF ANNUITY UNITS

The number of annuity units payable for each subaccount equals:

    (a) the amount of the first monthly variable annuity payment payable for
        that subaccount; divided by
    (b) the annuity unit value for that subaccount as of the 10th valuation date
        before the annuity starting date.

The number of annuity units payable for each subaccount is fixed when we compute
the first variable annuity payment. The number remains fixed unless you exchange
annuity units between  subaccounts.  The number of annuity units will not change
as a result of investment experience.

We guarantee that the dollar amount of each variable  annuity  payment after the
first  will  not  be  affected  by  actual  expenses  or  changes  in  mortality
experience.

EXCHANGE OF ANNUITY UNITS

After the Annuity Starting Date you may exchange the value of a specified number
of Annuity Units of one  subaccount  for Annuity Units of another  subaccount or
the Fixed Account.  You may not exchange  Annuity Units of the Fixed Account for
Annuity Units of the subaccounts.

The  value of the  Annuity  Units  being  exchanged  will be the  value  for the
Valuation  Period  during which we receive your  request for the  exchange.  The
value of the new Annuity Units will be such that the dollar amount of an annuity
payment  made on the date of the  exchange  would not  change as a result of the
exchange.

No more than four exchanges may be made each policy year.

<PAGE>


- --------------------------------------------------------------------------------
               MONTHLY PAYOUTS PER $1,000 BASED ON 4.00% INTEREST
                   AND 1983A MORTALITY TABLE ALB PROJECTED 20
                         YEARS WITH PROJECTION SCALE 'G'
- --------------------------------------------------------------------------------
                       UNISEX RATES (50% MALE 50% FEMALE)
- --------------------------------------------------------------------------------
      AGE       20 YEAR CERTAIN &   10 YEAR CERTAIN &   LIFE ONLY   INSTALLMENT
                      LIFE                LIFE                        REFUND
- --------------------------------------------------------------------------------
       0              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       1              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       2              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       3              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       4              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       5              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       6              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       7              3.46                3.47             3.47            3.46
- --------------------------------------------------------------------------------
       8              3.47                3.47             3.48            3.47
- --------------------------------------------------------------------------------
       9              3.48                3.48             3.48            3.48
- --------------------------------------------------------------------------------
       10             3.49                3.49             3.49            3.49
- --------------------------------------------------------------------------------
       11             3.50                3.50             3.50            3.49
- --------------------------------------------------------------------------------
       12             3.51                3.51             3.51            3.50
- --------------------------------------------------------------------------------
       13             3.52                3.52             3.52            3.51
- --------------------------------------------------------------------------------
       14             3.53                3.53             3.53            3.52
- --------------------------------------------------------------------------------
       15             3.54                3.54             3.54            3.53
- --------------------------------------------------------------------------------
       16             3.55                3.55             3.55            3.54
- --------------------------------------------------------------------------------
       17             3.56                3.56             3.56            3.56
- --------------------------------------------------------------------------------
       18             3.57                3.58             3.58            3.57
- --------------------------------------------------------------------------------
       19             3.58                3.59             3.59            3.58
- --------------------------------------------------------------------------------
       20             3.59                3.60             3.60            3.59
- --------------------------------------------------------------------------------
       21             3.61                3.61             3.62            3.61
- --------------------------------------------------------------------------------
       22             3.62                3.63             3.63            3.62
- --------------------------------------------------------------------------------
       23             3.64                3.64             3.65            3.63
- --------------------------------------------------------------------------------
       24             3.65                3.66             3.66            3.65
- --------------------------------------------------------------------------------
       25             3.67                3.67             3.68            3.66
- --------------------------------------------------------------------------------
       26             3.68                3.69             3.70            3.68
- --------------------------------------------------------------------------------
       27             3.70                3.71             3.71            3.70
- --------------------------------------------------------------------------------
       28             3.72                3.73             3.73            3.72
- --------------------------------------------------------------------------------
       29             3.74                3.75             3.75            3.74
- --------------------------------------------------------------------------------
       30             3.76                3.77             3.77            3.76
- --------------------------------------------------------------------------------
       31             3.78                3.79             3.79            3.78
- --------------------------------------------------------------------------------
       32             3.80                3.81             3.82            3.80
- --------------------------------------------------------------------------------
       33             3.82                3.84             3.84            3.82
- --------------------------------------------------------------------------------
       34             3.85                3.86             3.87            3.84
- --------------------------------------------------------------------------------
       35             3.87                3.89             3.89            3.87
- --------------------------------------------------------------------------------
       36             3.90                3.91             3.92            3.90
- --------------------------------------------------------------------------------
       37             3.93                3.94             3.95            3.92
- --------------------------------------------------------------------------------
       38             3.95                3.97             3.98            3.95
- --------------------------------------------------------------------------------
       39             3.98                4.01             4.01            3.98
- --------------------------------------------------------------------------------
       40             4.01                4.04             4.05            4.01
- --------------------------------------------------------------------------------
       41             4.05                4.08             4.08            4.04
- --------------------------------------------------------------------------------
       42             4.08                4.11             4.12            4.08
- --------------------------------------------------------------------------------
       43             4.12                4.15             4.16            4.11
- --------------------------------------------------------------------------------
       44             4.15                4.19             4.20            4.15
- --------------------------------------------------------------------------------
       45             4.19                4.24             4.25            4.19
- --------------------------------------------------------------------------------
       46             4.23                4.28             4.30            4.23
- --------------------------------------------------------------------------------
       47             4.27                4.33             4.34            4.28
- --------------------------------------------------------------------------------
       48             4.31                4.38             4.40            4.32
- --------------------------------------------------------------------------------
       49             4.36                4.43             4.45            4.37
- --------------------------------------------------------------------------------
       50             4.40                4.48             4.51            4.41
- --------------------------------------------------------------------------------
       51             4.45                4.54             4.57            4.46
- --------------------------------------------------------------------------------
       52             4.50                4.60             4.63            4.52
- --------------------------------------------------------------------------------
       53             4.55                4.66             4.69            4.58
- --------------------------------------------------------------------------------
       54             4.61                4.73             4.77            4.64
- --------------------------------------------------------------------------------
       55             4.66                4.80             4.84            4.70
- --------------------------------------------------------------------------------
       56             4.72                4.87             4.92            4.77
- --------------------------------------------------------------------------------
       57             4.78                4.95             5.00            4.84
- --------------------------------------------------------------------------------
       58             4.84                5.03             5.09            4.91
- --------------------------------------------------------------------------------
       59             4.90                5.12             5.19            4.99
- --------------------------------------------------------------------------------
       60             4.96                5.21             5.29            5.07
- --------------------------------------------------------------------------------
       61             5.02                5.30             5.40            5.16
- --------------------------------------------------------------------------------
       62             5.09                5.41             5.51            5.24
- --------------------------------------------------------------------------------
       63             5.15                5.52             5.63            5.34
- --------------------------------------------------------------------------------
       64             5.21                5.63             5.76            5.44
- --------------------------------------------------------------------------------
       65             5.28                5.75             5.91            5.55
- --------------------------------------------------------------------------------
       66             5.34                5.87             6.06            5.66
- --------------------------------------------------------------------------------
       67             5.40                6.00             6.21            5.77
- --------------------------------------------------------------------------------
       68             5.46                6.14             6.39            5.90
- --------------------------------------------------------------------------------
       69             5.52                6.28             6.57            6.03
- --------------------------------------------------------------------------------
       70             5.58                6.44             6.76            6.17
- --------------------------------------------------------------------------------
       71             5.63                6.59             6.97            6.32
- --------------------------------------------------------------------------------
       72             5.68                6.75             7.20            6.47
- --------------------------------------------------------------------------------
       73             5.73                6.92             7.44            6.64
- --------------------------------------------------------------------------------
       74             5.77                7.09             7.70            6.81
- --------------------------------------------------------------------------------
       75             5.80                7.26             7.98            6.99
- --------------------------------------------------------------------------------
       76             5.84                7.43             8.28            7.18
- --------------------------------------------------------------------------------
       77             5.86                7.61             8.60            7.39
- --------------------------------------------------------------------------------
       78             5.89                7.80             8.94            7.61
- --------------------------------------------------------------------------------
       79             5.91                7.97             9.31            7.83
- --------------------------------------------------------------------------------
       80             5.93                8.15             9.71            8.07
- --------------------------------------------------------------------------------
       81             5.95                8.33            10.14            8.33
- --------------------------------------------------------------------------------
       82             5.96                8.49            10.59            8.59
- --------------------------------------------------------------------------------
       83             5.97                8.66            11.08            8.87
- --------------------------------------------------------------------------------
       84             5.98                8.82            11.61            9.16
- --------------------------------------------------------------------------------
       85             5.99                8.96            12.17            9.46
- --------------------------------------------------------------------------------
       86             5.99                9.10            12.78            9.79
- --------------------------------------------------------------------------------
       87             6.00                9.22            13.42            10.12
- --------------------------------------------------------------------------------
       88             6.00                9.34            14.12            10.48
- --------------------------------------------------------------------------------
       89             6.00                9.44            14.88            10.84
- --------------------------------------------------------------------------------
       90             6.00                9.53            15.69            11.22
- --------------------------------------------------------------------------------
       91             6.00                9.62            16.47            11.62
- --------------------------------------------------------------------------------
       92             6.00                9.70            17.29            12.03
- --------------------------------------------------------------------------------
       93             6.00                9.76            18.16            12.44
- --------------------------------------------------------------------------------
       94             6.00                9.83            19.07            12.90
- --------------------------------------------------------------------------------
       95             6.00                9.87            20.03            13.38
- --------------------------------------------------------------------------------

                                          United of Omaha Life Insurance Company


                               /s/ John W. Weekly
                                           President and Chief Executive Officer



<PAGE>


                   (a) United of Omaha Life Insurance Company


                               UNISEX ENDORSEMENT


This  endorsement is attached to and made a part of the policy.  It is effective
as of the policy's date of issue.


THE MISSTATEMENT OF AGE OR SEX PROVISION IS HEREBY DELETED AND REPLACED WITH THE
FOLLOWING:

MISSTATEMENT OF AGE

If you have  misstated  the age of the  annuitant,  we will  change the  annuity
starting date and periodic payment amount based on the correct age.

If a misstatement  of age results in payments that are too large, we will deduct
the  overpayments  from future  payments.  If we have made payments that are too
small, we will add the  underpayments to the next payment.  The adjustments will
include 6% interest.




THE LIFETIME  MONTHLY  INCOME TABLE FOR OPTION 4 IS HEREBY  DELETED AND REPLACED
WITH THE FOLLOWING:

                               (see reverse)


<PAGE>

<TABLE>
<CAPTION>

                  B. Lifetime Monthly Income Table for Option 4
                  C. Monthly Income for Each $1,000 of Proceeds


- ------------------------------------------------------------------------------------------
Age Last                     Age Last                          Age Last
Birth Guaranteed  Guaranteed Birthday  Guaranteed  Guaranteed  Birthday  Guaranteed Guaranteed
of     Period      Amount   of Payee    Period      Amount    of Payee    Period     Amount
Payee
- ------------------------------------------------------------------------------------------
<S>      <C>         <C>       <C>       <C>         <C>         <C>       <C>        <C>
7
and
under   $2.82       $2.81
 8       2.83        2.83      34        $3.37       $3.33       60        $5.05      $4.79
 9       2.85        2.84      35         3.40        3.36       61         5.17       4.88
 10      2.86        2.85      36         3.44        3.39       62         5.29       4.99
 11      2.87        2.86      37         3.48        3.43       63         5.42       5.10
 12      2.89        2.88      38         3.52        3.46       64         5.56       5.22

 13      2.90        2.89      39         3.56        3.50       65         5.70       5.34
 14      2.91        2.90      40         3.60        3.54       66         5.84       5.47
 15      2.93        2.92      41         3.65        3.58       67         6.00       5.60
 16      2.94        2.93      42         3.69        3.62       68         6.16       5.74
 17      2.96        2.95      43         3.74        3.66       69         6.32       5.89

 18      2.98        2.96      44         3.80        3.71       70         6.49       6.05
 19      3.00        2.98      45         3.85        3.75       71         6.66       6.22
 20      3.01        3.00      46         3.91        3.80       72         6.84       6.39
 21      3.03        3.02      47         3.96        3.85       73         7.02       6.58
 22      3.05        3.04      48         4.03        3.91       74         7.20       6.77

 23      3.07        3.06      49         4.09        3.96       75         7.38       6.97
 24      3.09        3.08      50         4.16        4.02       76         7.56       7.20
 25      3.12        3.10      51         4.23        4.08       77         7.74       7.42
 26      3.14        3.12      52         4.30        4.15       78         7.92       7.65
 27      3.16        3.14      53         4.38        4.21       79         8.09       7.90

 28      3.19        3.17      54         4.46        4.28       80         8.25       8.16
 29      3.22        3.19      55         4.55        4.36       81         8.40       8.44
 30      3.24        3.22      56         4.64        4.44       82         8.55       8.73
 31      3.27        3.24      57         4.73        4.52       83         8.69       9.04
 32      3.30        3.27      58         4.83        4.60       84         8.81       9.37
 33      3.34        3.30      59         4.94        4.69       85         8.93       9.72
                                                              and over
- -------------------------------------------------------------------------------------------

This table is based on the 1983a Mortality Table (80% Male, 20% Female) and interest at 3%.  The
table has been adjusted to age last birthday.

</TABLE>


                                          United of Omaha Life Insurance Company

                               /s/ John W. Weekly

                                          President and Chief Executive Officer



<PAGE>




                     UNITED OF OMAHA LIFE INSURANCE COMPANY

                       INDIVIDUAL RETIREMENT ANNUITY RIDER
This rider is attached to and made a part of the policy to qualify the policy as
an Individual  Retirement  Annuity  under the Internal  Revenue Code of 1986, as
amended,  (the Code). Where the provisions of this rider and those of the policy
disagree,  the provisions of the rider will apply. This rider replaces any rider
Individual Annuity Retirement rider previously issued.

                                   AMENDMENTS

OWNERSHIP

The policy is established for the exclusive  benefit of the Owner and his or her
beneficiaries.  The Owner is the  Annuitant  of the policy and may  exercise all
rights  under the  policy  during his or her  lifetime.  The  Owner's  rights to
benefits under the policy are nonforfeitable.

ASSIGNMENTS

The policy may not be sold, assigned,  discounted or pledged as collateral for a
loan or as a security for the  performance of an obligation,  and the policy may
not be  transferred  by the Owner.  To the  extent  permitted  by law,  benefits
payable under this policy will be exempt from the claims of creditors.

PREMIUMS (Also called purchase payments or contributions in the policy)

Premiums  under the policy must be paid in cash.  Premiums may not exceed $2,000
for any taxable year except for:

    (a)  rollover contributions (as permitted by section 402(c), 403(a)(4),
         403(b)(8) or 408(d)(3) of the Code); or
    (b) a contribution  made in accordance  with a Simplified  Employee  Pension
        (SEP) as described in section 408(k) of the Code.


MATURITY DATE

In no event may the maturity  date,  either as stated on page 3 of the policy or
as later changed, be a date:

    (a)  prior to the date the Owner attains age 59 1/2; or
    (b)  after  the  first day of the  Owner's  taxable  year in which the Owner
         attains age 70 1/2.


REQUIRED DISTRIBUTION

Not withstanding any provision of the policy to the contrary, the Owner's entire
interest in the policy will be  distributed  or begin to be  distributed  by the
April 1 following  the calendar  year in which the Owner reaches age 70 1/2 (the
required  beginning date). For each succeeding year, a distribution must be made
on or before  December  31.  Distribution  of the entire  interest in the policy
shall be made in a single sum payment or over:

    (a)  the life of the owner; or
    (b) the lives of the Owner and his or her named beneficiary; or
    (c) a period certain not extending  beyond the life expectancy of the Owner;
        or
    (d) the joint life and last  survivor  expectancy  of the Owner and  his  or
        her named beneficiary.

Periodic payments must be made at intervals of no longer than one year. Payments
must be either  non-increasing  or may  increase  only as provided in Q&A F-3 of
section 1.401(a)(9)-1 of the Proposed Income Tax Regulations.

Distributions  under  this  Required  Distribution  provision  shall  be made in
accordance with the minimum  distribution  requirements of section  408(b)(3) of
the Code and regulations thereunder.  This includes the incidental death benefit
requirement of section 401(a)(9)(G) of the Code and the incidental death benefit
requirement of section 1.401(a)(9)-2 of the Proposed Income Tax Regulations. All
of these Code sections and regulations are herein incorporated by reference.

Life expectancy is computed by use of the expected return  multiples in Tables V
and VI of section 1.72-9 of the Income Tax Regulations. Unless otherwise elected
by the Owner by the time  distributions are required to begin, life expectancies
will be  recalculated  annually.  This election will be irrevocable by the Owner
and  will  apply  to all  later  years.  The  life  expectancy  of a  non-spouse
beneficiary may not be recalculated. Instead, life expectancy will be calculated
using the attained age of the beneficiary  during the calendar year in which the
Owner reaches age 70 1/2.  Payments for later years will be calculated  based on
that life  expectancy  reduced by one for each  calendar  year which has elapsed
since the calendar year life expectancy was first calculated.

The Owner will elect prior to the required beginning date a form of distribution
that satisfies this Required Distribution provision.


DISTRIBUTION UPON OWNER'S DEATH

If the Owner dies after  distributions  have begun, the remaining portion of the
Owner's interest, if any, will continue to be distributed at least as rapidly as
under the method of distribution being used prior to the Owner's death.

If  the  Owner  dies  before   distribution  of  his  or  her  interest  begins,
distribution of the entire  remaining  interest in the policy shall be completed
by  December  31 of the year  containing  the fifth  anniversary  of the Owner's
death.  However, to the extent that the Owner elects or, if the Owner has not so
elected,  his or her  named  beneficiary  elects,  distribution  will be made in
accordance with one of the following methods:

1.    If  the  Owner's  interest  is  payable to a named beneficiary, the entire
remaining interest in the policy may be distributed:

    (a)  over the life of the named beneficiary; or
    (b) over a period certain not greater than the life  expectancy of the named
        beneficiary. Payment must begin on or before December 31 of the calendar
        year immediately following the calendar year in which the Owner died.


2.    If  the  named  beneficiary is the Owner's  surviving  spouse,  the entire
remaining interest in the policy may be distributed:

    (a)  over the life of the surviving spouse; or
    (b) over a period  certain  not  greater  than the  life  expectancy  of the
        surviving spouse. Payment must begin on or before the later of:
    December 31 of the calendar year immediately  following the calendar year in
    which the Owner  died;  or  December 31 of the year in which the Owner would
    have reached age 70 1/2.

3.  If the named  beneficiary is the Owner's  surviving  spouse,  the spouse may
    elect to treat the policy as his or her own IRA.  This  election  is made if
    the surviving spouse makes:

    (a) a regular IRA contribution to the policy;  or (b) makes a rollover to or
    from the policy; or (c) fails to elect a distribution under this provision.

Life expectancy is computed by use of the expected return  multiples in Tables V
and VI of section 1.72-9 of the Income Tax Regulations. Unless otherwise elected
by the surviving spouse by the time  distributions  are required to begin,  life
expectancies will be recalculated annually. This election will be irrevocable by
the surviving spouse and will apply to all later years. In the case of any other
named  beneficiary,  life expectancies will be calculated using the attained age
of the beneficiary during the calendar year in which  distributions are required
to begin under this provision. Payments for later years will be calculated based
on that life expectancy  reduced by one for each calendar year which has elapsed
since the calendar year life expectancy was first calculated.

Distributions under this provision are considered to have begun:

    (a)  if distributions are made on account of the Owner reaching his or her
         required beginning date; or
    (b) if,  prior to the required  beginning  date,  distributions  irrevocably
        begin to an  individual  over a period  permitted and in an annuity form
        acceptable  under  section   1.401(a)(9)  of  the  Proposed  Income  Tax
        Regulations.

ALTERNATIVE METHOD OF DISTRIBUTION

An individual may satisfy the minimum  distribution  requirements under sections
408(a)(6)  and  408(b)(3) of the Code by receiving a  distribution  from one IRA
that is equal  to the  amount  required  to  satisfy  the  minimum  distribution
requirements  for two or more IRAs.  For this purpose,  the Owner of two or more
IRAs may use the  'alternative  method'  described in Notice 88-38,  1988-1 C.B.
524.  This method  satisfies  the minimum  distribution  requirements  described
above.

NOTICE TO COMPANY

The Owner shall notify us of the reason for any partial or total withdrawal. The
Owner or beneficiary is solely  responsible  for  determining  that premiums and
distributions under this policy satisfy applicable tax requirements.

ANNUAL REPORT

We will furnish annual calendar reports concerning the status of the policy.

AMENDMENT RIGHT

This rider may be amended by the Company to qualify the policy as an  Individual
Retirement  Annuity  under the Internal  Revenue Code of 1986,  as amended,  and
applicable rules and  regulations.  Any such amendment may be made effective the
date of issue of the policy.

GENERAL

This rider is part of the policy to which it is  attached.  It is subject to all
of the policy provisions which are not inconsistent with the rider provisions.

                                          United of Omaha Life Insurance Company

                               /s/ John W. Weekly
                                           President and Chief Executive Officer

<PAGE>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

                          RETIREMENT PLAN ANNUITY RIDER


This rider is attached to and made a part of the  policy.  This rider  qualifies
the policy for purchase by the trustee of a retirement plan under Section 401(a)
of the Internal  Revenue Code (the trustee).  Where the provisions of this rider
and those of the policy disagree, the provisions of this rider will apply.

OWNERSHIP; ASSIGNMENT; BENEFICIARY

The trustee is the owner and named beneficiary and may exercise all rights under
the  policy.  The  trustee's  actions  are  governed  by the  provisions  of the
retirement  plan,  including the provision that plan assets will be used for the
exclusive benefit of plan participants and their beneficiaries. In no event will
the primary  annuitant  be treated as the owner.  The trustee may not change the
beneficiary or assign the policy except to a successor retirement plan trustee.

OUR RELATIONSHIP TO THE RETIREMENT PLAN

We are not a party to the retirement  plan, and we are not  responsible  for its
administration,  compliance or investment decisions.  Our duties and obligations
are as stated in the policy.  In discharging our  obligations  under the policy:
(a) we are not required to refer to the retirement plan  provisions;  and (b) we
are  entitled  to rely  on the  information  and  instructions  provided  by the
trustee.  In no event can the  retirement  plan  modify or enlarge  the  amounts
payable under the policy.

AMENDMENT RIGHT

We may amend  this  rider to comply  with any law,  regulation,  ruling or other
requirement for policies issued to retirement  plans.  Any such amendment may be
made effective the date of issue of the policy.



                                         United of Omaha Life Insurance Company

                               /s/ John W. Weekly

                                          President and Chief Executive Officer




EXHIBIT (5):  FORM OF APPLICATION TO THE POLICY

EXHIBIT (5):  FORM OF APPLICATION FOR THE ULTRANNUITY SERIES V VARIABLE ANNUITY
<TABLE>
<CAPTION>
<S>                                                         <C>  

- --------------------------------------------------------------------------------------------------------  --------------------------
   MAIL TO:                              SEPARATE ACCOUNT ANNUITY APPLICATION                                       REGISTERED
   UNITED OF OMAHA LIFE INSURANCE COMPANY                  [   ] NONQUALIFIED       [   ] 1035 EXCHANGE            REPRESENTATIVE
   UNITED OF OMAHA VARIABLE PRODUCT SERVICE                [   ] IRA TRANSFER       [   ] IRA CONTRIBUTION            USE ONLY:
   P. O. BOX 8430                                          [   ] IRA ROLLOVER             FOR YEAR ________       (CHECK ONLY ONE)
   OMAHA, NE 68108-0430                                    [   ] OTHER __________                              [   ] A      [   ] B 
                                                                                                               [   ] C      [   ] D

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

1.  OWNER                                                         2. JOINT OWNER
Name___________________________________________________________   Name_____________________________________________________________
Address________________________________________________________   Address__________________________________________________________
City___________________  State________________  ZIP ___________   City___________________  State________________  ZIP _____________
Social  Security Number __ __ __-__ __ -___ ___ ___ ___           Social  Security Number __ __ __-__ __ -___ ___ ___ ___
Telephone  (  )_______________________  Sex [ ] Male [ ] Female   Telephone  (  )_________________________  Sex [ ] Male [ ] Female
Age  __________  Date of Birth     ________/________/_______      Age  __________  Date of Birth     ________/________/_______  

- -------------------------------------------------------------------  ---------------------------------------------------------------
3. ANNUITANT                                                         4. JOINT ANNUITANT
Name___________________________________________________________   Name_____________________________________________________________
Address________________________________________________________   Address__________________________________________________________
City___________________  State________________  ZIP ___________   City___________________  State________________  ZIP _____________
Social  Security Number __ __ __-__ __ -___ ___ ___ ___           Social  Security Number __ __ __-__ __ -___ ___ ___ ___
Telephone  (  )_______________________  Sex [ ] Male [ ] Female   Telephone  (  )_________________________  Sex [ ] Male [ ] Female
Age  __________  Date of Birth     ________/________/_______      Age  __________  Date of Birth     ________/________/_______  

- -------------------------------------------------------------------  ---------------------------------------------------------------
5.  BENEFICIARIES:  (IF MULTIPLE BENEFICIARIES, ATTACH SEPARATE SHEET.)
    Primary Beneficiary _______________________________            Contingent Beneficiary _______________________________
    Relationship to Owner _____________________________            Relationship to Owner _______________________________
    Social Security or Tax I.D. No. ______________________         Social Security or Tax I.D. No. ________________________
- ------------------------------------------------------------------------------------------------------------------------------------

6.  ANNUITY  STARTING  DATE:_____/_____/_____  If you do not  choose an  annuity
    starting date, the annuity starting date will be the policy anniversary date
    following your 95th birthday.

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

7.  PURCHASE PAYMENT ALLOCATION:  MAKE CHECKS PAYABLE TO UNITED OF OMAHA LIFE INSURANCE COMPANY.
    INITIAL PURCHASE PAYMENT  $_______________________
    Choose your investment  portfolio EITHER by allocating your purchase payment
    among the funds in section 7A (total must equal 100%) OR by choosing a Model
    Portfolio in section 7B.  Unless you direct us  otherwise,  we will allocate
    purchase payments according to this election.

   7A. [   ] Allocate my purchase payment as follows:

       001 Fixed Account                                    ____%      012 Fidelity VIP II Contrafund Portfolio            ____%
       002 MFS Emerging Growth Series                       ____%      013 Fidelity VIP II Asset Manager-Growth Portfolio  ____%
       003 MFS Research Series                              ____%      014 Fidelity VIP Equity Income Portfolio            ____%
       004 MFS High Income Series                           ____%      015 Fidelity VIP II Index 500 Portfolio             ____%
       005 MFS World Government Series                      ____%      016 Federated U.S. Government Securities II         ____%
       006 MFS Value Series                                 ____%      017 Federated Prime Money Fund II                   ____%
       007 T.Rowe Price New America Growth Portfolio        ____%      018 Alger American Small Capitalization Portfolio   ____%
       008 T.Rowe Price Personal Str. Balanced Portfolio    ____%      019 Alger American Growth Portfolio                 ____%
       009 T.Rowe Price Equity Income Portfolio             ____%      020 Pioneer Capital Growth Portfolio                ____%
       010 T.Rowe Price International Stock Portfolio       ____%      018 Pioneer Real Estate Portfolio                   ____%
       011 T.Rowe Price Limited Term Bond Portfolio         ____%      018 Scudder International Portfolio                 ____%
                                                                       018 Scudder Growth & Income Portfolio               ____%
                                                                       018 Scudder Global Discovery Portfolio              ____%
                                                                               Total                                       ____%
       -----------------------------------------------------------------------------------------------------------------------------
   7B.  [   ]  Allocate my purchase payment according to one of the following Model Portfolios:

       _____Aggressive                                      _____Moderate                                   _____Conservative

   7C. Rebalance my portfolio as indicated in 7A or 7B:  [   ] Yes     [   ]  No        If yes, check how often you would like your
       portfolio rebalanced:
       [   ]  Quarterly               [   ] Semi-Annually               [   ] Annually

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

8.   DOLLAR COST AVERAGING:   (A minimum value of $5,000 is required in the subaccount from which transfers will be made at the time
     of election.  No more than 10% can be transferred from the Fixed Account at the time of election.)
     Please transfer the amounts shown below:

     FROM:   ________________________________________________                                             $___________________
             Subaccount

     TO:     ________________________________________________                         __________% or      $___________________
             Subaccount
             ________________________________________________                         __________% or      $___________________
             Subaccount
             ________________________________________________                         __________% or      $___________________
             Subaccount
             ________________________________________________                         __________% or      $___________________
             Subaccount

     FREQUENCY:                [   ] Monthly              [   ] Semiannually            [   ] Quarterly            [   ] Annually
     DATE OF TRANSFER          [   ] 1st of month         [   ] 15th of month
     MINIMUM TRANSFER:         $100 minimum; $50 per Subaccount

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

9.   OPTIONAL DEATH BENEFIT -- I elect to take the Enhanced Death Benefit     [   ] Yes     [   ] No

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

10.  Will this annuity replace or change any existing life insurance or annuity?  [   ] Yes     [   ] No

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


11.  I represent  that my answers  above are true and complete to the best of my knowledge  and belief.  I UNDERSTAND  THAT ANNUITY
     PAYMENTS AND  SURRENDER  VALUES,  WHEN BASED UPON INVESTMENT  EXPERIENCE OF A SEPARATE ACCOUNT,  ARE VARIABLE AND ARE NOT 
     GUARANTEED AS TO A FIXED DOLLAR  AMOUNT.  RECEIPT OF A CURRENT SEPARATE ACCOUNT ANNUITY  PROSPECTUS IS HEREBY  ACKNOWLEDGED
     [ ] IF YOU WANT A STATEMENT OF ADDITIONAL INFORMATION, PLEASE CHECK HERE. [ ]

     OWNER'S SIGNATURE X______________________________________________________                       DATE __________________
     Signed at _______________________________________________________________________________________________
                                                     City                                            State
     JOINT OWNER'S SIGNATURE X________________________________________________                       DATE __________________
     Signed at _______________________________________________________________________________________________
                                                     City                                            State

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

     MUST BE COMPLETED BY REGISTERED REPRESENTATIVE

     Do you have reason to believe the policy applied for will replace  existing annuities  or  insurance  owned by the  applicant?
     [ ] Yes [ ] No (If yes, fulfill all state requirements.)

     AGENT SIGNATURE X________________________________________________AGENT NUMBER___________________
     AGENCY NAME______________________________________________________PHONE NUMBER___________________
     AGENCY ADDRESS___________________________________________________________________________________________
     CITY____________________________________________________________STATE______________ZIP____________


- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>




EXHIBIT (6)   (A):  ARTICLES OF INCORPORATION OF UNITED OF OMAHA LIFE INSURANCE
                    COMPANY



                       RESTATED ARTICLES OF INCORPORATION
                                       OF
                     UNITED OF OMAHA LIFE INSURANCE COMPANY


                                    ARTICLE I
                                NAME AND LOCATION

        The name of this  Corporation  shall be United of Omaha  Life  Insurance
Company,  and its  principal  place of  business  shall be in the City of Omaha,
Douglas County, Nebraska.


                                   ARTICLE II
                               NATURE OF BUSINESS

        The  nature  of the  business  to be  transacted,  and the  objects  and
purposes of the Company are to make Insurance upon the lives of individuals; and
all and every Insurance pertaining thereto or connected therewith, including the
granting, purchasing and disposing of Annuities, Variable Annuities,  Endowments
and  Variable  Life  insurance  and  including  Accidental  Death  Benefits  and
Disability Benefits; and such additional business as is authorized under Article
VIII;  and if the Board of  Directors  shall  deem it  prudent  at any time,  to
conduct also an Accident and Health Insurance Department.


                                   ARTICLE III
                             PLAN AND CAPITAL STOCK

        Section I.   This Company shall do business upon the Stock Legal Reserve
Plan.

        Section  II. The  Capital  Stock of the  Company  shall be Nine  Million
Dollars ($9,000,000.00),  divided into Nine Hundred Thousand (900,000) Shares of
the Par Value of Ten Dollars ($10.00) each.

        Section III. The Stock shall be transferable only by the actual delivery
of the Stock Certificate  properly  endorsed,  and the transfer duly recorded on
the Stock Books of the Company.


                                   ARTICLE IV
                              LIMITATION OF CHARTER

        The Company may do business under these Articles of  Incorporation  when
same have been filed and approved  according  to law,  and shall have  perpetual
existence, unless sooner dissolved by or in accordance with the law.


                                    ARTICLE V
                             OFFICERS AND DIRECTORS

        Section I. The  Officers of this Company  shall  consist of a President,
one or more Vice Presidents, Secretary, Treasurer and such other Officers as may
be provided for in the Bylaws and all the Officers shall be elected by the Board
of Directors in such manner and for such terms as the Bylaws may prescribe.

        Section  II. The Board of  Directors  shall  consist  of such  number of
directors as shall be specified in the Bylaws.  The Board of Directors  shall be
elected by the  Stockholders at the Annual Meeting.  The number to be elected at
each Annual Meeting,  the terms for which they shall be elected,  and the method
of  filling  vacancies  shall  be  fixed by the  Bylaws.  Directors  need not be
Stockholders unless required by law.

        Section III. The Board of  Directors  shall have the general  management
and control of the business of the Company.


                                   ARTICLE VI
                                 ANNUAL MEETING

        The Stockholders shall meet annually at such time, place and date as the
Bylaws prescribe.  Each Stockholder shall have the right to vote in person or by
proxy and shall be  entitled  to one vote for each share of stock held by him or
her at all Annual Meetings and at all Special Meetings legally called.


                                   ARTICLE VII
                                   INVESTMENTS

        The  Company  shall be  authorized  to invest  its  funds in any  manner
permitted by the Laws of the State of Nebraska.


                                  ARTICLE VIII
                                ADDITIONAL POWERS

        The  Company,  in  addition  to the powers  herein  conferred,  shall be
entitled to all the privileges and powers accorded like  corporations  organized
under  the  Laws of  Nebraska;  and may  engage  in the  business  of  rendering
investment  advice and services and actuarial,  loss  prevention,  marketing and
sales, safety engineering,  data processing,  accounting,  claims, appraisal and
collection   services,   act   as   administrative   agent   for  a   government
instrumentality  performing  an  insurance  function  for a health  and  welfare
program,   and  any  other  business   activity   reasonably   complementary  or
supplementary  to its insurance  business;  and the Company shall be entitled to
hold,  lease,  convey,  mortgage,  encumber,  buy or sell real  estate and other
securities and personal  property  necessary for the prosecution and maintenance
of its business;  and through its authorized  Officers to do and perform all and
every lawful act expedient or  necessary,  incident to the ownership of real and
personal property,  and the transaction of business connected therewith;  and to
do and perform through its authorized Officers all and every lawful act required
or deemed  expedient for the maintenance,  perpetuity,  prosperity or welfare of
the Company.


                                   ARTICLE IX
                                   AMENDMENTS

        Amendments  to  these  Articles  of  Incorporation  may  be  adopted  by
two-thirds  vote of all the Directors,  approved by the Department of Insurance,
and approved by two-thirds  vote of all the stock voted in person or by proxy at
that Annual or legally called Special Meeting.  If amendments are to be proposed
at any Special  Meeting,  notice of such  Meeting,  together  with a copy of the
proposed amendments as approved by the Department of Insurance,  shall be mailed
to each  Stockholder  at his address as shown by the Stock Books of the Company,
at least thirty days prior to the date of such Special Meeting.


                                    ARTICLE X
                                 CORPORATE SEAL

        The Company's  corporate seal shall contain the words,  "United of Omaha
Life Insurance  Company"  surrounding the words,  "Corporate Seal", and the same
may be altered at pleasure.


                                   ARTICLE XI
                             LIMITATION OF LIABILITY

        An outside director of the Company shall not be personally liable to the
Company or its Stockholders for monetary damages for breach of fiduciary duty as
a director,  except for liability for: (i) any act or omission not in good faith
which involves  intentional  misconduct or a knowing  violation of the law; (ii)
any transaction  from which the outside  director  derived an improper direct or
indirect  financial  benefit;  (iii) paying or approving a dividend  which is in
violation of Nebraska law; (iv) any act or omission which violates a declaratory
or injunctive order obtained by the Company or its Stockholders; and (v) any act
or omission  occurring  prior to the  effective  date of the  amendments  to the
Articles of Incorporation of the Company incorporating this ARTICLE XI.

        For purposes of this ARTICLE XI, an outside director shall mean a member
of the Board of Directors  who is not an officer or a person who may control the
conduct  of  the  Company   through   management   agreements,   voting  trusts,
directorships in related corporations, or any other device or relationship.

        If the Nebraska  Business  Corporation  Act is amended after approval by
the  Stockholders  of this  ARTICLE XI to  authorize  corporate  action  further
eliminating or limiting the personal liability of directors,  then the liability
of a director  of the  Company  shall be  eliminated  or limited to the  fullest
extent permitted by the Nebraska Business Corporation Act as so amended.

        Any  repeal  or  modification  of  the  foregoing   ARTICLE  XI  by  the
Stockholders  of the Company shall not adversely  affect any right or protection
of  a  director  of  the  Company  existing  at  the  time  of  such  repeal  or
modification.


                                   ARTICLE XII
                          INDEMNIFICATION OF DIRECTORS

        To the fullest extent permitted by law, the Corporation  shall indemnify
any  person,  who was or is a party or is  threatened  to be made a party to any
threatened,  pending, or completed action,  suit, or proceeding,  whether civil,
criminal,  administrative,  arbitrative or investigative,  and whether formal or
informal,  by reason of the fact that such  person is or was a  director  of the
Corporation,  or is or was  serving  at the  request  of  the  Corporation  as a
director,  officer,  partner,  member,  trustee,  employee  or agent of  another
domestic or foreign corporation,  partnership,  limited liability company, joint
venture,  trust,  employee  benefit  plan or  other  entity,  against  expenses,
including  attorneys'  fees,  judgments,  fines and amounts  paid in  settlement
actually and reasonably  incurred by such person in connection with such action,
suit or proceeding;  PROVIDED  HOWEVER,  that this indemnity shall not protect a
director against liability for (i) receipt of a financial benefit to which he or
she is not entitled,  (ii) an intentional  infliction of harm on the corporation
or its members,  (iii) a violation of section  21-2096 of the Nebraska  Business
Corporation Act, or (iv) an intentional violation of criminal law); and PROVIDED
FURTHER  HOWEVER,  that this  indemnity  shall not  protect a  director  against
liability in connection with a proceeding by or in the right of the Corporation,
except for reasonable  expenses incurred in connection with the proceeding if it
is  determined  that such  person has met the  relevant  standard  of conduct in
section 21-20,103 of the Nebraska Business Corporation Act.

        To the fullest extent  permitted by law, before final  disposition of an
action,   suit,  or  proceeding,   whether  civil,   criminal,   administrative,
arbitrative or  investigative,  and whether formal or informal,  the Corporation
shall advance funds to pay for or reimburse the reasonable  expenses incurred by
a director of the Corporation, who is a party to such action, suit or proceeding
because he or she is a director of the  Corporation  or is or was serving at the
request of the Corporation as a director,  officer,  partner,  member,  trustee,
employee  or agent of another  foreign  or  domestic  corporation,  partnership,
limited liability company, joint venture,  employee benefit plan or other entity
if he or she delivers to the  Corporation:  (a) a written  affirmation of his or
her good faith belief that he or she has met the relevant standard of conduct or
that the proceeding  involves  conduct for which  liability has been  eliminated
under a  provision  of these  Articles of  Incorporation  as  authorized  by the
Nebraska  Business  Corporation  Act; and (b) his or her written  undertaking to
repay  any  funds   advanced  if  he  or  she  is  not   entitled  to  mandatory
indemnification under section 21-20,104 of the Nebraska Business Corporation Act
and it is ultimately determined under section 21-20,106 or section 20,107 of the
Nebraska  Business  Corporation  Act  that he or she  has  not met the  relevant
standard of conduct  described in section  21-20,103  of the  Nebraska  Business
Corporation Act. This undertaking  shall be an unlimited  general  obligation of
the director and shall not be required to be secured. It may be accepted without
reference to the financial ability of the director to make repayment.

                                    * * * * *



EXHIBIT (6)   (B):  BYLAWS OF UNITED OF OMAHA LIFE INSURANCE COMPANY


                                 Amended Bylaws
                                       of
                     United of Omaha Life Insurance Company


                                    ARTICLE I
                     STOCKHOLDERS AND STOCKHOLDERS' MEETINGS

        Section 1.      ANNUAL MEETING OF STOCKHOLDERS.   The stockholders shall
        meet annually during the first week in March on a date and at a time and
        place to be determined by the Board of Directors.

        Section 2. SPECIAL  MEETINGS OF  STOCKHOLDERS.  Special  meetings of the
        stockholders  shall be called by the  Chairman of the Board of Directors
        on a date and at a time and place  designated  by the Chairman  upon the
        request of two-thirds  of the total number of directors,  or the written
        request of the holders of two-thirds of the shares of all of the capital
        stock of the Corporation.

        Section 3. QUORUM;  MAJORITY VOTE;  PROXIES.  The holders of one-half of
        the shares of all of the  capital  stock of the  Corporation  present in
        person or by proxy  shall  constitute  a quorum  for any  meeting of the
        stockholders,  but a lesser  number  of  stockholders  may  adjourn  the
        meeting  to  another  time;   and  at  any  adjourned   meeting  of  the
        stockholders  at which a quorum  shall be present,  any  business may be
        transacted which might have been transacted at the meeting as originally
        scheduled.  A majority vote of the persons  present and voting in person
        or by  proxy  at  any  meeting  of the  stockholders  shall  govern  all
        proceedings not herein or by law requiring a different vote. All proxies
        shall be in writing and filed with the  Chairman or  Secretary  at least
        five days prior to the date of the meeting.

        Section 4. EACH SHARE OF CAPITAL  STOCK TO HAVE ONE VOTE. At any meeting
        of the  stockholders,  every  stockholder  shall be  entitled to vote in
        person,  or by proxy  appointed by instrument  in writing  subscribed by
        such stockholder or his or her duly authorized attorney,  and filed with
        the Chairman or Secretary as provided in Section 3 of this Article,  and
        every  stockholder  shall have one vote for each share of stock standing
        registered is his or her name at the time of the closing of the transfer
        books for said meeting.


                                          ARTICLE II
                                      BOARD OF DIRECTORS

        Section 1. COMPOSITION OF THE BOARD; TERMS OF DIRECTORS; ELIGIBILITY AND
        DIRECTORS EMERITI. The Board of Directors shall consist of not less than
        seven  nor more  than  fifteen  directors.  Not less  than  three of the
        directors  shall be residents of Nebraska.  The Board of Directors shall
        be elected at the annual meeting of the  stockholders by a majority vote
        of the stock represented in person or by proxy at the meeting for a term
        of one year each. The directors shall hold office until their successors
        are elected and qualified. At the expiration of the term of any director
        who is, for any reason,  not elected to a new term, such director may be
        accorded  the  honorary  title  of  Director  Emeritus  by the  Board of
        Directors.  Directors  Emeriti  shall be elected  for one year terms and
        shall  perform such duties and  functions as are assigned to them by the
        Board of  Directors,  and  shall  receive  such  compensation  for their
        services as the Board of Directors may provide.

        Section 2.  NOMINATIONS  FOR DIRECTORS.  Nominations for election to the
        Board of Directors shall be made in writing, in duplicate,  one of which
        shall be filed with the  Chairman of the Board of  Directors  and one of
        which shall be filed with the  Secretary,  at least thirty days prior to
        the meeting of the stockholders at which such election shall take place.
        The  unanimous  vote of the  stockholders  present in person or by proxy
        shall be  necessary  to elect a  director  whose  nomination  was not so
        filed.

        Section  3.  POWERS OF THE BOARD OF  DIRECTORS.  The Board of  Directors
        shall have the general  management  and  control of the  business of the
        Corporation;  shall have power to take such action as shall be necessary
        or desirable for the proper  transaction  of the business and affairs of
        the  Corporation;  may appoint such  committees and specify their powers
        and duties and responsibilities as may, in the judgement of the Board of
        Directors,  be  necessary  or  advisable;  shall have power to prescribe
        additional  duties for any officer;  shall approve the investment of all
        funds of the  Corporation;  shall  have power to issue  certificates  of
        stock in the Corporation in the form and under the conditions prescribed
        by these Bylaws;  shall have power to declare and  authorize  payment of
        dividends to  stockholders  from surplus  remaining after payment of all
        losses and expenses, and after debiting of reserves,  both voluntary and
        those  required  by law;  and  generally,  and in addition to the powers
        herein above specified  (which are included by way of  illustration  and
        not  limitation),  the Board of  Directors  shall  have  power to do and
        perform every act and thing whatsoever  suitable,  lawful and proper for
        the accomplishment of the purposes, attainment of any of the objects, or
        the  furtherance  of  the  business  and  successful  operation  of  the
        Corporation.

        Section 4.  COMMITTEES.  From time to time,  the Board of Directors  may
        create such  committees as they may see fit and may designate the duties
        and powers of such committees; provided, however, that no such committee
        shall be given  authority to amend the Articles of  Incorporation  or to
        amend the Bylaws of the Corporation. Each such committee shall submit to
        the Board of  Directors  each year at their annual  meeting,  or at such
        other  meeting(s) as the Board of Directors may  designate,  a report of
        the actions or  recommendations  of such  committee  for  consideration,
        approval and/or ratification by the Board of Directors.

        Section 5.    RESIGNATION.    Any director may resign from the Board  of
        Directors at any time, such  resignation  to  be  made in writing and to
        take effect immediately without acceptance.


                                          ARTICLE III
                              MEETINGS OF THE BOARD OF DIRECTORS

        Section 1. ANNUAL MEETING OF THE BOARD.  The annual meeting of the Board
        of Directors shall be held immediately  following the adjournment of the
        annual meeting of the stockholders or as soon thereafter as practicable.

        Section 2.  REGULAR  AND  SPECIAL  MEETINGS.  In  addition to the annual
        meeting, regular meetings of the Board of Directors shall be held during
        the second,  third,  and fourth  quarters  respectively of each calendar
        year,  at a time and place to be  determined  by the Board of Directors.
        Special meetings may be held at such times and places as the Chairman of
        the Board may  designate.  Notice of meetings of the Board of  Directors
        shall  be  given  by the  Chairman,  the  Secretary,  or  the  Assistant
        Secretary at least  forty-eight  hours prior to the time of meeting.  No
        notice need be given to any  director  who  executes and files a written
        waiver of notice of such  meeting,  either  before or after the  holding
        thereof, or who signifies waiver by attending the meeting.

        Section 3. QUORUM. A majority of the total number of directors currently
        holding  office shall  constitute a quorum at all  meetings.  If, at any
        meeting  of the Board,  a quorum is not  present,  a  majority  of those
        present may adjourn the meeting  from time to time until a quorum  shall
        have been obtained.  The Board of Directors  shall take no action in the
        absence of a quorum.

        Section 4. ACTION WITHOUT A MEETING. Any action that may be taken by the
        Board of  Directors  at a meeting  may be taken  without a meeting  if a
        consent in writing,  setting  forth the action to be so taken,  shall be
        signed by all of the directors.


                                          ARTICLE IV
                                           OFFICERS

        Section 1. OFFICERS AND  QUALIFICATION.  The officers of the Corporation
        shall consist of a Chairman of the Board of Directors, President, one or
        more Vice Presidents, Secretary, Treasurer, and such additional officers
        with such  functions  and  titles as may be  authorized  by the Board of
        Directors.  The Chairman of the Board or  President  are  authorized  to
        appoint  officers  below the Vice  President  level.  A director,  while
        serving as such, shall be eligible to be elected and serve as an officer
        of the Corporation.

        Section 2. TERM OF OFFICE; ELECTION;  REMOVAL.  Officers at or above the
        Vice  President  level may be  elected  at any  meeting  of the Board of
        Directors  for such terms as shall be fixed by the Board of Directors at
        the time of their  election,  and shall  serve  for such  terms or until
        their successors are elected and qualified.  Any such officer elected at
        a meeting  other  than an annual  meeting  shall be  elected  for a term
        expiring  with the  next  succeeding  annual  meeting.  Elections  shall
        require the vote of not less than a majority of the directors present at
        the meeting.  All such officers  shall be subject to removal at any time
        with or without  cause by the same vote by the Board of  Directors as is
        required for their  election.  The Board of Directors may fill vacancies
        in any office or any newly created office at or above the Vice President
        level at any meeting of the Board.  Vacancies  in any such office may be
        filled for the balance of the terms of that office.  Officers  below the
        Vice President level may at any time be appointed for terms, and removed
        with or without cause, as authorized by the Chairman of the Board or the
        President.

        Section 3.  DUTIES OF OFFICERS.  The duties and powers of the officers
        are as follows:

               (a) THE  CHAIRMAN OF THE BOARD.  The  Chairman of the Board shall
               have general charge of the policymaking of the  Corporation.  The
               Chairman shall preside at all meetings of the stockholders and at
               all  meetings  of the  Board of  Directors.  The  Chairman  shall
               perform  such  other  duties as may be  assigned  by the Board of
               Directors,  and  shall  be an ex  officio  member  of  all  Board
               Committees.

               (b) THE VICE CHAIRMAN OF THE BOARD.  The Board of  Directors,  at
               its  discretion,  may appoint a Vice Chairman of the Board. If so
               appointed,  the Vice  Chairman  shall  perform such duties as are
               consistent  to the office or  properly  required by him or her by
               the Board of Directors,  including but not limited to,  strategic
               policy  development and corporate  planning.  In the event of the
               absence,  disability, death or resignation of the Chairman of the
               Board,  the  Vice  Chairman  shall  serve  as  Chairman  until  a
               successor is duly appointed by the Board of Directors.

               (c) THE PRESIDENT.  The President  shall direct and supervise the
               operation  of the business  and affairs of the  Corporation.  The
               President  shall  make  reports  to the  Board of  Directors  and
               stockholders, and shall perform such other duties as are incident
               to the  office  or are  properly  required  of the  President  or
               assigned by the Board of Directors, Chairman or Vice Chairman.

               (d) THE SECRETARY AND ASSISTANT  SECRETARY.  The Secretary and/or
               such  Assistant  Secretary as may be  designated  by the Board of
               Directors  shall  issue  notices of the  meetings of the Board of
               Directors,  shall  keep  the  minutes  of  the  meetings  of  the
               stockholders  and of the  Board  of  Directors,  and  shall  have
               custody of the corporate seal and records.  The Secretary  and/or
               Assistant  Secretary  shall exercise such other powers and duties
               as  are  assigned  to him or  her  by  the  Board  of  Directors,
               Chairman, Vice Chairman or President.

               (e) THE TREASURER AND ASSISTANT  TREASURER.  The Treasurer and/or
               Assistant  Treasurer  shall have charge of and be responsible for
               all  funds,   securities,   receipts  and  disbursements  of  the
               Corporation in such banks and depositories as shall be designated
               by the Board of Directors or a Committee  thereof.  The Treasurer
               and/or  Assistant  Treasurer shall exercise such other powers and
               duties as are  assigned to him or her by the Board of  Directors,
               Chairman, Vice Chairman or President.

               (f) VICE PRESIDENTS AND ALL OTHER  OFFICERS.  Vice Presidents and
               all other  officers  shall have  functions and shall perform such
               duties as are assigned to them by the Chairman,  Vice Chairman or
               the President.

        Section 4. BONDS REQUIRED OF THE TREASURER, OFFICERS, AND EMPLOYEES. The
        Treasurer and such other  officers and employees as may be designated by
        the Board of Directors shall obtain,  at the expense of the Corporation,
        corporate surety bonds in such amount and form as may be approved by the
        Board of Directors.

        Section 5. EXECUTION OF RELEASES, LEASES, CONTRACTS AND OTHER DOCUMENTS.
        Any  officer of the  Corporation  is  authorized  to  execute  releases,
        assignments  or other  instruments  relating to mortgages,  trust deeds,
        judgment liens or other liens, and to execute leases and other contracts
        relating to real estate.  An officer of the Corporation is authorized to
        execute  and to enter into any  contract  or  execute  and  deliver  any
        instrument  on  behalf  of the  Corporation  and such  authority  may be
        general or confined to specific  instances as authorized by the Board of
        Directors.  Additional  representatives  of the Corporation may have the
        authority to execute and enter into specific types of contracts or other
        instruments  on behalf of the  Corporation as authorized by the Board of
        Directors.


                                           ARTICLE V
                                    CAPITAL STOCK AND SEAL

        Section  1.  FORM  OF  STOCK   CERTIFICATE;   LOST   CERTIFICATES.   The
        certificates of shares of the capital stock of the Corporation  shall be
        in such form, not inconsistent  with the Articles of  Incorporation,  as
        shall  be  prepared  or  approved  by  the  Board  of   Directors.   The
        Certificates shall be signed by the President, or a Vice President;  and
        also  by  the  Secretary  or an  Assistant  Secretary;  or  also  by the
        Treasurer or an Assistant Treasurer; and sealed with the Corporate Seal.
        Facsimile  signatures  may be used in  signing  the  certificates  and a
        facsimile of the Corporate Seal may be used. All  certificates  shall be
        consecutively  numbered.  The  name  of the  person  owning  the  shares
        represented  thereby,  with the  number of such  shares  and the date of
        issue  shall be entered on the  Corporation's  books.  All  certificates
        surrendered to the Corporation shall be canceled and no new certificates
        shall be issued  until the former  certificates  for the same  number of
        shares shall have been surrendered and canceled.  Bond must be furnished
        the Corporation in case of lost or destroyed certificates.

        Section 2.  TRANSFER OF SHARES OF CAPITAL  STOCK.  Shares of the capital
        stock of the Corporation  shall be transferred  only on the books of the
        Corporation  by the  holder  thereof  in  person,  or by his or her duly
        authorized attorney, upon surrender and cancellation of certificates for
        a like  number of shares.  The Board of  Directors  shall have power and
        authority  to make  all  such  rules  and  regulations  as they may deem
        expedient   concerning   the  issue,   transfer  and   registration   of
        certificates for shares of capital stock of the Corporation.

        Section 3. STOCK BOOKS, WHEN CLOSED. The stock books shall be closed for
        the meeting of the stockholders during such periods as from time to time
        may  be  fixed  by  the  Board  of  Directors  in  accordance  with  the
        requirements  of  law,  and  during  such  periods  no  stock  shall  be
        transferable.

        Section  4.  CORPORATE  SEAL.  The Board of  Directors  shall  provide a
        suitable seal  containing the name of the  Corporation  surrounding  the
        words  "Corporate  Seal",  and the same may be altered at any regular or
        special  meeting of the Board of  Directors  by a  majority  vote of the
        Directors present.


                                   ARTICLE VI
                     COMPENSATION OF DIRECTORS AND OFFICERS

        Section 1. The Board of Directors shall determine the compensation to be
        paid  directors and officers at or above the Vice President  level.  The
        compensation to be paid to officers below the Vice President level shall
        be determined  by or at the direction of the Chairman,  Vice Chairman or
        President.

                                   ARTICLE VII
                               PARLIAMENTARY RULES

        Roberts'  Rules of Order  shall  govern all  parliamentary  matters  not
        otherwise provided for by these Bylaws.


                                  ARTICLE VIII
                               AMENDMENT OF BYLAWS

        These Bylaws may be adopted,  amended,  or revised by a majority vote of
        all directors of the Corporation  present at any meeting of the Board of
        Directors.
                                      *****



EXHIBIT (8)   (A):  PARTICIPATION AGREEMENT WITH ALGER AMERICAN FUND


                             PARTICIPATION AGREEMENT
                                      AMONG
                             THE ALGER AMERICAN FUND
                           FRED ALGER MANAGEMENT INC.
                                       AND
                     UNITED OF OMAHA LIFE INSURANCE COMPANY

        THIS AGREEMENT, made and entered into as of this l day of June, 1995, by
and among  UNITED OF OMAHA LIFE  INSURANCE  COMPANY  (hereinafter  "United"),  a
Nebraska life insurance company, on its own behalf and on behalf of its Separate
Account C (the  "Account"),  and The  Alger  American  Fund,  a  business  trust
organized  under the laws of  Massachusetts  (hereinafter  the  "Fund") and Fred
Alger Management, Inc. (hereinafter the "Adviser"), a New York corporation.

        WHEREAS,  the  Fund  engages  in  business  as  an  open-end  management
investment  company  and is  available  to act as  the  investment  vehicle  for
separate accounts  established for variable life insurance policies and variable
annuity  contracts  (collectively,  the  "Variable  Insurance  Products")  to be
offered by insurance companies which have entered into participation  agreements
similar to this Agreement (hereinafter "Participating Insurance Companies"); and

        WHEREAS, the beneficial interests in the Fund are currently divided into
six series of  shares,  each  designated  a  "Portfolio"  and  representing  the
interest in a particular managed portfolio of securities and other assets; and

        WHEREAS, the Fund has obtained an order from the Securities and Exchange
Commission, dated February 17, 1989 (File No. 812-7076),  granting Participating
Insurance  Companies and variable  annuity and variable life insurance  separate
accounts  exemptions  from the provisions of sections 9(a),  13(a),  15(a),  and
15(b) of the Investment Company Act of 1940, as amended,  (hereinafter the "1940
Act")  and  Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)  thereunder,  to the  extent
necessary  to  permit  shares  of the  Fund to be sold to and  held by  variable
annuity and variable life  insurance  separate  accounts of both  affiliated and
unaffiliated life insurance companies (hereinafter the "Shared Funding Exemptive
Order"); and

        WHEREAS,  the Fund is registered as an open-end  diversified  management
investment  company  under  the  1940  Act  and  shares  of the  Portfolios  are
registered  under the Securities Act of 1933, as amended  (hereinafter the "1933
Act"); and

        WHEREAS,  the Adviser is duly registered as an investment  adviser under
the federal  Investment  Advisers Act of 1940,  as amended,  and any  applicable
state securities laws and is the Fund's investment adviser and manager; and

        WHEREAS,  United  has  registered  certain  variable  annuity  contracts
supported  wholly or partially by the Account (the  "Contracts")  under the 1933
Act and said  Contracts  are listed in  Schedule A hereto,  as it may be amended
from time to time by mutual written agreement; and

        WHEREAS,  the Account is a duly organized,  validly existing  segregated
asset account,  established by resolution of the Board of Directors of United on
the date shown for such  account on  Schedule A hereto,  to set aside and invest
assets attributable to the aforesaid variable annuity contracts; and

        WHEREAS,  United has  registered  or will register the Account as a unit
investment trust under the 1940 Act; and

        WHEREAS,  to the  extent  permitted  by  applicable  insurance  laws and
regulations,  United  intends to  purchase  shares in the  Portfolios  listed in
Schedule  A hereto,  as it may be  amended  from time to time by mutual  written
agreement  (the  "Designated  Portfolios")  on behalf of the Account to fund the
aforesaid Contracts; and

        WHEREAS, United and the Adviser have entered into a Service Agreement
dated ;

        NOW, THEREFORE,  in consideration of their mutual promises,  United, the
Fund, and the Adviser agree as follows:

ARTICLE I. SALE OF FUND SHARES

        1.1. The Fund agrees to sell to United  those  shares of the  Designated
Portfolios  which the Account orders,  executing such orders on a daily basis at
the net asset value next  computed  after receipt by the Fund or its designee of
the order for the shares of the  Portfolios.  For  purposes of this Section 1.1,
United  shall be the designee of the Fund for receipt of such orders and receipt
by such designee shall constitute  receipt by the Fund. United will use its best
efforts  to give the Fund  notice of such order by 10 a.m.  eastern  time on the
next following  Business Day. "Business Day" shall mean any day on which the New
York Stock Exchange is open for trading and on which the Fund calculates its net
asset value pursuant to the rules of the Securities and Exchange Commission.

        1.2.  The  Fund  agrees  to make  shares  of the  Designated  Portfolios
available  indefinitely for purchase at the applicable net asset value per share
by United on behalf of the  Account on those  days on which the Fund  calculates
its net asset value pursuant to rules of the Securities and Exchange Commission,
and the Fund shall calculate such net asset value on each day which the New York
Stock Exchange is open for trading.  Notwithstanding the foregoing, the Board of
Trustees of the Fund  (hereinafter the "Board") may refuse to sell shares of any
Portfolio to any person,  or suspend or terminate  the offering of shares of any
Portfolio if such action is required by law or by regulatory  authorities having
jurisdiction  or is, in the sole  discretion of the Board,  acting in good faith
and in light of their  fiduciary  duties under federal and any applicable  state
laws, necessary in the best interests of the shareholders of such Portfolio.

        1.3.  The Fund and the  Adviser  agree  that  shares  of the  Designated
Portfolios  will  be sold  only  to  Participating  Insurance  Companies,  their
separate  accounts,  and other persons but only insofar as  consistent  with the
applicability of the "lookthrough  rule" of paragraph  (f)(2)(i) of Treas.  Reg.
ss. 1.817-5  pursuant to ss.  817(h)(4) of the Internal Revenue Code of 1986, as
amended (the "Code"). No shares of any Designated  Portfolio will be sold to the
general  public.  The Fund will not sell shares of the Designated  Portfolios to
any other insurance  company or separate account unless an agreement  containing
provisions substantially the same as Sections 3.4 and 3.5 and Articles I and VII
of this Agreement is in effect to govern such sales.

        1.4. The Fund agrees to redeem for cash, on United's  request,  any full
or fractional  shares of the Fund held by United,  executing  such requests on a
daily basis at the net asset value next  computed  after  receipt by the Fund or
its designee of the request for  redemption,  except that the Fund  reserves the
right to suspend the right of redemption,  consistent  with Section 22(e) of the
1940 Act and any applicable rules thereunder.  For purposes of this Section 1.4,
United shall be the designee of the Fund for receipt of requests for  redemption
and receipt by such designee shall constitute  receipt by the Fund.  United will
use its best efforts to give the Fund notice of such request for  redemption  by
10:00 a.m. on the next following Business Day.

        1.5. The Parties hereto acknowledge that the arrangement contemplated by
this  Agreement  is not  exclusive;  the  Fund's  shares  may be sold  to  other
insurance  companies (subject to Section 1.3 and Article VI hereof) and the cash
value of the Contracts may be invested in other investment companies.

        1.6.  United shall pay for Fund shares on the next Business Day after an
order to  purchase  Fund shares is made in  accordance  with the  provisions  of
Section 1.1 hereof. Payment shall be in federal funds transmitted by wire and/or
by a credit for any shares  redeemed the same day as the purchase.  For purposes
of Section 2.7 hereof,  upon receipt by the Fund of the federal  funds so wired,
such funds shall cease to be the  responsibility  of United and shall become the
responsibility of the Fund.

        1.7.  The  Fund  generally  shall  pay  and  transmit  the  proceeds  of
redemptions of Fund shares on the next Business Day after a redemption  order is
received in  accordance  with Section 1.4 hereof  (except that the Fund reserves
the right to postpone  payment upon redemption  consistent with Section 22(e) of
the 1940 Act and any applicable rules thereunder,  to the extent consistent with
interpretations of the Securities and Exchange Commission or its staff). Payment
shall be in federal  funds  transmitted  by wire  and/or a credit for any shares
purchased the same day as the redemption.

        1.8.  Issuance and  transfer of the Fund's  shares will be by book entry
only.  Stock  certificates  will not be issued to United or the Account.  Shares
ordered from the Fund will be recorded in an  appropriate  title for the Account
or the appropriate subaccount of the Account.

        1.9.  The Fund shall  furnish  same day  notice  (by wire or  telephone,
followed by written confirmation) to United of any income, dividends, or capital
gain distributions  payable on the Designated  Portfolios' shares. United hereby
elects to receive all such income,  dividends, and capital gain distributions as
are payable on the  Portfolio  shares in  additional  shares of that  Portfolio.
United  reserves  the right to revoke  this  election  and to  receive  all such
income, dividends, and capital gain distributions in cash. The Fund shall notify
United of the  number of shares so  issued  as  payment  of such  dividends  and
distributions.

        1.10.  The Fund  shall  make the net  asset  value  per  share  for each
Designated  Portfolio available to United on a daily basis as soon as reasonably
practical  after the net asset value per share is  calculated  and shall use its
best efforts to make such net asset value per share available by 6 p.m.  eastern
time. If the Fund provides incorrect share net asset value  information,  United
shall be  entitled  to an  appropriate  adjustment.  Any  material  error in the
calculation or reporting of net asset value per share, dividend or capital gains
information shall be reported to United.

ARTICLE II.    REPRESENTATIONS AND WARRANTIES

        2.1. United  represents and warrants that the Contracts are or, prior to
issuance,  will be registered  under the 1933 Act;  that the  Contracts  will be
issued and sold in  compliance  in all  material  respects  with all  applicable
federal and state laws and that the sale of the  Contracts  shall  comply in all
material respects with state insurance suitability requirements.  United further
represents  and warrants that it is an insurance  company duly  organized and in
good  standing  under  applicable  law  and  that  it has  legally  and  validly
established  the  Account  as a  segregated  asset  account  under the  Nebraska
Insurance  Laws and has  registered  or,  prior to any  issuance  or sale of the
Contracts,  will register the Account as a unit  investment  trust in accordance
with the provisions of the 1940 Act to serve as a segregated  investment account
for the Contracts.

        2.2.  The Fund  represents  and  warrants  that  Portfolio  shares  sold
pursuant  to this  Agreement  shall  be  registered  under  the 1933  Act,  duly
authorized for issuance AND SOLD IN COMPLIANCE  with all applicable  federal and
state securities laws including without  limitation the 1933 Act, the Securities
Exchange  Act of  1934 as  amended  (hereinafter  the  "1934  Act"),  applicable
securities laws of the State of Nebraska,  and the 1940 Act and that the Fund is
and  shall  remain  registered  under  the 1940 Act.  The Fund  shall  amend the
Registration  Statement  for its shares under the 1933 Act and the 1940 Act from
time to time as required in order to effect the continuous offering of shares of
the Designated  Portfolios.  The Fund shall register and qualify such shares for
sale in  accordance  with the laws of the  various  states if and to the  extent
required by applicable law.

        2.3.  The Fund  undertakes  to have a Board,  a majority of whom are not
interested persons of the Fund,  formulate and approve any plan pursuant to Rule
12b-1 under the 1940 Act to finance distribution expenses.

        2.4. The Fund  represents and warrants that it will use its best efforts
to ensure that the  investment  policies,  fees and  expenses of the  Designated
Portfolios  are and shall at all  times  remain in  compliance  with  applicable
insurance  and  other  applicable  laws of the State of  Nebraska  and any other
applicable  state,  to the extent  required to perform this Agreement and to the
extent specifically requested in writing by United.

        2.5. The Fund represents and warrants that it is lawfully  organized and
validly existing under the laws of the Commonwealth of Massachusetts and that it
does and will comply in all material respects with the 1940 Act.

        2.6. The Adviser  represents  and  warrants  that it is and shall remain
duly registered under all applicable  federal and state securities laws and that
it shall  perform its  obligations  for the Fund in  compliance  in all material
respects with any applicable  state and federal  securities  laws (and any other
applicable laws of the State of Nebraska to the extent specifically requested in
writing by United).

        2.7.  The Fund and the Adviser  represent  and warrant that all of their
directors,  officers,  employees,  investment advisers, and other individuals or
entities  dealing  with the money  and/or  securities  of the Fund are and shall
continue  to be at all times  covered  by a  blanket  fidelity  bond or  similar
coverage  for the  benefit  of the Fund in an amount  not less than the  minimal
coverage  as  required  currently  by Rule  17g-1  under the 1940 Act or related
provisions as may be  promulgated  from time to time.  The aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

        2.8. The Fund will provide  United with as much notice as is  reasonably
practicable  of any  material  change  affecting  the Fund  (including,  but not
limited to, any proxy  solicitation  and any material change in its registration
statement or prospectus)  and consult with United in order to implement any such
change in an orderly manner.

ARTICLE III.   SHAREHOLDER COMMUNICATIONS

        3.1. The Adviser shall provide United with a  camera-ready  copy of each
updated  version of any of the Fund's  then-current  prospectuses  relating to a
Designated Portfolio, any supplements thereto, the Fund's annual and semi-annual
reports, and any supplements thereto, and the Fund's proxy materials relating to
any Designated Portfolio.

        3.2.  The  Adviser  shall  provide  United  with a copy of each  updated
Statement  of  Additional   Information   ("SAI")  for  the  Fund  suitable  for
duplication.

        3.3.  It  is  understood  and  agreed  that,   except  with  respect  to
information regarding United, the Account or the Contracts supplied by United or
persons  under its  control,  United is not  responsible  for the content of the
prospectus  or SAI for the  Designated  Portfolios.  It is also  understood  and
agreed that, except with respect to information  regarding the Fund, Adviser, or
the Designated  Portfolios  provided by the Fund or the Adviser or persons under
their control,  neither the Fund nor Adviser are  responsible for the content of
the prospectus or SAI for the Contracts.

        3.4.   If and to the extent required by law or by the Shared Funding
Exemptive Order, United shall:

               (i)    solicit voting instructions from Contract owners;

               (ii)    vote the Fund shares in accordance with instructions
                       received from Contract owners; and

               (iii)   vote  Fund  shares  for which no  instructions  have been
                       received or which are not attributable to Contract owners
                       in the same  proportion as Fund shares of such  portfolio
                       for which instructions have been received, so long as and
                       to the extent that the Securities and Exchange Commission
                       continues   to   interpret   the  1940  Act  to   require
                       passthrough   voting  privileges  for  variable  contract
                       owners.

        3.5. Participating Insurance Companies shall be responsible for assuring
that each of their separate  accounts  participating  in a Designated  Portfolio
calculates  voting  privileges in a consistent  manner as required by the Shared
Funding Exemptive Order.

        3.6. The Fund will comply with all  provisions of the 1940 Act requiring
voting by  shareholders,  and in  particular  the Fund will  either  provide for
annual  meetings or comply with Section 16(c) of the 1940 Act (although the Fund
is not one of the trusts described in Section 16(c) of that Act) as well as with
Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will act in
accordance with the Securities and Exchange  Commission's  interpretation of the
requirements of Section 16(a) with respect to periodic elections of directors or
trustees and with whatever  rules the  Commission  may  promulgate  with respect
thereto.

ARTICLE IV.    SALES MATERIAL AND INFORMATION

        4.1. United shall furnish,  or shall cause to be furnished,  to the Fund
or its designee,  each piece of sales literature and other promotional  material
that United  develops or uses and in which the Fund (or a Portfolio  thereof) or
Adviser or the  underwriter  for the Fund shares is named,  at least 15 Business
Days  prior  to its  use.  No such  material  shall  be used if the  Fund or its
designee  objects to such use  within 15  Business  Days  after  receipt of such
material.

        4.2. United shall not give any  information or make any  representations
or statements on behalf of the Fund or the Adviser or concerning the Fund or the
Adviser in connection  with the sale of the Contracts other than the information
or representations  contained in the registration statement or prospectus or SAI
for the Fund shares, as such registration statement and prospectus or SAI may be
amended or supplemented from time to time, or in reports or proxy statements for
the Fund, or in sales literature and other promotional  material approved by the
Fund or its designee or by the Adviser,  except with the  permission of the Fund
or the Adviser or the designee of either.

        4.3. The Fund or Adviser shall furnish,  or shall cause to be furnished,
to United,  each piece of sales  literature  and other  promotional  material in
which United and/or its separate account(s),  is named at least 15 Business Days
prior to its use. No such material  shall be used if United  objects to such use
within 15 Business Days after receipt of such material.

        4.4. The Fund and the Adviser shall not give any information or make any
representations on behalf of United or concerning  United,  the Account,  or the
Contracts  other  than  the  information  or  representations   contained  in  a
registration  statement  or  prospectus  or  SAI  for  the  Contracts,  as  such
registration  statement and  prospectus  and SAI may be amended or  supplemented
from time to time,  or in reports for the Account,  or in sales  literature  and
other promotional  material approved by United or its designee,  except with the
permission of United.

        4.5. The Fund will  provide to United at least one complete  copy of all
registration  statements,  prospectuses,  Statements of Additional  Information,
reports,  proxy statements,  sales literature and other  promotional  materials,
applications for exemptions,  requests for no-action letters, and all amendments
to any of the above, that relate to the Designated Portfolios, contemporaneously
with the filing of such document(s) with the Securities and Exchange  Commission
or other regulatory authorities.

        4.6.  United will provide to the Fund at least one complete  copy of all
registration  statements,  prospectuses,  Statements of Additional  Information,
reports,  solicitations  for voting  instructions,  sales  literature  and other
promotional  materials,  applications  for  exemptions,  requests for  no-action
letters, and all amendments to any of the above, that relate to the Contracts or
the  Account,  contemporaneously  with the filing of such  document(s)  with the
Securities and Exchange Commission.

        4.7. For purposes of this Article IV, the phrase "sales  literature  and
other  promotional  material"  includes,  but is not limited to,  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (i.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training  materials  or  other  communications  distributed  or  made  generally
available  to some or all  agents or  employees,  and  registration  statements,
prospectuses,  Statements of Additional  Information,  shareholder  reports, and
proxy materials.

ARTICLE V.     FEES AND EXPENSES

        5.1. The Fund and the Adviser shall pay no fee or other  compensation to
United under this Agreement,  and United shall pay no fee or other  compensation
to the Fund or Adviser under this  Agreement,  although the parties  hereto will
bear certain  expenses in accordance with Articles III, V, and other  provisions
of this  Agreement,  and  payments  will be made  as  specified  in the  Service
Agreement.

        5.2. Except as otherwise  specifically provided herein or in the Service
Agreement,  each party will bear all expenses  incident to its performance under
this  Agreement.  The Fund shall bear the expenses for the cost of  registration
and  qualification  of the Fund's shares,  preparation  and filing of the Fund's
prospectus and registration statement,  proxy materials and reports, setting the
prospectus in type,  setting the proxy  materials and reports to shareholders in
type, the  preparation of all statements and notices  required by any federal or
state law, and all taxes on the issuance or transfer of the Fund's shares.

        5.3. The Fund and Adviser  acknowledge  that a principal  feature of the
Contracts  is  the  Contract   owner's  ability  to  choose  from  a  number  of
unaffiliated  mutual funds (and  portfolios  or series  thereof)  ("Unaffiliated
Funds"), and to transfer the Contract's cash value between funds and portfolios.

ARTICLE VI.    DIVERSIFICATION AND QUALIFICATION

        6.1. The Fund and Adviser  represent  and warrant  that each  Designated
Portfolio will at all times comply, to the extent that it is within the power of
the Fund and Adviser,  with Section  817(h) of the Code and Treasury  Regulation
ss.1.817-5,  as  amended  from time to time,  and any  Treasury  interpretations
thereof,  relating to the  diversification  requirements  for variable  annuity,
endowment, or life insurance contracts and any amendments or other modifications
or  successor  provisions  to such Section or  Regulations.  In the event that a
Designated  Portfolio  ceases so to  comply,  the Fund will take all  reasonable
steps  (a) to  notify  United  of  such  noncompliance,  and  (b) to  adequately
diversify the Designated Portfolios so as to achieve compliance within the grace
period afforded by Regulation 1.817-5.

        6.2. The Fund and Adviser  represent  and warrant  that each  Designated
Portfolio  is  currently  qualified  as a  Regulated  Investment  Company  under
Subchapter M of the Code,  and that it will maintain such  qualification  (under
Subchapter M or any successor or similar  provisions)  as long as this Agreement
is in effect.  The Fund or Adviser will notify United  immediately upon having a
reasonable  basis for  believing  that any  Designated  Portfolio  has ceased to
comply  with the  aforesaid  Section  817(h)  diversification  or  Subchapter  M
qualification requirements or might not so comply in the future.

        6.3.  United shall make every  effort to maintain  the  treatment of the
Contracts as annuity  contracts  under  applicable  provisions of the Code,  and
shall notify the Fund and the Adviser immediately upon having a reasonable basis
for  believing  that such  Contracts  have  ceased to be so treated or that they
might not be so treated in the future.

ARTICLE VII.   Potential Conflicts and Compliance With
                SHARED FUNDING EXEMPTIVE ORDER

        7.1.  The Board of Trustees of the Fund (the  "Board")  will monitor the
Fund for the  existence  of any  material  irreconcilable  conflict  between the
interests of the contract owners of all separate accounts  investing in the Fund
and  determine  what  action,  if any,  should  be  taken  in  response  to such
conflicts.  An  irreconcilable  material  conflict  may arise  for a variety  of
reasons,  including:  (a) an action by any state insurance regulatory authority;
(b) a change in applicable  federal or state insurance,  tax, or securities laws
or  regulations,  or a public  ruling,  private  letter  ruling,  no-  action or
interpretative  letter,  or any similar action by insurance,  tax, or securities
regulatory  authorities;  (c) an  administrative  or  judicial  decision  in any
relevant  proceeding;  (d) the manner in which the  investments of any Portfolio
are being  managed;  (e) a difference in voting  instructions  given by variable
annuity contract and variable life insurance  contract owners; or (f) a decision
by an insurer to disregard the voting instructions of contract owners. The Board
shall promptly  inform United if it determines that an  irreconcilable  material
conflict exists and the implications thereof.

        7.2. United will report any potential or existing  conflicts of which it
is aware to the  Board.  United  will  assist  the  Board  in  carrying  out its
responsibilities  under the Shared  Funding  Exemptive  Order,  by providing the
Board with all  information  reasonably  necessary for the Board to consider any
issues raised. This includes,  but is not limited to, an obligation by United to
inform the Board whenever contract owner voting instructions are disregarded and
on all other matters referred to in this Article VII.

        7.3. If it is  determined  by a majority of the Board,  or a majority of
its  disinterested  members,  that a material  irreconcilable  conflict  exists,
United and other  Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  Board  members),  take whatever  steps are necessary to remedy or
eliminate the irreconcilable material conflict,  including:  (1) withdrawing the
assets  allocable to some or all of the separate  accounts  from the Fund or any
Portfolio  and  reinvesting  such  assets  in  a  different  investment  medium,
including (but not limited to) another  Portfolio of the Fund, or submitting the
question  whether  such  segregation  should  be  implemented  to a vote  of all
affected  contract  owners and, as  appropriate,  segregating  the assets of any
appropriate  group (i.e.,  annuity  contract  owners,  life  insurance  contract
owners,  or  variable  contract  owners of one or more  Participating  Insurance
Companies) that votes in favor of such segregation,  or offering to the affected
contract owners the option of making such a change;  and (2)  establishing a new
registered management investment company or managed separate account.

        7.4. If a material  irreconcilable conflict arises because of a decision
by United to disregard  contract  owner voting  instructions  and that  decision
represents a minority  position or would preclude a majority vote, United may be
required,  at the Fund's election,  to withdraw the Account's  investment in the
Fund and terminate this Agreement;  provided,  however, that such withdrawal and
termination  shall be limited to the extent  required by the foregoing  material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board. Any such withdrawal and termination must take place within six (6)
months  after  the Fund  gives  written  notice  that  this  provision  is being
implemented,  and until the end of that six month period the Fund shall continue
to accept and implement  orders by United for the purchase (and  redemption)  of
shares of the Fund.

        7.5. If a material  irreconcilable  conflict arises because a particular
state insurance  regulator's  decision  applicable to United  conflicts with the
majority of other state  regulators,  then United will  withdraw  the  Account's
investment  in the Fund and this  Agreement  shall  terminate  within six months
after the Board  informs  United in  writing  that it has  determined  that such
decision has created an irreconcilable  material  conflict;  provided,  however,
that such withdrawal and termination  shall be limited to the extent required by
the foregoing  material  irreconcilable  conflict as determined by a majority of
the disinterested members of the Board. Until the end of the foregoing six month
period, the Fund shall continue to accept and implement orders by United for the
purchase (and redemption) of shares of the Fund.

        7.6.  For  purposes of Sections  7.3  through 7.6 of this  Agreement,  a
majority of the  disinterested  members of the Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Fund be  required to  establish  a new funding  medium for the
Contracts.  United  shall not be  required  by Section  7.3 to  establish  a new
funding  medium for the Contracts if an offer to do so has been declined by vote
of  a  majority  of  Contract  owners  materially   adversely  affected  by  the
irreconcilable  material  conflict.  In the event that the Board determines that
any  proposed  action does not  adequately  remedy any  irreconcilable  material
conflict,  then United will  withdraw the  Account's  investment in the Fund and
this  Agreement  shall  terminate  within six (6) months after the Board informs
United in writing of the foregoing determination;  provided,  however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested members of the Board.

        7.7. If and to the extent that Rule 6e-2 and Rule  6e-3(T) are  amended,
or Rule 6e-3 is adopted,  to provide  exemptive relief from any provision of the
Act or the rules promulgated  thereunder with respect to mixed or shared funding
(as  defined  in the Shared  Funding  Exemptive  Order) on terms and  conditions
materially different from those contained in the Shared Funding Exemptive Order,
then (a) the Fund and/or the Participating  Insurance Companies, as appropriate,
shall take such steps as may be necessary to comply with Rules 6e-2 and 6e-3(T),
as amended,  and Rule 6e-3, as adopted, to the extent such rules are applicable;
and (b) Sections 3.4, 3.5, 7.1, 7.2, 7.3, 7.4, and 7.5 of this  Agreement  shall
be deemed  modified  to the extent  necessary  also to comply with the terms and
conditions contained in such Rule(s) as so amended or adopted.

        7.8.  United shall at least annually  submit to the Board of Trustees of
the Fund such reports,  materials or data as the Trustees may reasonably request
so that the  Trustees may fully carry out the  obligations  imposed upon them by
the Shared Funding  Exemptive Order, and said reports,  materials and data shall
be submitted more frequently if deemed appropriate by the Board of Trustees.

        7.9. United agrees that any remedial action taken by it in resolving any
irreconcilable  conflict will be carried out at its expense and with a view only
to the interests of Contract owners.

ARTICLE VIII. INDEMNIFICATION

        8.1.   INDEMNIFICATION BY UNITED

               8.1(a).  United  agrees to indemnify  and hold harmless the Fund,
the  Adviser,  each of their  officers,  each  member of their  Boards  and each
person, if any, who controls the Adviser within the meaning of Section 15 of the
1933 Act (collectively,  the "Indemnified  Parties" for purposes of this Section
8.1) against any and all losses, claims, damages, liabilities (including amounts
paid in settlement with the written consent of United), or litigation (including
legal and other expenses),  to which the Indemnified  Parties may become subject
under any statute or  regulation,  at common law or  otherwise,  insofar as such
losses,  claims,  damages,  liabilities,  Or  expenses  (or  actions  in respect
thereof) or  settlements  are related to the sale or  acquisition  of the Fund's
shares or the Contracts and:

     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statement of any material fact contained in the Registration Statement
          or  prospectus  or SAI for the Contracts or contained in the Contracts
          (or any amendment or supplement to any of the foregoing), or arise out
          of or are based upon the  omission  or the  alleged  omission to state
          therein a material fact required to be stated  therein or necessary to
          make  the  statements  therein  not  misleading,  provided  that  this
          Agreement to indemnify shall not apply as to any Indemnified  Party if
          such  statement or omission or such alleged  statement or omission was
          made in reliance upon and in conformity with information  furnished to
          United  by or on  behalf  of the  Fund  for  use  in the  Registration
          Statement or  prospectus  or SAI for the Contracts or in the Contracts
          or sales  literature (or any amendment or supplement) or otherwise for
          use in connection with the sale of the Contracts or Fund shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  Registration
          Statement,  prospectus,  SAI,  or  sales  literature  of the  Fund not
          supplied by United or persons  under its control) or wrongful  conduct
          of United or persons  under its  control,  with respect to the sale or
          distribution of the Contracts or Fund Shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a Registration Statement,  prospectus, SAI,
          or sales literature of the Fund or any amendment thereof or supplement
          thereto  or the  omission  or  alleged  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not misleading if such a statement or omission was
          made in  reliance  upon  information  furnished  to the  Fund by or on
          behalf of United; or

     (iv) arise as a result of any  material  failure by United to  provide  the
          services and furnish the materials  under the terms of this Agreement;
          or

     (v)  arise out of or result from any material breach of any  representation
          and/or  warranty  made by United in this  Agreement or arise out of or
          result from any other material breach of this Agreement by United;  as
          limited by and in accordance  with the  provisions of Sections  8.1(b)
          and 8.1(c) hereof.

               8.1(b).  United  shall not be liable  under this  indemnification
provision  with  respect  to  any  losses,  claims,  damages,   liabilities,  or
litigation to which an Indemnified Party would otherwise be subject by reason of
such Indemnified  Party's willful  misfeasance,  bad faith, or negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of its obligations or duties.

               8.1(c).  United  shall not be liable  under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such Indemnified Party shall have notified United in writing within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claim shall have been served upon such Indemnified Party (or after
such  Indemnified  Party  shall  have  received  notice of such  SERVICE  ON ANY
DESIGNATED  AGENT),  BUT  FAILURE TO NOTIFY  UNITED OF ANY SUCH CLAIM  SHALL not
relieve  United from any liability  which it may have to the  Indemnified  Party
against  whom  such  action  is  brought  otherwise  than  on  account  of  this
indemnification  provision.  In case any such  action  is  brought  against  the
Indemnified  Parties,  United  shall  be  entitled  to  participate,  at its own
expense, in the defense of such action.  United also shall be entitled to assume
the defense thereof, with counsel satisfactory to the party named in the action.
After  notice  from  United to such  party of  United's  election  to assume the
defense thereof,  the Indemnified  Party shall bear the fees and expenses of any
additional  counsel  retained by it, and United will not be liable to such party
under this  Agreement for any legal or other expenses  subsequently  incurred by
such party  independently  in  connection  with the defense  thereof  other than
reasonable costs of investigation.

               8.1(d).  The  Indemnified  Parties will promptly notify United of
the  commencement  of any litigation or  proceedings  against them in connection
with the issuance or sale of the Fund Shares or the  Contracts or the  operation
of the Fund.

        8.2.    INDEMNIFICATION BY THE ADVISER

               8.2(a).The  Adviser agrees to indemnify and HOLD HARMless  United
and each of  United's  directors  and  officers  and each  person,  if any,  who
controls United within the meaning of Section 15 of the 1933 Act  (collectively,
the "Indemnified  Parties" for purposes of this Section 8.2) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written consent of the Adviser),  or litigation  (including  legal and other
expenses) to which the Indemnified  Parties may become subject under any statute
or  regulation,  at common law or  otherwise,  insofar as such  losses,  claims,
damages, liabilities, or expenses (or actions in respect thereof) or settlements
are related to the sale or  acquisition  of the Fund's  shares or the  Contracts
and:


     (i)  arise out of or are based upon any untrue  statement or alleged untrue
          statement of any material fact contained in the Registration Statement
          or prospectus or SAI or sales literature of the Fund (or any amendment
          or supplement to any of the  foregoing),  or arise out of or are based
          upon the omission or the alleged  omission to STATE therein a material
          fact required to be stated therein or necessary to make the statements
          therein not  misleading,  provided  that this  Agreement  to indemnify
          shall  not  apply as to any  Indemnified  Party if such  statement  or
          omission or such  alleged  statement  or omission was made in reliance
          upon and in conformity  with  information  furnished to the Adviser or
          Fund by or on behalf of United for use in the  Registration  Statement
          or  prospectus  or SAI for the  Fund or in  sales  literature  (or any
          amendment or supplement)  or otherwise for use in connection  with the
          sale of the Contracts or Fund shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  Registration
          Statement,  prospectus, SAI, or sales literature for the Contracts not
          supplied  by the Adviser or Fund or persons  under  their  control) or
          wrongful  conduct  of the  Fund or  Adviser  or  persons  under  their
          control,  with respect to the sale or distribution of the Contracts or
          Fund shares; or


     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a Registration Statement,  prospectus, SAI,
          or sales literature  covering the Contracts,  or any amendment thereof
          or supplement  thereto,  or the omission or alleged  omission to state
          therein a material fact required to be stated  therein or necessary to
          make the  statement  or  statements  therein not  misleading,  if such
          statement or omission was made in reliance upon information  furnished
          to United by or on behalf of the Fund; or

     (iv) arise as a result of any  material  failure by the Fund to provide the
          services and furnish the materials  under the terms of this  Agreement
          (including a material failure,  whether unintentional or in good faith
          or   otherwise,   to  comply  with  the   diversification   and  other
          qualification requirements specified in Article VI of this Agreement);
          or

     (v)  arise out of or result from any material breach of any  representation
          and/or  warranty made by the Adviser in this Agreement or arise out of
          or result  from any other  material  breach of this  Agreement  by the
          Adviser;  as  limited  by and in  accordance  with the  provisions  of
          Sections 8.2(b) and 8.2(c) hereof.

               8.2(b).   The   Adviser   shall   not  be   liable   under   this
indemnification   provision  with  respect  to  any  losses,  claims,   damages,
liabilities,  or litigation  to which an  Indemnified  Party would  otherwise be
subject by reason of such Indemnified Party's willful misfeasance, bad faith, or
negligence in the performance of such Indemnified Party's duties or by reason of
such Indemnified Party's reckless disregard of obligations and duties under this
Agreement or to United or the Account, whichever is applicable.

               8.2(c).The Adviser shall not be liable under this indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Adviser in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Adviser of any
such claim shall not relieve the Adviser from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified Parties, the Adviser will be entitled to participate, at
its own expense,  in the defense thereof.  The Adviser also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action. After notice from the Adviser to such party of the Adviser's election to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses of any additional  counsel  retained by it, and the Adviser will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

               8.2(d).  United  agrees  promptly  to notify  the  Adviser of the
commencement of any litigation or proceedings  against any Indemnified  Party in
connection  with the issuance or sale of the  Contracts or the  operation of the
Account.

        8.3.   INDEMNIFICATION BY THE FUND

               8.3(a). The Fund agrees to indemnify and hold harmless United and
each of its directors and officers and each person,  if any, who controls United
within the meaning of Section 15 of the 1933 Act (collectively, the "Indemnified
Parties" for  purposes of this Section 8.3) against any and all losses,  claims,
expenses,  damages,  liabilities  (including amounts paid in settlement with the
written consent of the Fund), or litigation (including legal and other expenses)
to which the  Indemnified  Parties  may  become  subject  under any  statute  or
regulation,  at  common  law or  otherwise,  insofar  as  such  losses,  claims,
expenses,  damages,  liabilities, or expenses (or actions in respect thereof) or
settlements, are related to the operations of the Fund and:

               (i)    arise as a result of any  material  failure by the Fund to
                      provide the services and furnish the  materials  under the
                      terms of this  Agreement  (including  a material  failure,
                      whether  unintentional  or in good faith or otherwise,  to
                      comply with the  diversification  and other  qualification
                      requirements  specified in Article VI of this  Agreement);
                      or

               (ii)   arise out of or  result  from any  material  breach of any
                      representation  and/or  warranty  made by the Fund in this
                      agreement  or  arise  out  of or  result  from  any  other
                      material  breach of this Agreement by the Fund; as limited
                      by and in  accordance  with  the  provisions  of  Sections
                      8.3(b) and 8.3(c) hereof.

                8.3(b). The Fund shall not be liable under this  indemnification
provision  with  respect  to  any  losses,  claims,  damages,   liabilities,  or
litigation to which an Indemnified Party would otherwise be subject by reason of
such Indemnified  Party's willful  misfeasance,  bad faith, or negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
United, the Fund, the Adviser or the Account, whichever is applicable.

               8.3(c).  The Fund shall not be liable under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party  shall  have  notified  the  Fund in  writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such  service on any  designated  agent),  but failure to notify the Fund of any
such claim shall not relieve  the Fund from any  liability  which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Fund will be entitled to participate,  at
its own  expense,  in the  defense  thereof.  The Fund shall also be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action.  After  notice  from the Fund to such  party of the Fund's  election  to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses  of any  additional  counsel  retained  by it, and the Fund will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

               8.3(d).  United  agrees  promptly  to  notify  the  Fund  of  the
commencement of any litigation or proceeding  against any  Indemnified  Party in
connection  with the  Agreement,  the  issuance  or sale of the  Contracts,  the
operation of the Account, or the sale or acquisition of shares of the Fund.

ARTICLE IX.    APPLICABLE LAW

        9.1.  This  Agreement  shall  be  construed  and the  provisions  hereof
interpreted under and in accordance with the laws of the State of Nebraska.

        9.2. This Agreement shall be subject to the provisions of the 1933, 1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes, rules and regulations as the Securities and
Exchange Commission may grant (including, but not limited to, the Shared Funding
Exemptive  Order) and the terms hereof  shall be  interpreted  and  construed in
accordance therewith.

ARTICLE X.     TERMINATION

        10.1.  This Agreement shall continue in full force and effect
until the first to occur of:

               (a) termination by any party, with or without cause, with respect
               to some or all  Portfolios,  by six (6) months'  advance  written
               notice  delivered to the other parties  (unless a shorter time is
               agreed to in writing by the non-terminating party(ies)); or

               (b)  termination by United by written notice to the other parties
               with respect to any Portfolio  based upon United's  determination
               that shares of such  Portfolio  are not  reasonably  available to
               meet the requirements of the Contracts; or

               (c)  termination by United by written notice to the other parties
               with respect to any Portfolio in the event any of the Portfolio's
               shares are not  registered,  issued,  or sold in accordance  with
               applicable state and/or federal law or such law precludes the use
               of  such  shares  as  the  underlying  investment  media  of  the
               Contracts issued or to be issued by United; or

               (d)   termination   by  the  Fund  in  the  event   that   formal
               administrative  proceedings are instituted  against United by the
               National  Association of Securities Dealers,  Inc. ("NASD"),  the
               Securities and Exchange Commission, the Insurance Commissioner or
               like official of any state or any other regulatory body regarding
               United's  duties  under this  Agreement or related to the sale of
               the Contracts,  the operation of any Account,  or the purchase of
               the Fund shares,  provided,  however, that the Fund determines in
               its  sole  judgment  exercised  in  good  faith,  that  any  such
               administrative  proceedings  will have a material  adverse effect
               upon the ability of United to perform its obligations  under this
               Agreement; or

               (e) termination by United in the event that formal administrative
               proceedings  are  instituted  against  the Fund or Adviser by the
               NASD,  the  Securities  and  Exchange  Commission,  or any  state
               securities or insurance  department or any other regulatory body,
               provided,  however,  that United  determines in its sole judgment
               exercised in good faith, that any such administrative proceedings
               will have a material  adverse effect upon the ability of the Fund
               or Adviser to perform its obligations under this Agreement; or

               (f)  termination  by United by written notice to the Fund and the
               Adviser  with  respect  to any  Portfolio  in the event that such
               Portfolio  fails  to  meet  the  Section  817(h)  diversification
               requirements or Subchapter M qualifications  specified in Article
               VI hereof or if United reasonably believes that the Portfolio may
               fail to meet either of those requirements; or

                (g)  termination  by either  the Fund or the  Adviser by written
               notice  to  United,  if  either  one or both  of the  Fund or the
               Adviser  respectively,  shall  determine,  in their sole judgment
               exercised  in good  faith,  that  United has  suffered a material
               adverse change in its business  operations,  financial condition,
               or prospects  since the date of this  Agreement or is the subject
               of material adverse publicity; or

               (h)  termination  by United by written notice to the Fund and the
               Adviser,  if  United  shall  determine,   in  its  sole  judgment
               exercised  in  good  faith,  that  the  Fund or the  Adviser  has
               suffered a material  adverse change in its business,  operations,
               financial  condition,   or  prospects  since  the  date  of  this
               Agreement or is the subject of material adverse publicity; or

               (i)  termination  by either  the Fund or the  Adviser  by written
               notice  to  United,  in the  event  that the  Contracts  cease to
               qualify as annuity  contracts  under the Code or if the Contracts
               are not registered,  issued, or sold in material  compliance with
               applicable state and/or federal law; or

               (j)    termination  by  United  upon  a  material  breach of this
               Agreement or of any representation or warranty herein by the Fund
               or the Adviser; or

               (k) termination by either the Fund or the Adviser upon a material
               breach of this  Agreement  or of any  representation  or warranty
               herein by United.

        10.2. EFFECT OF TERMINATION.  If this Agreements is terminated  pursuant
to any of  paragraphs  (b),  (e),  (g),  (h),  or (j)  of  Section  10.1,  then,
notwithstanding such termination,  the Fund and the Adviser shall, at the option
of United and only to the extent  consistent with  applicable  law,  continue to
make  available  additional  shares  of  the  Fund  pursuant  to the  terms  and
conditions of this Agreement,  for all Contracts in effect on the effective date
of  termination  of  this  Agreement   (hereinafter  referred  to  as  "Existing
Contracts").  Specifically,  without  limitation,  the  owners  of the  Existing
Contracts  shall be  permitted to  reallocate  investments  in the Fund,  redeem
investments  in the Fund and/or invest in the Fund upon the making of additional
purchase payments under the Existing Contracts.

        10.3.  SURVIVING PROVISIONS. Notwithstanding any termination of this
Agreement, each party's obligation under Article VIII to indemnify other parties
shall survive and not be affected by any termination of this Agreement.

ARTICLE  XI.  NOTICES  Any  notice  shall be  sufficiently  given  when  sent by
registered or certified mail to the other party at the address of such party set
forth below or at such other address as such party may from time to time specify
in writing to the other party.

If to the Fund:

        The Alger American Fund
        30 Montgomery Street
        Jersey City, New Jersey 07302

        Attention: Gregory S. Duch

If to United:

        United of Omaha Life Insurance Company
        3 - Law Division
        Mutual of Omaha Plaza
        Omaha, NE 68175-1008

        Attention: Variable Products Counsel

If to the Adviser:

        Fred Alger Management, Inc.
        30 Montgomery Street
        Jersey City, New Jersey 07302

        Attention: Gregory S. Duch

ARTICLE XII. MISCELLANEOUS

        12.1.  Subject  to the  requirements  of legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate,  or utilize  such names and
addresses and other confidential information without the express written consent
of the  affected  party  until such time as such  information  may come into the
public domain.  Without  limiting the foregoing,  no party hereto shall disclose
any information that another party reasonably considers to be proprietary.

        12.2.  The captions in this  Agreement are included for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

        12.3.  This  Agreement  may be  executed  simultaneously  in two or more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

        12.4. If any provision of this  Agreement  shall be held or made invalid
by a court decision, statute, rule, or otherwise, the remainder of the Agreement
shall not be affected thereby.

        12.5.  Each party hereto shall  cooperate  with each other party and all
appropriate   governmental   authorities   (including   without  limitation  the
Securities and Exchange  Commission,  the NASD, and state insurance  regulators)
and shall permit such authorities  reasonable access to its books and records in
connection with any  investigation  or inquiry relating to this Agreement or the
transactions   contemplated  hereby.   Notwithstanding  the  generality  of  the
foregoing,  each party hereto further  agrees to furnish the Nebraska  Insurance
Commissioner  with any  information  or  reports  in  connection  with  services
provided under this Agreement  which such  Commissioner  may request in order to
ascertain whether the variable annuity  operations of United are being conducted
in a manner  consistent with the Nebraska  Variable Annuity  Regulations and any
other applicable law or regulations.

        12.6. The rights,  remedies, and obligations contained in this Agreement
are  cumulative  and  are in  addition  to any  and all  rights,  remedies,  and
obligations, at law or in equity, which the parties hereto are entitled to under
state and federal laws.

        12.7. This Agreement or any of the rights and obligations  hereunder may
not be assigned by any party  without the prior  written  consent of all parties
hereto.

        12.8. All persons dealing with the Fund must look solely to the property
of the Fund for the  enforcement  of any claims  against the Fund as neither the
Board,  officers,  agents,  or  shareholders  assume any personal  liability for
obligations entered into on behalf of the Fund.

        IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement
to  be  executed  in  its  name  and  on  its  behalf  by  its  duly  authorized
representatives  and its  seal to be  hereunder  affixed  hereto  as of the date
specified below.

SEAL                       UNITED OF OMAHA LIFE INSURANCE COMPANY

                           By its authorized officer,


                           By:    /S/ RICHARD A. WITT
                          Title: SENIOR VICE PRESIDENT
                                      Date:

                           Fund:


SEAL                      THE ALGER AMERICAN FUND

                           By its authorized officer,

                           By:    /S/ GREGORY S. DUCH
                           Title: TREASURER
                           Date: JUNE 5, 1995

                           Advisor:


SEAL                      FRED ALGER MANAGEMENT, INC.

                           By its authorized officer,

                           By:    /S/ GREGORY S. DUCH
                         Title: EXECUTIVE VICE PRESIDENT
                               Date: JUNE 5, 1995



<PAGE>


                                   SCHEDULE A


================================================================================
                    SEPARATE ACCOUNTS, ASSOCIATED CONTRACTS,
                            AND DESIGNATED PORTFOLIOS
================================================================================
- ------------------------ ------------------------------------ ==================
   Name of Separate
   Account and Date           Contracts Funded by            Designated
      Established              Separate Account              Portfolios
- ------------------------ --------------------------- ===========================
- ------------------------ --------------------------- ===========================
                                                      Alger American
  Separate Account C           6090L                      Small Capitalization
       (12/1/93)                                           Portfolio
                                                      Alger American Growth
                                                           Portfolio
- ------------------------ --------------------------- ===========================




EXHIBIT (8)(B)  PARTICIPATION AGREEMENT WITH THE INSURANCE MANAGEMENT SERIES



                          FUND PARTICIPATION AGREEMENT

               This  AGREEMENT  is made  this  25th  day of May ,  1995,  by and
        between United of Omaha Life Insurance  Company (the 'Insurer'),  a life
        insurance company domiciled in Nebraska,  on its behalf and on behalf of
        the segregated asset accounts of the Insurer listed on Exhibit A to this
        Agreement (the "Separate  Accounts");  Insurance  Management Series (the
        "Fund"), a Massachusetts  business trust; and Federated Securities Corp.
        (the "Distributor"), a Pennsylvania corporation.

                                   WITNESSETH

               WHEREAS,  the Fund is registered with the Securities and Exchange
        Commission  ("SEC") as an open-end  management  investment company under
        the Investment Company Act of 1940, as amended ("1940 Act") and the Fund
        is authorized to issue separate classes of shares of beneficial interest
        ("shares"),  each  representing  an interest in a separate  portfolio of
        assets known as a "portfolio"  and each portfolio has its own investment
        objective, policies, and limitations; and

               WHEREAS,  the Fund is available to offer shares of one or more of
        its  portfolios to separate  accounts of insurance  companies  that fund
        variable  annuity  contracts  ("Variable  Contracts") and to serve as an
        investment medium for Variable Contracts offered by insurance  companies
        that have entered into participation agreements substantially similar to
        this agreement ("Participating Insurance Companies"),  and the Fund will
        be made  available  in the future to offer  shares of one or more of its
        portfolios  to  separate  accounts  of  insurance  companies  that  fund
        variable life insurance policies (at which time such policies would also
        be "Variable Contracts" hereunder), and

               WHEREAS,  the  Fund  is currently   comprised  of  five  separate
        portfolios, and other portfolios may be established in the future; and

               WHEREAS,  the  Fund has  obtained  an  order  from the SEC  dated
        December 29, 1993 (File No. 812-8620),  granting Participating insurance
        Companies  and variable  annuity and variable  life  insurance  separate
        accounts  exemptions from the provisions of sections 9(a), 13(a), 1~(a),
        and  15(b) of the  1940 Act and  Rules  6e-2(b)(15)  and  6e-3(T)(b)(15)
        thereunder,  to the extent  necessary to permit shares of the Fund to be
        sold  to and  held by  variable  annuity  and  variable  life  insurance
        separate  accounts of life  insurance  companies  that may or may not be
        affiliated with one another  (hereinafter  the "Mixed and Shared Funding
        Exemptive Order"); and

               WHEREAS,  the Distributor is registered as a broker-clearer  with
        the SEC under the  Securities  Exchange Act of 1934,  as amended  ("1934
        Act"),  and is a member in good standing of the National  Association of
        Securities Dealers, Inc. ("NASD"), and

               WHEREAS, to the extent permitted by applicable insurance laws and
        regulations, the Insurer wishes to purchase shares of one or more of the
        Fund's  portfolios  on behalf of its  Separate  Accounts  to serve as an
        investment  medium  for  Variable   Contracts  funded  by  the  Separate
        Accounts, and the Distributor is authorized to sell shares of the Fund's
        portfolios;

               NOW', THEREFORE. in consideration of the foregoing and the mutual
        promises and  covenants hereinafter set forth, the  parties hereby agree
        as follows:

        ARTICLE I.    Sale of Fund Shares

               1.1 The Distributor agrees to sell to the Insurer those shares of
        the portfolios  offered and made available by the Fund and identified on
        Exhibit  B  ("Portfolios")  that the  Insurer  orders  on  behalf of its
        Separate  Accounts,  and  agrees to execute  such  orders on each day on
        which the Fund  calculates  its net asset value pursuant to rules of the
        SEC ("business  day") at the net asset value next computed after receipt
        and  acceptance  by the Fund or its agent of the order for the shares of
        the Fund.

               1.2 The Fund agrees to make available on each business dew shares
        of the  Portfolios  for purchase at the  applicable  net asset value per
        share by the  Insurer  on behalf  of its  Separate  Accounts;  provided,
        however,  that the  Board of  Trustees  of the Fund may  refuse  to sell
        shares of any  Portfolio  to any  person,  or suspend or  terminate  the
        offering of shares of any  Portfolio,  if such action is required by law
        or by  regulatory  authorities  having  jurisdiction  or is, in the sole
        discretion  of the  Trustees,  acting in good  faith and in light of the
        Trustees'  fiduciary duties under applicable law,  necessary in the best
        interests of the shareholders of any Portfolio.

               1.3 The  Fund  and  the  Distributor  agree  that  shares  or the
        Portfolios  of the Fund  will be sold  only to  Participating  Insurance
        Companies,  their separate  accounts,  and other persons consistent with
        each Portfolio being adequately  diversified  pursuant to Section 817(h)
        of the  Internal  Revenue  Code of 1986,  as amended  ("Code"),  and the
        regulations thereunder. No shares of any Portfolio will be sold directly
        to the general public to the extent not permitted by applicable tax law.

               1.4 The Fund and the  Distributor  will  not sell  shares  of the
        Portfolios  to any  insurance  company  or  separate  account  unless an
        agreement containing provisions substantially the same as the provisions
        in Article IV of this Agreement is in effect to govern such sales.

               1.5 Upon receipt of a request for  redemption in proper form from
        the Insurer,  the Fund agrees to redeem any full or fractional shares of
        the Portfolios held by the Insurer,  ordinarily  executing such requests
        on each business day at the net asset value next computed  after receipt
        and  acceptance by the Fund or its agent of the request for  redemption,
        except  that  the  Fund  reserves  the  right to  suspend  the  right of
        redemption,  consistent with Section 22(e) of the 1940 Act and any rules
        thereunder.  Such  redemption  shall be paid  consistent with applicable
        rules of the SEC and procedures and policies of the Fund as described in
        the current prospectus.

               1.6 For purposes of Sections 1.2 and 1.5.,  the Insurer  shall be
        the agent of the Fund for the limited purpose of receiving and accepting
        purchase and redemption orders from each Separate Account and receipt of
        such orders by 4:00 p.m.  Eastern time by the Insurer shall be deemed to
        be  receipt  by the Fund for  purposes  of Rule  22c-1 of the 1940  Act;
        provided  that the  Fund  receives  notice  of such  orders  on the next
        following  business  day  prior to 4:00 p.m.  Eastern  time on such day,
        although the insurer will use its best efforts to provide such notice by
        12:00 noon Eastern time.

               1.7 The Insurer  agrees to purchase and redeem the shares of each
        Portfolio in accordance  with the  provisions of the current  prospectus
        for the Fund.

               1.8 The Insurer shall pay for shares of the Portfolio on the next
        business  day  after  it  places   an  order  to  purchase shares of the
        Portfolio. Payment shall be in federal funds transmitted by wire.

               1.9 Issuance and transfer of shares of the Portfolios  will be by
        book entry only unless otherwise agreed by the Fund. Stock  certificates
        will not be  issued  to the  Insurer  or the  Separate  Accounts  unless
        otherwise  agreed  by the  Fund.  Shares  ordered  from the Fund will be
        recorded  in an  appropriate  title  for the  Separate  Accounts  or the
        appropriate subaccounts of the Separate Accounts.

               1.10  The  Fund  shall  furnish  same  Dave  notice  (by  wire or
        telephone,  followed  by  written  confirmation)  to the  Insurer of any
        income dividends or capital gain distributions  payable on the shares of
        the  Portfolios.  The Insurer hereby elects to reinvest in the Portfolio
        all such  dividends  and  distributions  as are payable on a Portfolio's
        shares and to receive such  dividends  and  distributions  in additional
        shares of that Portfolio.  The Insurer reserves the right to revoke this
        election in writing and to receive all such dividends and  distributions
        in cash.  The Fund shall  notify the  Insurer of the number of shares so
        issued as payment of such dividends and distributions.

               1.11 The Fund shall  instruct its  recordkeeping  agent to advise
        the  Insurer on each  business  day of the net asset value per share for
        each Portfolio as soon as reasonably practical after the net asset value
        per share is calculated  and shall use its best efforts to make such net
        asset value per share available by 7:00 p.m. Eastern time.

        ARTICLE II.   Representations and Warranties

               2.1 The Insurer  represents  and warrants that it is an insurance
        company duly  organized and in good standing  under  applicable  law and
        that it is taxed as an insurance company under Subchapter L of the Code.

               2.2 The Insurer  represents  and warrants that it has legally and
        validly  established each of the Separate Accounts as a segregated asset
        account under the Nebraska Insurance Code, and that each of the Separate
        Accounts is a validly existing segregated asset account under applicable
        federal and state law.

               2.3  The  Insurer  represents  and  warrants  that  the  Variable
        Contracts  issued by the Insurer or interests  in the Separate  Accounts
        under such  Variable  Contracts  (1) are or, prior to issuance,  will be
        registered as securities  under the  Securities Act of 1933 ("1933 Act')
        or,  alternatively,  (2) are not  registered  because  they are properly
        exempt  from  registration  under  the  1933  Act  or  will  be  offered
        exclusively in transactions  that are properly exempt from  registration
        under the 1933 Act.

               2.4 The Insurer represents and warrants that each or the Separate
        Accounts  (1)  has  been  registered  as  a  unit  investment  trust  in
        accordance  with the provisions of the 1940 Act or,  alternatively,  (2)
        has not been  registered  in  proper  reliance  upon an  exclusion  from
        registration under the 1940 Act.

               2.5 The Insurer represents that it believes,  in good faith, that
        the Variable  Contracts  issued by the Insurer are currently  treated as
        annuity;  contracts  or  life  insurance  policies  (which  may  include
        modified   endowment   contracts),   whichever  is  appropriate,   under
        applicable provisions of the Code.

               2.6 The Fund represents and warrants that it is duly organized as
        a business trust under the laws of the  Commonwealth  of  Massachusetts,
        and is in good standing under applicable law.

               2.7 The Fund  represents  and  warrants  that the  shares  of the
        Portfolios  are  duly   authorized  for  issuance  in  accordance   with
        applicable law and that the Fund is registered as an open-end management
        investment company under the 1940 Act.

               2.8 The Fund represents that it believes. in good faith, that the
        Portfolios  currently  comply  with the  diversification  provisions  of
        Section  817(h)  of the  Code  and  the  regulations  issued  thereunder
        relating to the diversification requirements for variable life insurance
        policies and variable annuity contracts.

               2.9 The  Distributor  represents and warrants that it is a member
        in good standing of the NASD and is registered as a  broker-dealer  with
        the SEC.

        ARTICLE III.  Central Duties

               3.1 The Fund shall  take all such  actions  as are  necessary  to
        permit  the  sale  of the  shares  of  each  Portfolio  to the  Separate
        Accounts,  including  maintaining  its  registration  as  an  investment
        company under the 1940 Act, and registering the shares of the Portfolios
        sold to the Separate Accounts under the 1933 Act for so long as required
        by applicable law. The Fund shall amend its Registration Statement filed
        with the SEC  under  the 1933 Act and the 1940 Act from  time to time as
        required in order to effect the continuous offering of the shares of the
        Portfolios.  The Fund shall  register and qualify the shares for sale in
        accordance  with the laws of the  various  states to the  extent  deemed
        necessary by the Fund or the Distributor.

               3.2 The Fund shall make every effort to maintain qualification of
        each Portfolio as a Regulated  Investment  Company under Subchapter M of
        the Code (or any  successor or similar  provision)  and shall notify the
        Insurer  immediately upon having a reasonable basis for believing that a
        Portfolio  has  ceased to so  qualify or that it might not so qualify in
        the future.

               3.3 The Fund shall make every effort to enable each  Portfolio to
        comply with the diversification provisions of Section 817(h) of the Code
        and the regulations issued thereunder relating to the diversification of
        requirements  for variable life insurance  policies and variable annuity
        contracts  and any  prospective  amendments  or other  modifications  to
        Section  817 or  regulations  thereunder,  and shall  notify the Insurer
        immediately  upon  having   reasonable  basis  for  believing  that  any
        Portfolio has ceased to comply.

               3.4 The  Insurer  shall take all such  actions  as are  necessary
        under  applicable  federal  and  state  law to  permit  the  sale of the
        Variable  Contracts  issued by the Insurer,  including  registering each
        Separate  Account as an investment  company to the extent required under
        the 1940 Act, and registering the Variable Contracts or interests in the
        Separate  Accounts under the Variable  Contracts to the extent  required
        under the 1933 Act, and obtaining  all necessary  approvals to offer the
        Variable Contracts from state insurance commissioners

               3.5 The Insurer shall make every effort to maintain the treatment
        of the Variable  Contracts issued by the Insurer as annuity contracts or
        life insurance  policies,  whichever is  appropriate,  under  applicable
        provisions  of the Code,  and shall notify the Fund and the  Distributor
        immediately  upon  having a  reasonable  basis for  believing  that such
        Variable  Contracts  have ceased to be so treated or that they might not
        be so treated in the future.

               3.6 The  Insurer  shall  offer  and sell the  Variable  Contracts
        issued by the Insurer in accordance  with  applicable  provisions of the
        1933 Act, the 1934 Act,  the 1940 Act, the NASD Rules of Fair  Practice,
        and state  law  respecting  the  offering  of  variable  life  insurance
        policies and variable annuity contracts.

               3.7 The  Distributor  shall sell and distribute the shares of the
        Portfolios of the Fund in accordance  with the applicable  provisions to
        the  1933  Act,  the 1934  Act,  the 1940  Act,  the NASD  Rules of Fair
        practice, and state law.

               3.8  During  such time as the Fund  engages  in Mixed  Funding or
        Shared  Funding,  a majority  of the Board of Trustees of the Fund shall
        consist  of  persons  who  are  not  "interested  persons"  of the  Fund
        ("disinterested  Trustees"),  as defined by Section 2(a)(19) of the 1940
        Act and the rules  thereunder,  and as modified by any applicable orders
        of the SEC, except that if this provision of this Section 3.8 is not met
        by reason of the death,  disqualification,  or bona fide  resignation of
        any Trustee or Trustees,  then the operation of this provision  shall be
        suspended (a) for a period of 45 days if the vacancy or vacancies may be
        filled  by the  Fund's  Board;  (b) for a period of 60 days if a vote of
        shareholders  is required to fill the vacancy or  vacancies;  or (c) for
        such longer period as the SEC may prescribe by order upon application.

               3.9 The Insurer and its agents will not in any way  recommend any
        proposal or oppose or interfere with any proposal  submitted by the Fund
        at a meeting of owners of  Variable  Contracts  or  shareholders  of the
        Fund,  and  will in no way  recommend,  oppose,  or  interfere  with the
        solicitation of proxies for Fund shares held by Contract Owners, without
        the prior written consent of the Fund,  which consent may be withheld in
        the Fund's sole discretion.

               3.10 Each party hereto shall  cooperate with each other party and
        all appropriate governmental authorities having jurisdiction (including,
        without limitation,  the SEC, the NASD, and state insurance  regulators)
        and shall  permit such  authorities  reasonable  access to its books and
        records in connection with any investigation or inquiry relating to this
        Agreement or the transactions contemplated hereby.

        ARTICLE IV.   Potential Conflicts

               4.1  During  such time as the Fund  engages  in Mixed  Funding or
        Shared  Funding,  the parties hereto shall comply with the conditions in
        this Article IV.

               4.2 The Fund's Board of Trustees  shall  monitor the Fund for the
        existence  of any  material  irreconcilable  conflict  (1)  between  the
        interests of owners of variable  annuity  contracts  and  variable  life
        insurance policies,  and (2) between the interests of owners of Variable
        Contracts ("Variable Contract Owners") issued by different Participating
        Life   Insurance   Companies   that  invest  in  the  Fund.  A  material
        irreconcilable  conflict may arise for a variety of reasons,  including:
        (a) an action by any state insurance regulatory authority;  (b) a change
        in applicable  federal or state  insurance,  tax, or securities  laws or
        regulations,  or a public ruling,  private  letter ruling,  no-action or
        interpretive  letter,  or any  similar  action  by  insurance,  tax,  or
        securities  regulatory  authorities;  (c) an  administrative or judicial
        decision  in any  relevant  proceeding;  (d) the  manner  in  which  the
        investments  of any  Portfolio  of the Fund  are  being  managed;  (e) a
        difference in voting instructions given by variable annuity and variable
        life insurance  contract  owners;  or (f) a decision by a  Participating
        Insurance  Company to  disregard  the voting  instructions  of  Variable
        Contract Owners.

               4.3 The Insurer  agrees  that it shall  report any  potential  or
        existing conflicts of which it is aware to the Fund's Board of Trustees.
        The Insurer will be  responsible  for assisting the Board of Trustees of
        the Fund in carrying out its responsibilities under the Mixed and Shared
        Funding  Exemptive Order, or, if the Fund is engaged in Mixed Funding or
        Shared  Funding  in  reliance  on  Rule  6e-2,  63-3(T),  or  any  other
        regulation  under the 1940 Act,  the  Insurer  will be  responsible  for
        assisting  the  Board  of  Trustees  of the  Fund  in  carrying  out its
        responsibilities under such regulation,  by providing the Board with all
        information  reasonably  necessary  for the Board to consider any issues
        raised.  This  includes,  but is not  limited to, an  obligation  by the
        Insurer to inform the Board  whenever  Variable  Contract  Owner  Voting
        instructions   are   disregarded.   The  Insurer  shall  carry  out  its
        responsibility  under this Section 4.3 with a view only to the interests
        of the Variable Contract Owners.

               4.4 The Insurer agrees that in the event that it is determined by
        a majority of the Board of  Trustees  of the Fund or a majority,  of the
        Fund's disinterested  Trustees that a material  irreconcilable  conflict
        exists,  the Insurer shall, at its expense and to the extent  reasonably
        practicable (as determined by a majority of the  disinterested  Trustees
        of the Board of the Fund),  take whatever  steps are necessary to remedy
        or eliminate the irreconcilable  material conflict, up to and including:
        (1)  withdrawing  the assets  allocable  to some or all of the  Separate
        Accounts from the Fund or any Portfolio and reinvesting such assets in a
        different investment medium, including another portfolio of the Fund, or
        submitting  the  question  as to  whether  such  segregation  should  be
        implemented to a vote of all affected  Variable  Contract Owners and, as
        appropriate,  segregating  the assets of any  appropriate  group  (i.e.,
        annuity  contract owners or life insurance  contract owners of contracts
        issued by one or more Participating Insurance Companies),  that votes if
        favor of such segregation, or offering to the affected Variable Contract
        Owners the option of making such a change;  and (2)  establishing  a new
        registered management investment company or managed separate account. If
        a material  irreconcilable  conflict  arises  because  of the  Insurer's
        decision to disregard Variable Contract Owners' voting  instructions and
        that  decision  represents  a  minority  position  or would  preclude  a
        majority vote, the Insurer shall be required, at the Fund's election, to
        withdraw  the  Separate  Accounts'  investment  in the  Fund,  provided,
        however,  that such withdrawal and  termination  shall be limited to the
        extent  required by the foregoing  material  irreconcilable  conflict as
        determined by a majority of the disinterested Trustees, and no charge or
        penalty  will  be  imposed  as  a  result  of  such  withdrawal.   These
        responsibilities  shall be carried out with a view only to the interests
        of the  Variable  Contract  Owners.  A  majority  of  the  disinterested
        Trustees of the Fund shall determine  whether or not any proposed action
        adequately  remedies any  material  irreconcilable  conflict,  but in no
        event  will the Fund or its  investment  adviser or the  Distributor  be
        required to establish a new funding  medium for any  Variable  Contract.
        The Insurer shall not be required by this Section 4.4 to establish a new
        funding medium for any Variable  Contract if any offer to do so has been
        declined by vote of a majority of Variable  Contract  Owners  materially
        adversely affected by the material irreconcilable conflict.

               4.5 The Insurer,  at least  annually,  shall submit to the Fund's
        Board  of  Trustees  such  reports,  materials,  or  data  as the  Board
        reasonably  may request so that the Trustees of the Fund may fully carry
        out the obligations  imposed upon the Board by the conditions  contained
        in the application for the Mixed and Shared Funding  Exemptive Order and
        said reports,  materials, and data shall be submitted more frequently if
        deemed appropriate by the Board.

               4.6 All reports of  potential or existing  conflicts  received by
        the  Fund's  Board of  Trustees,  and all Board  action  with  regard to
        determining  the  existence  of  a  conflict,   notifying  Participating
        Insurance Companies of a conflict,  and determining whether any proposed
        action adequately remedies a conflict, shall be properly recorded in the
        minutes  of the  Board of  Trustees  of the  Fund or  other  appropriate
        records,  and such minutes or other records  shall be made  available to
        the SEC upon request.

               4.7 The Board of Trustees of the Fund shall  promptly  notify the
        Insurer  in  writing  of  its  determination  of  the  existence  of  an
        irreconcilable material conflict and its implications.

        ARTICLE V.    Prospectuses and Proxy Statements; Voting

               5.1  The  Insurer  shall  distribute  such  prospectuses,   proxy
        statements  and  periodic  reports of the Fund to the owners of Variable
        Contracts  issued by the Insurer as required to be  distributed  to such
        Variable Contract Owners under applicable federal or state law.

               5.2 The Distributor shall provide the Insurer with as many copies
        of the current  prospectus  of the Fund as the  Insurer  may  reasonably
        request.  If  requested by the Insurer in lieu  thereof,  the Fund shall
        provide  such  documentation  (including  a  final  copy  of the  Fund's
        prospectus as set in type or in camera-ready  copy) and other assistance
        as is  reasonably  necessary  in order for the Insurer to either print a
        stand-alone  document  or print  together  in one  document  the current
        prospectus  for the  Variable  Contracts  issued by the  Insurer and the
        current  prospectus  for the  Fund,  or a  document  combining  the Fund
        prospectus  with  prospectuses  of other  funds in  which  the  Variable
        Contracts  may be invested.  The Fund shall bear the expense of printing
        copies of its current  prospectus  that will be  distributed to existing
        Variable  Contract  Owners,  and the  Insurer  shall bear the expense of
        printing  copies of the Fund's  prospectus  that are used in  connection
        with offering the variable Contracts issued by the Insurer.

               5.3 The Fund and the  Distributor  shall  provide,  at the Fund's
        expense,  such  copies of the Fund's  current  Statement  of  Additional
        Information  ("SAI") as may reasonably be requested,  to the Insurer and
        to any owner of a Variable  Contract  issued by the Insurer who requests
        such SAI.

               5.4 The Fund,  at its  expense,  shall  provide the Insurer  with
        copies of its proxy materials,  periodic  reports to  shareholders,  all
        other  communications  to  shareholders  in such quantity as the Insurer
        shall  reasonably  require  for  purposes of  distributing  to owners of
        Variable  Contracts  issued by the Insurer.  The Fund,  at the Insurer's
        expense,  shall provide the Insurer with copies of its periodic  reports
        to  shareholders  and  other  communications  to  shareholders  in  such
        quantity as the Insurer shall  reasonably  request for use in connection
        with offering the Variable Contracts issued by the Insurer. If requested
        by  the  Insurer  in  lieu   thereof,   the  Fund  shall   provide  such
        documentation  (including  a final copy of the Fund's  proxy  materials,
        periodic  reports  to   shareholders,   and  other   communications   to
        shareholders,  as  set  in  type  or in  camera-ready  copy)  and  other
        assistance  as  reasonably  necessary  in order for the Insurer to print
        such shareholder  communications  for distribution to owners of Variable
        Contracts issued by the Insurer.

               5.5 For so long as the SEC  interprets  the 1940  Act to  require
        pass-through voting by Participating  Insurance Companies whose Separate
        Accounts are registered as investment  companies under the 1940 Act, the
        Insurer  shall  vote  shares  of each  Portfolio  of the Fund  held in a
        Separate  Account or a  subaccount  thereof,  whether or not  registered
        under the 1940 Act,  at  regular  and  special  meetings  of the Fund in
        accordance  with  instructions  timely  received  by the Insurer (or its
        designated  agent)  from  owners of  Variable  Contracts  funded by such
        Separate  Account or subaccount  thereof having a voting interest in the
        Portfolio. The Insurer shall vote shares of a Portfolio of the Fund held
        in a Separate  Account or a subaccount  thereof that are attributable to
        the Variable Contracts as to which no timely  instructions are received,
        as well as shares held in such Separate  Account or  subaccount  thereof
        that  are  not   attributable  to  the  Variable   Contracts  and  owned
        beneficially by the Insurer (resulting from charges against the Variable
        Contracts or  otherwise),  in the same  proportion  as the votes cast by
        owners of the  Variable  Contracts  funded by that  Separate  Account or
        subaccount  thereof having a voting  interest in the Portfolio from whom
        instructions have been timely received. The Insurer shall vote shares of
        each Portfolio of the Fund held in its general  account,  if any, in the
        same  proportion  as the  votes  cast  with  respect  to  shares  of the
        Portfolio  held in all Separate  Accounts of the Insurer or  subaccounts
        thereof, in the aggregate.

               5.6  During  such time as the Fund  engages  in Mixed  Funding or
        Shared  Funding,  the Fund shall disclose in its prospectus that (l) the
        Fund is  intended  to be a funding,  vehicle  for  variable  annuity and
        variable  life  insurance   contracts   offered  by  various   insurance
        companies, (2) material irreconcilable conflicts possibly arise, and (3)
        the  Board of  Trustees  of the Fund  will  monitor  events  in order to
        identify the existence of any material  irreconcilable  conflicts and to
        determine what action,  if any,  should be taken in response to any such
        conflict.   The  Fund  hereby   notifies  the  Insurer  that  prospectus
        disclosure  may be  appropriate  regarding  potential  risks or offering
        shares of the Fund to separate  accounts  funding both variable  annuity
        contracts and variable life insurance  policies and to separate accounts
        funding Variable Contracts of unaffiliated life insurance companies.

        ARTICLE VI.   Sales Material and Information

               6.1 The Insurer shall furnish, or shall cause to be furnished, to
        the  Fund or its  designee,  each  piece of  sales  literature  or other
        promotional material in which the Fund (or any Portfolio thereof) or its
        investment adviser or the Distributor is named at least 15 days prior to
        the  anticipated use of such material,  and no such sales  literature or
        other  promotional  material  shall  be used  unless  the  Fund  and the
        Distributor  or the  designee of either  approve the  material or do not
        respond with comments on the material within 10 days from receipt of the
        material.

               6.2 The Insurer  agrees that neither it nor any of its affiliates
        or agents  shall give any  information  or make any  representations  or
        statements on behalf of the Fund or  concerning  the Fund other than the
        information or representations  contained in the Registration  Statement
        or prospectus for the Fund shares,  as such  registration  statement and
        prospectus  may be  amended  or  supplemented  from time to time,  or in
        reports or proxy  statements  for the Fund,  or in sales  literature  or
        other  promotional  material approved by the Fund or its designee and by
        the Distributor or its designee,  except with the permission of the Fund
        or its designee and the Distributor or its designee.

               6.3 The Fund or the  Distributor  or the designee of either shall
        furnish to the Insurer or its designee,  each piece of sales  literature
        or other  promotional  material  in which the  Insurer  or its  Separate
        Accounts are named at least 15 days prior to the anticipated use of such
        material,  and no such material  shall be used unless the Insurer or its
        designee  approves the material or does not respond with comments on the
        material within 10 days from receipt of the material.

               6.4  The  Fund  and  the  Distributor  agree  that  each  and the
        affiliates and agents of each shall not give any information or make any
        representations on behalf of the Insurer or concerning the Insurer,  the
        Separate  Accounts,  or the  Variable  Contracts  issued by the Insurer,
        other  than  the   information   or   representations   contained  in  a
        registration  statement or prospectus  for such Variable  Contracts,  as
        such   registration   statement  and   prospectus   may  be  amended  or
        supplemented  from time to time, or in reports for the Separate Accounts
        or prepared for distribution to owners of such Variable Contracts, or in
        sales literature or other  promotional  material approved by the Insurer
        or its designee, except with the permission of the Insurer.

               6.5 The Fund will  provide to the  Insurer at least one  complete
        copy of the Mixed  and  Shared  Funding  Exemptive  Application  and any
        amendments   thereto,   all   prospectuses,   Statements  of  Additional
        Information,  reports,  proxy  statements and other voting  solicitation
        materials,  and all amendments and supplements to any of the above, that
        relate to the Fund or its  shares,  promptly  after  the  filing of such
        document with the SEC or other regulatory authorities.

               6.6 The Insurer will provide to the Fund all  prospectuses  which
        shall include an offering memorandum if the Variable Contracts issued by
        the Insurer or interests therein are not registered under the 1933 Act),
        Statements of Additional Information,  reports, solicitations for voting
        instructions  relating to the Fund, and all amendments or supplements to
        any of the above that  relate to the  Variable  Contracts  issued by the
        Insurer or the Separate Accounts which utilize the Fund as an underlying
        investment  medium,  promptly after the filing of such document with the
        SEC or other regulatory authority.

               6.7 For purposes of this Article VI, the phrase "sales literature
        or  other  promotional  material"  includes,  but  is  not  limited  to,
        advertisements  (such as material  published,  or designed for use, in a
        newspaper,  magazine, or other periodical, radio, television,  telephone
        or tape  recording,  videotape  display,  signs  or  billboards,  motion
        pictures,  computerized media, or other public media),  sales literature
        (i.e.,  any  written   communications   distributed  or  made  generally
        available to customers or the public,  including  brochures,  circulars,
        research reports, market letters, form letters,  seminar texts, reprints
        or excerpts of any other advertisement,  sales literature,  or published
        article),  educational  or training  materials  or other  communications
        distributed  or  made  generally  available  to some  or all  agents  or
        employees.

        ARTICLE VII.  Indemnification

        7.1    Indemnification by the Insurer

                      7.1(a) The Insurer  agrees to indemnify  and hold harmless
        the Fund,  each of its Trustees and officers,  any affiliated  person of
        the Fund within the meaning of Section  2(a)(3) of the 1940 Act, and the
        Distributor  (collectively,  the  "Indemnified  Parties" for purposes of
        this  Section  7.1)  against  any  and  all  losses,  claims,   damages,
        liabilities  (including  amounts  paid in  settlement  with the  written
        consent of the  Insurer) or  litigation  expenses  (including  legal and
        other  expenses),  to which the  Indemnified  Parties may become subject
        under any statute or regulation, at common law or otherwise,  insofar as
        such losses,  claims,  damages,  liabilities or litigation  expenses are
        related to the sale or  acquisition of the Fund's shares or the Variable
        Contracts issued by the Insurer and:

               (i)  arise  out of or are  based  upon any  untrue  statement  or
        alleged  untrue   statement  of  any  material  fact  contained  in  the
        registration  statement or  prospectus  (which shall include an offering
        memorandum)  for the Variable  Contracts  issued by the Insurer or sales
        literature  for such Variable  Contracts (or any amendment or supplement
        to any of the foregoing), or arise out of or are based upon the omission
        or the alleged  omission to state therein a material fact required to be
        stated  therein  or  necessary  to  make  the  statements   therein  not
        misleading, provided that this agreement to indemnify shall not apply as
        to any  Indemnified  Party if such statement or omission or such alleged
        statement or omission was made in reliance upon and in  conformity  with
        information furnished to the Insurer by or on behalf of the Fund for use
        in the registration  statement or prospectus for the Variable  Contracts
        issued  by  the  Insurer  or  sales  literature  (or  any  amendment  or
        supplement)  or otherwise  for use in  connection  with the sale of such
        Variable Contracts or Fund shares; or

                      (ii)  arise  out of or as a  result  of any  statement  or
        representation  (other than statements or  representations  contained in
        the registration  statement,  prospectus or sales literature of the Fund
        not  supplied by the Insurer or persons  under its  control) or wrongful
        conduct of the  Insurer or any of its  affiliates,  employees  or agents
        with  respect  to the sale or  distribution  of the  Variable  Contracts
        issued by the Insurer or the Fund shares; or

               (iii)  arise  out of  any  untrue  statement  or  alleged  untrue
        statement  of a material  fact  contained in a  registration  statement,
        prospectus,  or sales literature of the Fund or any amendment thereof or
        supplement  thereto or the omission or alleged omission to state therein
        a material fact  required to be stated  therein or necessary to make the
        statements  therein not  misleading  if such a statement or omission was
        made in reliance upon information  furnished to the Fund by or on behalf
        of the Insurer; or

               (iv)  arise  out of or  result  from any  material  breach of any
        representation  and/or warranty made by the Insurer in this Agreement or
        arise out of or result from any other material  breach of this Agreement
        by the  Insurer;  except to the extent  provided in Sections  7.1(b) and
        7.1(c) hereof.

               7.1(b) The Insurer shall not be liable under this indemnification
        provision with respect to any losses,  claims,  damages,  liabilities or
        litigation  expenses to which an  Indemnified  Party would  otherwise be
        subject by reason of willful misfeasance, bad faith, or gross negligence
        in the performance of the Indemnified Party's duties or by reason of the
        Indemnified  Party's  reckless  disregard of obligations or duties under
        this Agreement or to the Fund.

               7.1(c) The Insurer shall not be liable under this indemnification
        provision  with respect to any claim made against an  Indemnified  Party
        unless such Party shall have notified the Insurance in writing  within a
        reasonable  time after the summons or other first legal  process  giving
        information  of the nature of the claim shall have been served upon such
        Indemnified  Party (or after such Party  shall have  received  notice of
        such service on any designated agent), but failure to notify the Insurer
        of any such claim shall not relieve the Insurer from any liability which
        it may have to the Indemnified Party against whom such action is brought
        otherwise than on account of this indemnification provision. In case any
        such action is brought  against  the  Indemnified  Parties,  the Insurer
        shall be entitled to participate,  at its own expense, in the defense of
        such  action.  The Insurer  also shall be entitled to assume the defense
        thereof  with  counsel  satisfactory  to the party  named in the action.
        After notice from the Insurer to such party of the Insurer's election to
        assume the defense  thereof,  the Indemnified  Party shall bear the fees
        and expenses of any additional  counsel  retained by it, and the Insurer
        will not be liable to such party under this  Agreement  for any legal or
        other  expenses  subsequently  incurred by such party  independently  in
        connection  with the  defense  thereof  other than  reasonable  costs of
        investigation.

               7.1(d) The Indemnified  Parties shall promptly notify the Insurer
        of the  commencement  of any Litigation or  proceedings  against them in
        connection  with the issuance or sale of the Fund shares or the Variable
        Contracts issued by the Insurer or the operation of the Fund.

               7.2    Indemnification By the Distributor

               7.2(a) The Distributor  agrees to indemnify and hold harmless the
        Insurer, its affiliated principal underwriter of the Variable Contracts,
        and each of their  directors and officers and any  affiliated  person of
        the  Insurer  within  the  meaning  of  Section  2(a)(3) of the 1940 Act
        (collectively,  the  "Indemnified  Parties" for purposes of this Section
        7.2) against any and all losses, claims damages,  liabilities (including
        amounts paid in settlement with the written consent of the  Distributor)
        or litigation expenses (including legal and other expenses) to which the
        Indemnified  Parties may become subject under any statute or regulation,
        at common law or  otherwise,  insofar as such losses,  claims,  damages,
        liabilities   or  litigation   expenses  are  related  to  the  sale  or
        acquisition of the Fund's shares or the Variable Contracts issued by the
        Insurer and:

               (i)  arise  out of or are  based  upon any  untrue  statement  or
        alleged  untrue   statement  of  any  material  fact  contained  in  the
        registration statement or prospectus or sales literature of the Fund (or
        any amendment or supplement to any of the foregoing), or arise out of or
        are based upon the omission or the alleged  omission to state  therein a
        material  fact  required to be stated  therein or  necessary to make the
        statements  therein not  misleading,  provided  that this  agreement  to
        indemnify shall not apply as to any Indemnified  Party if such statement
        or omission or such  alleged  statement or omission was made in reliance
        upon and in conformity with information  furnished to the Distributor or
        the Fund or the  designee  of either by or on behalf of the  Insurer for
        use in the registration statement or prospectus for the Fund or in sales
        literature  (or any amendment or supplement) or otherwise for use in the
        registration statement or prospectus for the Fund or in sales literature
        (or any amendment or supplement) or otherwise for use in connection with
        the sale of the Variable Contracts issued by the Insurer or Fund shares;
        or

               (ii)  arise  out  of  or  as  a  result  of  any   statement   or
        representations  (other than statements or representations  contained in
        the  registration  statement,  prospectus  or sales  literature  for the
        Variable  Contracts not supplied by the  Distributor or any employees or
        agents  of the  Fund or the  Distributor  with  respect  to the  sale or
        distribution  of the  Variable  Contracts  issued by the Insurer or Fund
        shares; or

                      (iii) arise out of any untrue  statement or alleged untrue
        statement  of  material  fact  contained  in a  registration  statement,
        prospectus,  or sales literature  covering the Variable Contracts issued
        by the Insurer,  or any amendment thereof or supplement  thereto, or the
        omission or alleged  omission to state  therein a material fact required
        to be stated  therein or necessary to make the  statement or  statements
        therein  not  misleading,  if such  statement  or  omission  was made in
        reliance  upon  information  furnished to the Insurer by or on behalf of
        the Fund; or

               (iv)  arise  out of or  result  from any  material  breach of any
        representation and/or warranty made by the Distributor in this Agreement
        or  arise  out of or  result  from any  other  material  breach  of this
        Agreement by the Distributor;  except to the extent provided in Sections
        7.2(b) and 7.2(c) hereof.

               7.2(b)   The   Distributor   shall  not  be  liable   under  this
        indemnification  provision with respect to any losses, claims,  damages,
        liabilities or litigation  expenses to which an Indemnified  Party would
        otherwise  be subject by reason of willful  misfeasance,  bad faith,  or
        gross negligence in the performance of the Indemnified Party's duties or
        by reason of the Indemnified  Party's reckless  disregard of obligations
        or  duties  under  this  Agreement  or to the  Insurer  or the  Separate
        Accounts.

               7.2(c)   The   Distributor   shall  not  be  liable   under  this
        indemnification  provision  with  respect to any claim  made  against an
        Indemnified  Party unless such Party shall have notified the Distributor
        in writing  within a  reasonable  time after the  summons or other first
        legal process  giving  information of the nature of the claim shall have
        been served upon such Indemnified  Party (or after such Party shall have
        received notice of such service on any designated agent), but failure to
        notify  the  Distributor  of  any  such  claim  shall  not  relieve  the
        Distributor  from any  liability  which  it may have to the  Indemnified
        Party against whom such action is brought  otherwise  than on account of
        this  indemnification  provision.  In case any such  action  is  brought
        against the Indemnified  Parties,  the  Distributor  will be entitled to
        participate, at its own expense, in the defense thereof. The Distributor
        also shall be  entitled  to assume the  defense  thereof,  with  counsel
        satisfactory  to the party  named in the action.  After  notice from the
        Distributor  to such party of the  Distributor's  election to assume the
        defense thereof,  the Indemnified Party shall bear the fees and expenses
        of any additional  counsel  retained by it, and the Distributor will not
        be liable to such  party  under  this  Agreement  for any legal or other
        expense subsequently  incurred by such party independently in connection
        with the defense thereof other than reasonable costs of investigation.

               7.2(d) The Insurer shall promptly  notify the  Distributor of the
        commencement  of any litigation or proceedings  against it or any of its
        officers or  directors  in  connection  with the issuance or sale of the
        Variable  Contracts  issued  by  the  Insurer  or the  operation  of the
        Separate Accounts.

               7.3    Indemnification by the Fund

               7.3(a)  The  Fund  agrees  to  indemnify  and hold  harmless  the
        Insurer, its affiliated principal underwriter of the Variable Contracts,
        and each of their  directors and officers and any  affiliated  person of
        the  Insurer  within  the  meaning  of  Section  2(a)(3) of the 1940 Act
        (collectively,  the  "Indemnified  Parties" for purposes of this Section
        7.3) against any and all losses, claims, damages, liabilities (including
        amounts  paid in  settlement  with the  written  consent of the Fund) or
        litigation  expenses  (including  legal and other expenses) to which the
        Indemnified  Parties may become subject under any statute or regulation,
        at common law or  otherwise,  insofar as such losses,  claims,  damages,
        liabilities   or  litigation   expenses  are  related  to  the  sale  or
        acquisition of the Fund's shares or the Variable Contracts issued by the
        Insurer and:

               (i)  arise  out of or are  based  upon any  untrue  statement  or
        alleged  untrue   statement  of  any  material  fact  contained  in  the
        registration statement or prospectus or sales literature of the Fund (or
        any amendment or supplement to any of the foregoing), or arise out of or
        are based upon the omission or the alleged  omission to state  therein a
        material  fact  required to be stated  therein or  necessary to make the
        statements  therein not  misleading,  provided  that this  agreement  to
        indemnify shall not apply as to any Indemnified  Party if such statement
        or omission or such  alleged  statement or omission was made in reliance
        upon and in conformity with information  furnished to the Distributor or
        the Fund or the  designee  of either by or on behalf of the  Insurer for
        use in the registration statement or prospectus for the Fund or in sales
        literature  (or any  amendment or  supplement)  or otherwise  for use in
        connection with the sale of the Variable Contracts issued by the Insurer
        or Fund shares; or

               (ii)  arise  out  of  or  as  a  result  of  any   statement   or
        representation  (other than statements or  representations  contained in
        the  registration  statement,  prospectus  or sales  literature  for the
        Variable  Contracts not supplied by the  Distributor or any employees or
        agents  thereof) or  wrongful  conduct of the Fund,  or the  affiliates,
        employees,  or  agents  of  the  Fund,  with  respect  to  the  sale  or
        distribution  of the  Variable  Contracts  issued by the Insurer or Fund
        shares; or

                      (iii) arise out of any untrue  statement or alleged untrue
        statement  of a material  fact  contained in a  registration  statement,
        prospectus or sales literature covering the Variable Contracts issued by
        the Insurer,  or any  amendment  thereof or supplement  thereto,  or the
        omission or alleged  omission to state  therein a material fact required
        to be stated  therein or necessary to make the  statement or  statements
        therein  not  misleading,  if such  statement  or  omission  was made in
        reliance  upon  information  furnished to the insurer by or on behalf of
        the Fund; or

               (iv)  arise  out of or  result  from any  material  breach of any
        representation  and/or  warranty  made by the Fund in this  Agreement or
        arise out of or result from any other material  breach of this Agreement
        by the Fund;

        except to the extent provided in Section 7.3(b) and 7.3(c) hereof.

               7.3(b)  The Fund shall not be liable  under this  indemnification
        provision with respect to any losses,  claims,  damages,  liabilities or
        litigation  expenses to which an  Indemnified  Party would  otherwise be
        subject by reason of willful misfeasance, bad faith, or gross negligence
        in the performance of the Indemnified Party's duties or by reason of the
        Indemnified  Party's  reckless  disregard of obligations or duties under
        this Agreement or to the Insurer or the Separate Accounts.

               7.3(c)  The Fund shall not be liable  under this  indemnification
        provision  with respect to any claim made against an  Indemnified  Party
        unless  such party  shall  have  notified  the Fund in writing  within a
        reasonable  time after the summons or other first legal  process  giving
        information  of the nature of the claim shall have been served upon such
        Indemnified  Party (or after such Party  shall have  received  notice of
        such service on any designated agent), but failure to notify the Fund of
        any such claim shall not relieve  the Fund from any  liability  which it
        may have to the  Indemnified  Party  against whom such action is brought
        otherwise than on account of this indemnification provision. In case any
        such action is brought against the Indemnified Parties, the Fund will be
        entitled to participate, at its own expense, in the defense thereof. The
        Fund also shall be entitled to assume the defense thereof,  with counsel
        satisfactory  to the party  named in the action.  After  notice from the
        Fund to such party of the Fund's election to assume the defense thereof,
        the Indemnified Party shall bear the fees and expenses of any additional
        counsel  retained  by it,  and the Fund will not be liable to such party
        under  this  Agreement  for any  legal  or other  expenses  subsequently
        incurred  by such party  independently  in  connection  with the defense
        thereof other than reasonable costs of investigation.

               7.3(d)  The  Insurer  shall  promptly  notify  the  Fund  of  the
        commencement  of any litigation or proceedings  against it or any of its
        officers or  directors  in  connection  with the issuance or sale of the
        Variable  Contracts  issued  by the  Insurer  or the sale of the  Fund's
        shares.

        ARTICLE VIII. Applicable Law

               8.1 This Agreement  shall be construed and the provisions  hereof
        interpreted  under  and in  accordance  with  the  laws of the  State of
        Pennsylvania.

               8.2 This  Agreement  shall be  subject to the  provisions  of the
        1933,  1934,  and 1940 Acts, and the rules and  regulations  and rulings
        thereunder,  including such exemptions  from those  statutes,  rules and
        regulations  as the SEC may grant  (including,  but not  limited to, the
        Mixed and Shared Funding Exemptive Order), and the terms hereof shall be
        interpreted and construed in accordance therewith.

        ARTICLE IX.   Termination

               9.1    This Agreement shall terminate:

                      (a) at the option of any party with respect to some or all
        Portfolios upon 180 days advance written notice to the other parties; or

               (b) at the option of the Insurer with respect to any Portfolio if
        shares  of the  Portfolios  are not  reasonably  available  to meet  the
        requirements  of  the  Variable  Contracts  issued  by the  Insurer,  as
        determined by the insurer,  and upon prompt notice by the Insurer to the
        other parties; or

               (c) at the option of the Fund or the Distributor upon institution
        of formal proceedings  against the Insurer or its agent by the NASD, the
        SEC,  or any  state  securities  or  insurance  department  or any other
        regulatory  body regarding the Insurer's  duties under this Agreement or
        related to the sale of the Variable Contracts issued by the Insurer, the
        operation of the Separate Accounts,  or the purchase of the Fund shares;
        or

               (d) at the  option  of the  Insurer  upon  institution  of formal
        proceedings against the Fund or the Distributor by the NASD, the SEC, or
        any state  securities or insurance  department  or any other  regulatory
        body; or

               (e) upon requisite vote of the Variable Contract Owners having an
        interest  in the  Separate  Accounts  (or any  subaccounts  thereof)  to
        substitute   the  shares  of   another   investment   company   for  the
        corresponding  shares of the Fund or a Portfolio in accordance  with the
        terms of the Variable Contracts for which those shares had been selected
        or serve as the underlying investment media; or

               (f) in  the  event  any of the  shares  of a  Portfolio  are  not
        registered,  issued or sold in accordance with  applicable  state and/or
        federal  law,  or such  law  precludes  the use of  such  shares  as the
        underlying  investment  media of the Variable  Contracts issued or to be
        issued by the insurer; or

               (g) by any  party  to the  Agreement  upon a  determination  by a
        majority of the Trustees of the Fund, or a majority or its disinterested
        Trustees,  that an irreconcilable  conflict,  as described in Article IV
        hereof, exists; or

               (h) at the option of the Insurer if the Fund or a Portfolio fails
        to  meet  the   requirements   under   Subchapter  M  of  the  Code  for
        qualification as a Regulated Investment Company specified in Section 3.2
        hereof or the  diversification  requirements  specified  in Section  3.3
        hereof,  or if the  Insurer  reasonably  believes  that  the  Fund  or a
        Portfolio may fail to so qualify or comply.

               9.2 Each party to this Agreement  shall promptly notify the other
        parties to the  Agreement of the  institution  against such party of any
        such formal  proceedings as described in Sections 9.1(c) and (d) hereof.
        The Insurer shall give 60 days prior  written  notice to the Fund of the
        date of any  proposed  vote of Variable  Contract  Owners to replace the
        Fund's shares as described in Section 9.1 (e) hereof.

               9.3 Except as  necessary  to implement  Variable  Contract  Owner
        initiated  transactions,  or as  required  by  state  insurance  laws or
        regulations,  the Insurer shall not redeem Fund shares  attributable  to
        the Variable  Contracts issued by the Insurer (as opposed to Fund shares
        attributable to the Insurer's assets held in the Separate Accounts), and
        the Insurer shall not prevent  Variable  Contract Owners from allocating
        payments  to a  Portfolio,  until 60 days after the  Insurer  shall have
        notified the Fund or Distributor of its intention to do so.

               9.4 Notwithstanding  any termination of this Agreement,  the Fund
        and the Distributor  shall at the option of the Insurer continue to make
        available  additional  shares  of the Fund  pursuant  to the  terms  and
        conditions of this  Agreement,  for all Variable  Contracts in effect on
        the  effective  date  of  termination  of  this  Agreement  (hereinafter
        referred to as 'Existing Contracts").  Specifically, without limitation,
        based upon instructions from the owners of the Existing  Contracts,  the
        Separate  Accounts  shall be permitted to reallocate  investments in the
        Portfolios of the Fund and redeem  investments  in the  Portfolios,  and
        shall be  permitted  to  interest  in the  Portfolios  in the event that
        owners of the Existing Contracts make additional purchase payments under
        the Existing Contracts. If this Agreement terminates,  the parties agree
        that Sections 3.10, 7.1, 7.2, 7.S, 8.1, and 8.2, and, to the extent that
        all or a portion of the assets of the Separate  Accounts  continue to be
        invested in the Fund or any  Portfolio of the Fund,  Articles I, II, and
        IV and Sections 5.5 and 5.6 will remain in effect after termination.

        ARTICLE X.    Notices

               Any notice shall be sufficiently given when sent by registered or
        certified mail to the other party at the address of such party set forth
        below or at such  other  address  as such  party  may from  time to time
        specify in writing to the other party.

               If to the Fund:

                      Insurance Management Series
                      Federated Investors Tower
                      1001 Liberty Avenue
                      Pittsburgh, Pennsylvania 15222-3779
                      Attn.: John W. McGonigle

               If to the Distributor:

                      Federated Securities Corp.
                      Federated Investors Tower
                      1001 Liberty Avenue
                      Pittsburgh, Pennsylvania 15222-3779
                      Attn.: John W. McGonigle

               If to the Insurer:

                      United of Omaha Life Insurance Company
                      3 - Law Division
                      Mutual of Omaha Plaza
                      Omaha, Nebraska 68175-1008
                      Attn.: Variable Products Counsel

        ARTICLE XI:    Miscellaneous

               11.1 The Fund and the  Insurer  agree  that if and to the  extent
        Rule 6e-2 or Rule 6e-3(T) under the 1940 Act is amended or it Rule the-3
        is adopted in final  form,  to the extent  applicable,  the Fund and the
        Insurer  shall each take such steps as may be  necessary  to comply with
        the Rule as amended or adopted in final form.

               11.2 A copy of the Fund's  Agreement and  Declaration of Trust is
        on file with the  Secretary of the  Commonwealth  of  Massachusetts  and
        notice is hereby given that any  agreements  that are executed on behalf
        of the Fund by any Trustee or officer of the Fund are executed in his or
        her capacity as Trustee or officer and not individually. The obligations
        to this  Agreement  shall be binding upon the assets and property of the
        Fund and shall not be binding upon any Trustee,  officer or  shareholder
        of the Fund individually.

               11.3 Nothing in this Agreement  shall impede the Fund's  Trustees
        or shareholders  of the shares of the Fund's  Portfolios from exercising
        any of the rights provide to such Trustee or  shareholders in the Fund's
        Agreement and Declaration of Trust, as amended,  a copy of which will be
        provided to the Insurer upon request.

               11.4 Administrative services to Variable Contract Owners shall be
        the  responsibility  of  Insurer.  Insurer,  on behalf  of its  separate
        accounts will be the sole shareholder of record of Fund shares. Fund and
        Distributor  recognize  that they will derive a  substantial  savings in
        administrative  expense  by virtue of having a sole  shareholder  rather
        than  multiple  shareholders.  In  consideration  of the  administrative
        savings  resulting from having a sole  shareholder  rather than multiple
        shareholders, Distributor agrees to pay to Insurer an amount computed at
        an annual  rate of .25 of 1% of the  average  daily  net asset  value of
        shares held in  subaccounts  for which Insurer  provides  administrative
        services.  Distributor's  payments  to  Insurer  are for  administrative
        services only and do not constitute payment in any manner for investment
        advisory services.

               11.5 It is understood that the name "Federated" or any derivative
        thereof or logo  associated  with that name is the valuable  property of
        the Distributor  and its affiliates,  and that the Insurer has the right
        to use such name (or  derivative or logo) only so long as this Agreement
        is in effect.

                11.6 The captions in this Agreement are included for convenience
        of  reference  only  and  in no  way  define  or  delineate  any  of the
        provisions hereof or otherwise affect their construction or effect.

               11.7 This Agreement may be executed simultaneously in two or more
        counterparts,  each of which taken together shall constitute one and the
        same instrument.

               11.8 If any  provision  of this  Agreement  shall be held or made
        invalid by a court decision,  statute, rule or otherwise,  the remainder
        of the Agreement shall not be affected thereby.

               11.9  This  Agreement  may not be  assigned  by any  party to the
        Agreement  except with the written  consent of the other  parties to the
        Agreement.

               IN WITNESS WHEREOF, the parties hereto have caused this Agreement
        to be duly executed as of the day and year first above written.


                                                  INSURANCE MANAGEMENT SERIES


        ATTEST:                             By:
        Name:  S. Elliott Cohan              Name:  John W. McGonigle
        Title:   Assistant Secretary         Title:   Vice President


                                                  FEDERATED SECURITIES CORP.


        ATTEST:                             By:
        Name:  S. Elliott Cohan                Name:  John W. McGonigle
        Title:   Assistant Secretary           Title:   Executive Vice
        President


                                                  UNITED OF OMAHA LIFE INSURANCE
                                                  COMPANY


        ATTEST:                             By:
        Name:  Kenneth W. Reitz                  Name:  Richard A. Witt
        Title:   2nd Vice President & Counsel    Title:    Senior Vice President






EXHIBIT (8)(C)  PARTICIPATION  AGREEMENT WITH THE FIDELITY VIP FUND AND FIDELITY
VIP FUND II.


                AMENDMENT NO. 1 TO PARTICIPATION AGREEMENT AMONG
                       VARIABLE INSURANCE PRODUCTS FUND II
                        Fidelity DISTRIBUTORS CORPORATION
                                       and
                     UNITED OF OMAHA LIFE INSURANCE COMPANY


        WHEREAS,  UNITED  OF  OMAHA  LIFE  INSURANCE  COMPANY  (the  "Company"),
VARIABLE  INSURANCE  PRODUCTS  FUND II (the  "Fund") and  FIDELITY  DISTRIBUTORS
CORPORATION  have  previously  entered  into  a  Participation   Agreement  (the
"Agreement") containing certain arrangements concerning prospectus costs; and

        WHEREAS, the Trustees of the Fund have approved certain changes  to  the
expense structure of the Fund; and

        NOW,  THEREFORE,  the parties do hereby agree to amend the  Agreement by
substituting the following  arrangement in place of any inconsistent language in
the Participation Agreement, wherever found:

        1. The Fund will provide to the Company  each year,  at the Fund's cost,
such number of  prospectuses  and  Statements of Additional  Information  as are
actually  distributed  to  the  Company's  then-existing  variable  life  and/or
variable annuity contract owners.

        2.  If  the  Company  takes  camera-ready  film  or  computer  diskettes
containing the Fund's prospectus  and/or Statement of Additional  Information in
lieu of receiving  hard copies of these  documents,  the Fund will reimburse the
Company  in an amount  computed  as  follows.  The  number of  prospectuses  and
Statements of Additional  Information  actually distributed to existing contract
owners by the Company will be multiplied  by the Fund's actual  per-unit cost of
printing the documents.

        3. The  Company  agrees to provide  the Fund or its  designee  with such
information  as may be reasonably  requested by the Fund in order to verify that
the  prospectuses  and  Statements  of  Additional  Information  provided to the
Company,  or the reimbursement  made to the Company,  are or have been used only
for the purposes set forth hereinabove.

        IN WITNESS  WHEREOF we have set our hand as of the 15th day of December,
1994.

  UNITED OF OMAHA LIFE INSURANCE COMPANY

  By: _______________________________

  Name:  RICHARD A. WITT

  Title:   SENIOR VICE PRESIDENT

  VARIABLE INSURANCE PRODUCTS FUND II         FIDELITY DISTRIBUTORS CORPORATION

  By :_________________________________      By:_______________________________

  Name:  J. GARY BURKHEAD                    Name:  KURT A. LANGE
  Title:  SENIOR VICE PRESIDENT              Title: PRESIDENT


<PAGE>

                             PARTICIPATION AGREEMENT
                                      Among
                      VARIABLE INSURANCE PRODUCTS FUND II,
                        FIDELITY DISTRIBUTORS CORPORATION
                                       and
                     UNITED OF OMAHA LIFE INSURANCE COMPANY


             THIS  AGREEMENT,  made  and  entered  into  as of  the  1st  day of
February, 1994 by and among UNITED OF OMAHA LIFE INSURANCE COMPANY, (hereinafter
the "Company"), a Nebraska corporation,  on its own behalf and on behalf of each
segregated asset account of the Company set forth on Schedule A hereto as may be
amended  from time to time (each such  account  hereinafter  referred  to as the
"Account"), and the VARIABLE INSURANCE PRODUCTS FUND, an unincorporated business
trust organized under the laws of the Commonwealth of Massachusetts (hereinafter
the   "Fund")   and   FIDELITY   DISTRIBUTORS   CORPORATION   (hereinafter   the
"Underwriter"), a Massachusetts corporation.

        WHEREAS,  the  Fund  engages  in  business  as  an  open-end  management
investment  company  and is  available  to act as  the  investment  vehicle  for
separate accounts  established for variable life insurance policies and variable
annuity  contracts  (collectively,  the  "Variable  Insurance  Products")  to be
offered by insurance companies which have entered into participation  agreements
with  the  Fund  and  the  Underwriter  (hereinafter   "Participating  Insurance
Companies"); and

        WHEREAS,  the  beneficial  interest in the Fund is divided  into several
series of shares, each designated a "Portfolio" and representing the interest in
a particular managed portfolio of securities and other assets; and

        WHEREAS, the Fund has obtained an order from the Securities and Exchange
Commission, dated September 17, 1986 (File No. 812-6422), granting Participating
Insurance  Companies and variable  annuity and variable life insurance  separate
accounts  exemptions  from the provisions of sections 9(a),  13(a),  15(a),  and
15(b) of the Investment Company Act of 1940, as amended, (hereinafter the " 1940
Act") and Rules  6e-2(b)  (15) and  6e-3(T) (b) (15)  thereunder,  to the extent
necessary  to  permit  shares  of the  Fund to be sold to and  held by  variable
annuity and variable life  insurance  separate  accounts of both  affiliated and
unaffiliated life insurance companies (hereinafter the "Shared Funding Exemptive
Order"); and annuity contracts; and

        WHEREAS,  the Company has  registered or will register each Account as a
unit investment trust under the 1940 Act; and

        WHEREAS,  the  Underwriter  is  registered  as a broker  dealer with the
Securities and Exchange  Commission ("SEC") under the Securities Exchange Act of
1934,  as  amended,  (hereinafter  the " 1934  Act"),  and is a  member  in good
standing of the National  Association of Securities Dealers,  Inc.  (hereinafter
"NASD"); and

        WHEREAS,  to the  extent  permitted  by  applicable  insurance  laws and
regulations,  the Company intends to purchase shares in the Portfolios  shown on
Schedule A hereto,  as may be amended from time WHEREAS,  the Fund is registered
as an open-end  management  investment  company under the 1940 Act shares of the
Portfolios  are  registered  under  the  Securities  Act  of  1933,  as  amended
(hereinafter the " 1933 Act"); and

        WHEREAS,  Fidelity Management & Research Company (the "Adviser") is duly
registered as an investment adviser under the federal Investment Advisers Act of
1940 and any applicable state securities law; and

        WHEREAS,  the Company has registered or will register  certain  variable
annuity contracts under the 1933 Act and said Contracts are listed in Schedule A
hereto, as it may be amended from time to time by mutual written agreement; and

        WHEREAS,  each Account is a duly organized,  validly existing segregated
asset  account,  established  by  resolution  of the Board of  Directors  of the
Company,  on the date shown for such Account on Schedule A hereto,  to set aside
and invest assets attributable to attributable to the aforesaid variable to time
by mutual written agreement,  on behalf of each Account,  to fund certain of the
aforesaid variable annuity contracts,  and the Underwriter is authorized to sell
such shares to unit investment trusts such as each Account at net asset value;

        NOW, THEREFORE,  in consideration of their mutual promises, the Company,
the Fund and the Underwriter agree as follows:

                         ARTICLE I. SALE OF FUND SHARES

        1.1. The  Underwriter  agrees to sell to the Company those shares of the
Fund which each Account  orders,  executing  such orders on a daily basis at the
net asset value next  computed  after receipt by the Fund or its designee of the
order for the shares of the Fund.  For purposes of this Section 1.1, the Company
shall be the  designee of the Fund for receipt of such orders from each  Account
and receipt by such designee shall constitute receipt by the Fund; provided that
the Fund  receives  notice of such order by 10:00 a.m.  Boston  time on the next
following  Business Day. "Business Day" shall mean any day on which the New York
Stock  Exchange  is open for trading  and on which the Fund  calculates  its net
asset value pursuant to the rules of the Securities and Exchange Commission.

        1.2.  The  Fund  agrees  to make  shares  of the  designated  Portfolios
available  indefinitely for purchase at the applicable net asset value per share
by the Company and its Accounts on those days on which the Fund  calculates  its
net asset value pursuant to rules of the Securities and Exchange  Commission and
the Fund shall use reasonable  efforts to calculate such net asset value on each
day which the New York Stock Exchange is open for trading.  Notwithstanding  the
foregoing,  the Board of  Trustees of the Fund  (hereinafter  the  "Board")  may
refuse to sell shares of any  Portfolio  to any person,  or suspend or terminate
the offering of shares of any  Portfolio if such action is required by law or by
regulatory  authorities having jurisdiction or is, in the sole discretion of the
Board acting in good faith and in light of their fiduciary  duties under federal
and  any  applicable  state  laws,  necessary  in  the  best  interests  of  the
shareholders of such Portfolio.

        1.3. The Fund and the Underwriter  agree that shares of the Fund will be
sold only to Participating  Insurance Companies and their separate accounts.  No
shares of any Portfolio will be sold to the general public.

        1.4.  The Fund and the  Underwriter  will not sell  Fund  shares  to any
insurance company or separate account unless an agreement containing  provisions
substantially  the same as Articles I, III, V, VII and Section 2.4 of Article II
of this Agreement is in effect to govern such sales.

        1.5. The Fund agrees to redeem for cash, on the Company's  request,  any
full or  fractional  shares  of the Fund  held by the  Company,  executing  such
requests on a daily basis at the net asset value next computed  after receipt by
the Fund or its  designee of the request for  redemption.  For  purposes of this
Section  1.5,  the  Company  shall be the  designee  of the Fund for  receipt of
requests for  redemption  from each Account and receipt by such  designee  shall
constitute  receipt by the Fund;  provided that the Fund receives notice of such
request for redemption on the next following Business Day.

        1.6.  The  Company  agrees to  purchase  and  redeem  the shares of each
Portfolio  offered by the then current  prospectus of the Fund and in accordance
with the provisions of such prospectus.  The Company agrees that all net amounts
available under the variable annuity contracts with the form number(s) which are
listed on Schedule A attached hereto and incorporated  herein by this reference,
as such Schedule A may be amended from time to time  hereafter by mutual written
agreement of all the parties hereto,  (the "Contracts") shall be invested in the
Fund, in such other Funds advised by the Adviser as may be mutually agreed to in
writing by the parties hereto,  or in the Company's  general  account,  provided
that such amounts may also be invested in an  investment  company other than the
Fund if (a) such other  investment  company,  or series thereof,  has investment
objectives  or policies that are  substantially  different  from the  investment
objectives  and policies of all the  Portfolios  of the Fund; or (b) the Company
gives the Fund and the  Underwriter  45 days written  notice of its intention to
make such  other  investment  company  available  as a funding  vehicle  for the
Contracts;  or (c) such other  investment  company  was  available  as a funding
vehicle for the Contracts prior to the date of this Agreement and the Company so
informs the Fund and  Underwriter  prior to their signing this Agreement (a list
of such funds  appearing  on Schedule C to this  Agreement);  or (d) the Fund or
Underwriter  consents to the use of such other investment company,  such consent
not to be unreasonably withheld.

        1.7.  The  Company  shall pay for Fund shares on the next  Business  Day
after an order to purchase Fund shares is made in accordance with the provisions
of Section 1.1 hereof.  Payment shall be in federal funds  transmitted  by wire.
For purpose of Section  2.09 and 2.10,  upon  receipt by the Fund of the federal
funds so wired,  such funds shall cease to be the  responsibility of the Company
and shall become the responsibility of the Fund.

        1.8.  Issuance and  transfer of the Fund's  shares will be by book entry
only.  Stock  certificates  will not be issued to the  Company  or any  Account.
Shares ordered from the Fund will be recorded in an  appropriate  title for each
Account or the appropriate subaccount of each Account.

        1.9.  The Fund shall  furnish  same day  notice  (by wire or  telephone,
followed by written  confirmation)  to the Company of any income,  dividends  or
capital gain  distributions  payable on the Fund's  shares.  The Company  hereby
elects to receive all such income  dividends and capital gain  distributions  as
are payable on the Portfolio shares in additional shares of that Portfolio.  The
Company  reserves  the right to revoke  this  election  and to receive  all such
income  dividends and capital gain  distributions in cash. The Fund shall notify
the Company of the number of shares so issued as payment of such  dividends  and
distributions.

        1.10.  The Fund  shall  make the net  asset  value  per  share  for each
Portfolio  available  to the  Company  on a daily  basis  as soon as  reasonably
practical  after the net asset value per share is  calculated  (normally by 6:30
p.m.  Boston  time) and shall use its best  efforts to make such net asset value
per share available by 7 p.m. Boston time.

                   ARTICLE II. REPRESENTATIONS AND WARRANTIES

        2.1. The Company  represents and warrants that the Contracts are or will
be registered  under the 1933 Act; that the Contracts will be issued and sold in
compliance in all material  respects with all applicable  Federal and State laws
and that the sale of the  Contracts  shall comply in all material  respects with
state insurance  suitability  requirements.  The Company further  represents and
warrants  that it is an insurance  company duly  organized  and in good standing
under  applicable  law and that it has  legally  and  validly  established  each
Account  prior to any  issuance or sale thereof as a  segregated  asset  account
under  Sections  44-2221 and  44-40201 of the  Nebraska  Insurance  Code and has
registered  or, prior to any issuance or sale of the  Contracts,  will  register
each Account as a unit investment trust in accordance with the provisions of the
1940 Act to serve as a segregated investment account for the Contracts.

        2.2. The Fund  represents and warrants that Fund shares sold pursuant to
this  Agreement  shall be  registered  under the 1933 Act, duly  authorized  for
issuance and sold in  compliance  with the laws of the State of Nebraska and all
applicable  federal  and  state  securities  laws and that the Fund is and shall
remain re ,registered  under the 1940 Act. The Fund shall amend the Registration
Statement  for its shares  under the 1933 Act and the 1940 Act from time to time
as required in order to effect the continuous  offering of its shares.  The Fund
shall  register and qualify the shares for sale in  accordance  with the laws of
the various states if and to the extent required by applicable law.

        2.3.  Assuming  that all of the Fund's  Portfolios  in which the Account
invests comply with Article VI of this  Agreement,  the Company  represents that
the Contracts are currently treated as endowment or annuity insurance  contracts
under  applicable  provisions of the Internal  Revenue Code of 1986, as amended,
(the "Code"),  and that it will make every effort to maintain such treatment and
that it will  notify  the Fund and the  Underwriter  immediately  upon  having a
reasonable  basis for believing  that the Contracts have ceased to be so treated
or that they might not be so treated in the future.

        2.4. The Fund  currently does not intend to make any payments to finance
distribution  expenses  pursuant to Rule 12b-1 under the 1940 Act or  otherwise,
although it MAY make such  payments  in the  future.  The Fund has adopted a "no
fee" or  "defensive"  Rule  12b-1  Plan  under  which it makes no  payments  for
distribution  expenses.  To the extent  that it decides to finance  distribution
expenses  pursuant  to Rule  12b- 1,  the  Fund  undertakes  to have a board  of
trustees,  a majority of whom are not interested persons of the Fund,  formulate
and approve any plan under Rule 12b- 1 to finance distribution expenses.

        2.5.  The Fund makes no  representation  as to whether any aspect of its
operations  (including,  but not limited to, fees and  expenses  and  investment
policies)  complies with the insurance laws or regulations of the various states
except that the Fund represents that the investment policies,  fees and expenses
of the  designated  Portfolios  are and shall at all times remain in  compliance
with  the  laws of the  State  of  Nebraska  and the  Fund  and the  Underwriter
represent that their respective  operations are and shall at all times remain in
material  compliance  with  the  laws of the  State of  Nebraska  to the  extent
required to perform this Agreement.

        2.6. The Underwriter represents and warrants that it is a member in good
standing of the NASD and is  registered  as a  broker-dealer  with the SEC.  The
Underwriter  further represents that it will sell and distribute the Fund shares
in accordance  with the laws of the State of Nebraska and all  applicable  state
and federal securities laws, including without limitation the 1933 Act, the 1934
Act, and the 1940 Act.

        2.7.  The Fund  represents  that it is  lawfully  organized  and validly
existing under the laws of the  Commonwealth of  Massachusetts  and that it does
and will comply in all material respects with the 1940 Act.

        2.8. The  Underwriter  represents  and warrants  that the Adviser is and
shall remain  registered,  to the extent required,  under all applicable federal
and state securities laws and that the Adviser shall perform its obligations for
the Fund in  compliance  in all material  respects with the laws of the State of
Nebraska and any applicable state and federal securities laws.

        2.9. The Fund and  Underwriter  represent  and warrant that all of their
directors,    officers,    employees.    investment    advisers.    and    other
individuals/entities  dealing with the money and/or  securities  of the Fund are
and shall  continue  to be at all times  covered by a blanket  fidelity  bond or
similar  coverage  for the  benefit  of the Fund in an amount  not less than the
minimal  coverage  as  required  currently  by Rule  17g-(1)  of the 1940 Act or
related  provisions as may be promulgated  from time to time. The aforesaid Bond
shall  include  coverage for larceny and  embezzlement  and shall be issued by a
reputable bonding company.

        2.10.  The Company  represents  and warrants that all of its  directors,
officers,  employees, and other  individuals/entities  employed or controlled by
the Company dealing with the money and/or  securities of the Fund are covered by
a blanket  fidelity  bond or similar  coverage in an amount not less $2 million.
The  aforesaid  includes  coverage for larceny and  embezzlement  is issued by a
reputable  bonding company.  The Company agrees that any amounts recovered under
such bond will be held by the Company  for the benefit of the Fund.  The Company
agrees to make all  reasonable  efforts  to see that this bond or  another  bond
containing these  provisions is always in effect,  and agrees to notify the Fund
and the  Underwriter  in the event that such  coverage  no longer  applies.  The
Company   agrees  to   exercise   its  best   efforts   to  ensure   that  other
individuals/entities  not employed or controlled by the Company and dealing with
the money and/or securities of the Fund maintain a similar bond or coverage in a
reasonable amount.

        2.11.  The Fund  will  provide  the  Company  with as much  notice as is
reasonably  practicable of any proxy solicitation for any Portfolio,  and of any
material change in the Fund's  registration  statement,  particularly any change
resulting in change to the registration statement or prospectus for any Account.
The Fund will work with the  Company  so as to enable  the  Company  to  solicit
proxies  from  Contract  Owners,  or  to  make  changes  to  its  prospectus  or
registration  statement,  in an orderly  manner.  The Fund will make  reasonable
efforts  to attempt  to have  changes  affecting  Contract  prospectuses  become
effective simultaneously with the annual updates for such prospectuses.

             ARTICLE III. PROSPECTUSES AND PROXY STATEMENTS; VOTING

        3.1.  The  Underwriter  shall  provide  the  Company  (at the  Company's
expense) with as many copies of the Fund's current prospectus as the Company may
reasonably request. If requested by the Company in lieu thereof,  the Fund shall
provide such documentation  (including a final copy of the new prospectus as set
in type at the Fund's expense) and other  assistance as is reasonably  necessary
(including film or camera-ready  proofs) in order for the Company once each year
(or more  frequently  if the  prospectus  for the Fund is  amended)  to have the
prospectus for the Contracts and the Fund's  prospectus  printed together in one
document (such printing to be at the Company's expense).

        3.2. The Fund's  prospectus shall state that the Statement of Additional
Information  for the Fund is available  from the  Underwriter  (or in the Fund's
discretion, the Prospectus shall state that such Statement is available from the
Fund),  and the  Underwriter  (or the Fund),  at its  expense,  shall  print and
provide  such  Statement  free of  charge to the  Company  and to any owner of a
Contract or prospective owner who requests such Statement.

        3.3. The Fund, at its expense,  shall provide the Company with copies of
its  proxy  material,  reports  to  shareholders,  and other  communications  to
shareholders  in such  quantity  as the  Company  shall  reasonably  require for
distributing to Contract owners.

        3.4. If and to the extent required by law the Company shall:

               (i)    solicit voting instructions from Contract owners;
               (ii)   vote the Fund shares in accordance with instructions
                       received from Contract owners; and
               (iii)  vote  Fund  shares  for  which no  instructions  have been
                      received  in the same  proportion  as Fund  shares of such
                      portfolio for which instructions have been received,

so long  as and to the  extent  that  the  Securities  and  Exchange  Commission
continues to interpret the 1940 Act to require  pass-through  voting  privileges
for variable contract owners. The Company reserves the right to vote Fund shares
held in any segregated  asset account in its own right, to the extent  permitted
by law. Participating Insurance Companies shall be responsible for assuring that
each of their separate  accounts  participating  in the Fund  calculates  voting
privileges  in a manner  consistent  with the  standards set forth on Schedule B
attached hereto and incorporated herein by this reference,  which standards will
also be provided to the other Participating Insurance Companies.

        3.5. The Fund will comply with all  provisions of the 1940 Act requiring
voting by  shareholders,  and in  particular  the Fund will  either  provide for
annual  meetings or comply with Section 16(c) of the 1940 Act (although the Fund
is not one of the trusts described in Section 16(c) of that Act) as well as with
Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will act in
accordance with the Securities and Exchange  Commission's  interpretation of the
requirements  of Section 1 6(a) with  respect to periodic  elections of trustees
and with whatever rules the Commission may promulgate with respect thereto.

                   ARTICLE IV. SALES MATERIAL AND INFORMATION

        4.1. The Company shall furnish,  or shall cause to be furnished,  to the
Fund or its  designee,  each  piece of  sales  literature  or other  promotional
material that the Company  develops or uses in which the Fund or its  investment
adviser or the Underwriter is named, at least fifteen Business Days prior to its
use.  No such  material  shall  be used if the Fund or its  designee  reasonably
objects to such use within fifteen Business Days after receipt of such material.

        4.2.  The  Company   shall  not  give  any   information   or  make  any
representations  or statements  on behalf of the Fund or concerning  the Fund in
connection  with  the  sale of the  Contracts  other  than  the  information  or
representations  contained in the  registration  statement or prospectus for the
Fund shares,  as such  registration  statement and  prospectus may be amended or
supplemented  from time to time. or in reports or proxy statements for the Fund,
or in sales literature or other promotional material approved by the Fund or its
designee or by the  Underwriter,  except with the  permission of the Fund or the
Underwriter or the designee of either.

        4.3. The Fund,  Underwriter,  or its designee  shall  furnish,  or shall
cause to be  furnished,  to the  Company  or its  designee,  each piece of sales
literature  or other  promotional  material  in which  the  Company  and/or  its
separate  account(s),  is named at least fifteen Business Days prior to its use.
No such material shall be used if the Company or its designee reasonably objects
to such use within fifteen Business Days after receipt of such material.

        4.4. The Fund and the Underwriter shall not give any information or make
any  representations  on behalf of the Company or concerning  the Company,  each
Account,  or  the  Contracts  other  than  the  information  or  representations
contained in a registration  statement or prospectus for the Contracts,  as such
registration  statement and prospectus may be amended or supplemented  from time
to time, or in published reports for each Account which are in the public domain
or  approved by the Company for  distribution  to Contract  owners,  or in sales
literature  or  other  promotional  material  approved  by  the  Company  or its
designee, except with the permission of the Company.

        4.5. The Fund will provide to the Company at least one complete  copy of
all registration statements, prospectuses, Statements of Additional Information,
reports,  proxy statements,  sales literature and other  promotional  materials,
applications for exemptions,  requests for no-action letters, and all amendments
to any of the above, that relate to the designated Portfolios,  or their shares,
contemporaneously  with the  filing of such  document  with the  Securities  and
Exchange Commission or other regulatory authorities.

        4.6. The Company will provide to the Fund at least one complete  copy of
all registration statements, prospectuses, Statements of Additional Information,
reports,  solicitations  for voting  instructions,  sales  literature  and other
promotional  materials,  applications  for  exemptions,  requests  for no action
letters, and all amendments to any of the above, that relate to the Contracts or
each Account, contemporaneously with the filing of such document with the SEC or
other regulatory authorities.

        4.7. For purposes of this Article IV, the phrase  "sales  literature  or
other  promotional  material"  includes,  but is not limited to,  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (~.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  research
reports,  market letters,  form letters,  seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training  materials  or  other  communications  distributed  or  made  generally
available  to some or all  agents or  employees,  and  registration  statements,
prospectuses,  Statements of Additional  Information,  shareholder  reports, and
proxy materials.

                          ARTICLE V. FEES AND EXPENSES

        5.1. The Fund and Underwriter shall pay no fee or other  compensation to
the  Company  under this  agreement,  except  that if the Fund or any  Portfolio
adopts and  implements  a plan  pursuant  to Rule 12b-1 to finance  distribution
expenses,  then the  Underwriter  may make  payments  to the  Company  or to the
underwriter  for the Contracts if and in amounts agreed to by the Underwriter in
writing and such payments will be made out of existing fees otherwise payable to
the Underwriter, past profits of the Underwriter or other resources available to
the Underwriter. No such payments shall be made directly by the Fund. Currently,
no such payments are contemplated.

        5.2.  All  expenses  incident  to  performance  by the Fund  under  this
Agreement  shall  be paid by the  Fund.  The Fund  shall  see to it that all its
shares are registered and authorized for issuance in accordance  with applicable
federal  law  and,  if  and to the  extent  deemed  advisable  by the  Fund,  in
accordance with  applicable  state laws prior to their sale. The Fund shall bear
the  expenses  for the cost of  registration  and  qualification  of the  Fund's
shares,  preparation  and  filing  of the  Fund's  prospectus  and  registration
statement,  proxy materials and reports, setting the prospectus in type, setting
in type and printing the proxy materials and reports to shareholders  (including
the costs of printing a  prospectus  that  constitutes  an annual  report),  the
preparation of all statements and notices  required by any federal or state law,
all taxes on the issuance or transfer of the Fund's shares.

        5.3. The Company  shall bear the  expenses of printing and  distributing
the  Fund's  prospectus  to owners of  Contracts  issued by the  Company  and of
distributing the Fund's proxy materials and reports to such Contract owners.

                           ARTICLE VI. DIVERSIFICATION

        6.1. The Fund will at all times invest money from the  Contracts in such
a manner as to ensure that the Contracts  will be treated as variable  contracts
under the Code and the regulations issued thereunder. Without limiting the scope
of the  foregoing,  the Fund will at all times comply with Section 817(h) of the
Code  and  Treasury   Regulation   1.817-5,   relating  to  the  diversification
requirements for variable annuity,  endowment,  or life insurance  contracts and
any amendments or other  modifications  to such Section or  Regulations.  In the
event of a breach of this  Article VI by the Fund,  it will take all  reasonable
steps (a) to notify  Company of such breach and (b) to adequately  diversify the
Fund so as to achieve  compliance  with the grace period  afforded by Regulation
817-5.

        6.2. The Fund represents  that it is, and each Designated  Portfolio is,
currently qualified as a Regulated  Investment Company under Subchapter M of the
Code, and that it will make every effort to maintain such  qualification  (under
Subchapter M or any successor or similar  provision) and that it will notify the
Company  immediately  upon having a reasonable  basis for believing  that it has
ceased to so qualify or that it might not so qualify in the future.

                        ARTICLE VII. POTENTIAL CONFLICTS

        7.1. The Board will  monitor the Fund for the  existence of any material
irreconcilable  conflict  between the  interests of the  contract  owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons,  including: (a) an action by any state insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in which the investments of
any Portfolio are being managed;  (e) a difference in voting  instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision  by an insurer to  disregard  the  voting  instructions  of  contract
owners.  The Board shall  promptly  inform the Company if it determines  that an
irreconcilable material conflict exists and the implications thereof.

        7.2.  The Company  will report any  potential  or existing  conflicts of
which it is aware to the Board.  The  Company  will assist the Board in carrying
out its responsibilities  under the Shared Funding Exemptive Order, by providing
the Board with all  information  reasonably  necessary for the Board to consider
any issues raised.  This  includes,  but is not limited to, an obligation by the
Company to inform the Board  whenever  contract  owner voting  instructions  are
disregarded.

        7.3. If it is  determined  by a majority of the Board,  or a majority of
its disinterested  trustees, that a material irreconcilable conflict exists, the
Company and other Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  trustees),  take  whatever  steps  are  necessary  to  remedy  or
eliminate  the  irreconcilable  material  conflict,  up to and  including:  (1),
withdrawing  the assets  allocable to some or all of the separate  accounts from
the Fund or any Portfolio and reinvesting such assets in a different  investment
medium,  including  (but not  limited  to)  another  Portfolio  of the Fund,  or
submitting the question whether such segregation should be implemented to a vote
of all affected  Contract owners and, as appropriate,  segregating the assets of
any appropriate group (I.E.,  annuity contract owners,  life insurance  contract
owners,  or  variable  contract  owners of one or more  Participating  Insurance
Companies) that votes in favor of such segregation,  or offering to the affected
contract owners the option of making such a change; and (2),  establishing a new
registered management investment company or managed separate account.

        7.4. If a material  irreconcilable conflict arises because of a decision
by the Company to disregard contract owner voting instructions and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required,  at the Fund's  election,  to withdraw  the affected  Account's
investment  in the  Fund and  terminate  this  Agreement  with  respect  to such
Account; provided, however that such withdrawal and termination shall be limited
to the extent  required by the  foregoing  material  irreconcilable  conflict as
determined  by a majority of the  disinterested  members of the Board.  Any such
withdrawal and termination  must take place within six (6) months after the Fund
gives written notice that this provision is being implemented, and until the end
of that six month period the  Underwriter  and Fund shall continue to accept and
implement  orders by the Company for the purchase (and  redemption) of shares of
the Fund.

        7.5. If a material  irreconcilable  conflict arises because a particular
state insurance  regulator's  decision  applicable to the Company conflicts with
the  majority of other state  regulators,  then the Company  will  withdraw  the
affected  Account's  investment in the Fund and terminate  this  Agreement  with
respect to such Account within six months after the Board informs the Company in
writing that it has determined that such decision has created an  irreconcilable
material conflict; provided, however, that such withdrawal and termination shall
be limited to the  extent  required  by the  foregoing  material  irreconcilable
conflict as determined by a majority of the disinterested  members of the Board.
Until the end of the foregoing six month period,  the Underwriter and Fund shall
continue to accept and  implement  orders by the Company for the  purchase  (and
redemption)  of  shares of the Fund.  Until the end of the  foregoing  six month
period,  the Fund shall  continue to accept and implement  orders by the Company
for the purchase and redemption of shares of the designated Portfolios.

        7.6.  For  purposes of Sections  7.3  through 7.6 of this  Agreement,  a
majority of the  disinterested  members of the Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Fund be  required to  establish  a new funding  medium for the
Contracts.  The Company  shall not be required by Section 7.3 to establish a new
funding  medium for the Contracts if an offer to do so has been declined by vote
of  a  majority  of  Contract  owners  materially   adversely  affected  by  the
irreconcilable  material  conflict.  In the event that the Board determines that
any  proposed  action does not  adequately  remedy any  irreconcilable  material
conflict,  then the Company will withdraw the  Account's  investment in the Fund
and terminate this  Agreement  within six (6) months after the Board informs the
Company in writing of the foregoing determination,  provided, however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested members of the Board.

        7.7. If and to the extent that Rule 6e-2 and Rule  6e-3(T) are  amended,
or Rule 6e-3 is adopted,  to provide  exemptive relief from any provision of the
Act or the rules promulgated  thereunder with respect to mixed or shared funding
(as  defined  in the Shared  Funding  Exemptive  Order) on terms and  conditions
materially different from those contained in the Shared Funding Exemptive Order,
then (a) the Fund and/or the Participating  Insurance Companies, as appropriate,
shall take such steps as may be necessary to comply with Rules 6e-2 and 6e-3(T),
as amended,  and Rule 6e-3, as adopted, to the extent such rules are applicable;
and (b) Sections 3.4, 3.5, 7.1, 7.2, 7.3, 7.4, and 7.5 of this  Agreement  shall
continue in effect only to the extent  that terms and  conditions  substantially
identical  to such  Sections  are  contained  in such  Rule(s)  as so amended or
adopted.

                          ARTICLE VIII. INDEMNIFICATION

        8.1. INDEMNIFICATION BY THE COMPANY

             8.l(a).  The Company agrees to indemnify and hold harmless the Fund
and each  trustee  of the Board  and  officers  and such  persons,  if any,  who
controls  the Fund within the meaning of Section 15 of the 1933 Act (but only if
such person is (a) a director, trustee, officer or employee of a business entity
that is part of the group of companies known as Fidelity  Investments,  or (b) a
business  entity  that is part of the  group  of  companies  known  as  Fidelity
Investments),  (collectively,  the  "Indemnified  Parties"  for purposes of this
Section 8.1) against any and all losses, claims, damages, liabilities (including
amounts  paid  in  settlement  with  the  written  consent  of the  Company)  or
litigation  (including  legal and  other  expenses),  to which  the  Indemnified
Parties  may become  subject  under any  statute,  regulation,  at common law or
otherwise,  insofar as such losses, claims, damages, liabilities or expenses (or
actions  in  respect  thereof)  or  settlements  are  related  to  the  sale  or
acquisition of the Fund's shares or the Contracts and:

               (i) arise  out of or are  based  upon any  untrue  statements  or
        alleged  untrue  statements  of  any  material  fact  contained  in  the
        Registration  Statement or prospectus  for the Contracts or contained in
        the Contracts or sales literature for the Contracts (or any amendment or
        supplement to any of the  foregoing),  or arise out of or are based upon
        the omission or the alleged  omission to state  therein a material  fact
        required  to be  stated  therein  or  necessary  to make the  statements
        therein not misleading,  provided that this agreement to indemnify shall
        not apply as to any  Indemnified  Party if such statement or omission or
        such  alleged  statement  or omission  was made in reliance  upon and in
        conformity with information  furnished to the Company by or on behalf of
        the Fund for use in the  Registration  Statement or  prospectus  for the
        Contracts or in the Contracts or sales  literature  (or any amendment or
        supplement)  or  otherwise  for use in  connection  with the sale of the
        Contracts or Fund shares; or

               (ii) arise out of or as a result of statements or representations
        (other than statements or representations  contained in the Registration
        Statement,  prospectus  or sales  literature of the Fund not supplied by
        the Company,  or persons  under its control) or wrongful  conduct of the
        Company  or  persons  under its  control,  with  respect  to the sale or
        distribution of the Contracts or Fund Shares; or

               (iii)  arise  out of  any  untrue  statement  or  alleged  untrue
        statement  of a material  fact  contained in a  Registration  Statement,
        prospectus,  or sales literature of the Fund or any amendment thereof or
        supplement  thereto or the omission or alleged omission to state therein
        a material fact  required to be stated  therein or necessary to make the
        statements  therein not  misleading  if such a statement or omission was
        made in reliance upon information  furnished to the Fund by or on behalf
        of the Company; or


               (iiv) arise as a result of any material failure by the Company to
        provide the services and furnish the  materials  under the terms of this
        Agreement; or

               (v)  arise  out of or  result  from any  material  breach  of any
        representation  and/or warranty made by the Company in this Agreement or
        arise out of or result from any other material  breach of this Agreement
        by the Company,  as limited by and in accordance  with the provisions of
        Sections 8.1(b) and 8.1(c) hereof.

        8.1 (b).  The  Company  shall not be liable  under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed  against an  Indemnified  Party as such may arise from such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's  reckless  disregard of obligations or duties under this Agreement or to
the Fund, whichever is applicable.

        8.1 (c).  The  Company  shall not be liable  under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Company in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Company shall be entitled to participate,
at its own  expense,  in the defense of such  action.  The Company also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action.  After  notice  from  the  Company  to such  party of the
Company's  election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Company will not be liable to such party under this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

        8.1(d). The Indemnified  Parties will promptly notify the Company of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the Fund Shares or the Contracts or the operation of the
Fund.

        8.2. INDEMNIFICATION BY THE UNDERWRITER

        8.2(a).  The  Underwriter  agrees to  indemnify  and hold  harmless  the
Company and each of its  directors  and officers  and each  person,  if any, who
controls  the  Company  within  the  meaning  of  Section  15 of  the  1933  Act
(collectively,  the  "Indemnified  Parties"  for  purposes of this  Section 8.2)
against any and all losses, claims, damages, liabilities (including amounts paid
in  settlement  with the  written  consent  of the  Underwriter)  or  litigation
(including legal and other expenses) to which the Indemnified Parties may become
subject  under any statute at common law or  otherwise,  insofar as such losses,
claims,  damages,  liabilities  or expenses  (or actions in respect  thereof) or
settlements  are related to the sale or  acquisition of the Fund's shares or the
Contracts and:

         (i) arise out of or are based  upon any  untrue  statement  or  alleged
           untrue  statement of any material fact contained in the  Registration
           Statement  or  prospectus  or  sales  literature  of the Fund (or any
           amendment or supplement to any of the foregoing),  or arise out of or
           are based upon the omission or the alleged  omission to state therein
           a material  fact  required to be stated  therein or necessary to make
           the statements  therein not misleading,  provided that this agreement
           to  indemnify  shall  not apply as to any  Indemnified  Party if such
           statement or omission or such alleged  statement or omission was made
           in reliance upon and in conformity with information  furnished to the
           Underwriter  or Fund by or on  behalf of the  Company  for use in the
           Registration  Statement  or  prospectus  for  the  Fund  or in  sales
           literature  (or any amendment or  supplement) or otherwise for use in
           connection with the sale of the Contracts or Fund shares; or

        (ii) arise out of or as a result of statements or representations (other
           than  statements  or  representations  contained in the  Registration
           Statement,  prospectus  or sales  literature  for the  Contracts  not
           supplied by the Underwriter or persons under its control) or wrongful
           conduct of the Fund,  Adviser or  Underwriter  or persons under their
           control, with respect to the sale or distribution of the Contracts or
           Fund shares; or

        (iii) arise out of any untrue statement or alleged untrue statement of a
            material fact contained in a Registration Statement,  prospectus, or
            sales literature covering the Contracts, or any amendment thereof or
            supplement  thereto,  or the  omission or alleged  omission to state
            therein a material fact  required to be stated  therein or necessary
            to make the statement or statements therein not misleading,  if such
            statement  or  omission  was  made  in  reliance  upon   information
            furnished to the Company by or on behalf of the Fund; or

        (iv) arise  as a  result  of any  failure  by the  Fund to  provide  the
           services and furnish the materials  under the terms of this Agreement
           (including  a  failure,  whether  unintentional  or in good  faith or
           otherwise, to comply with the diversification and other qualification
           requirements specified in Article VI of this Agreement); or

        (v)arise out of or result from any material breach of any representation
           and/or  warranty made by the  Underwriter  in this Agreement or arise
           out of or result from any other material  breach of this Agreement by
           the Underwriter:  as limited by and in accordance with the provisions
           of Sections 8.2(b) and 8.2(c) hereof.

        8.2(b).  The Underwriter shall not be liable under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
each Company or the Account, whichever is applicable.

        8.2(c).  The Underwriter shall not be liable under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the Underwriter in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against  the  Indemnified   Parties,   the  Underwriter   will  be  entitled  to
participate,  at its own expense,  in the defense thereof.  The Underwriter also
shall be entitled to assume the defense  thereof,  with counsel  satisfactory to
the party named in the action.  After notice from the  Underwriter to such party
of the  Underwriter's  election to assume the defense  thereof,  the Indemnified
Party shall bear the fees and expenses of any additional counsel retained by it,
and the  Underwriter  will not be liable to such party under this  Agreement for
any legal or other expenses subsequently incurred by such party independently in
connection   with  the  defense   thereof   other  than   reasonable   costs  of
investigation.

        8.2(d).  The Company  agrees  promptly to notify the  Underwriter of the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of each Account.

        8.3. INDEMNIFICATION BY THE FUND

        8.3(a). The Fund agrees to indemnify and hold harmless the Company,  and
each of its  directors  and officers  and each person,  if any, who controls the
Company  within the  meaning of  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.3) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the  written  consent  of the  Fund) or  litigation  (including  legal and other
expenses) to which the Indemnified Parties may become subject under any statute,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect thereof) or settlements result from the gross
negligence,  bad faith or willful misconduct of the Board or any member thereof,
are related to the operations of the Fund and:

               (i)arise as a result of any  failure by the Fund to  provide  the
                  services  and  furnish the  materials  under the terms of this
                  Agreement   (including   a   failure   to   comply   with  the
                  diversification and other qualification requirements specified
                  in Article VI of this Agreement); or

               (ii) arise  out of or  result  from any  material  breach  of any
                  representation  and/or  warranty  made  by the  Fund  in  this
                  Agreement  or arise out of or result  from any other  material
                  breach of this  Agreement  by the Fund;  as  limited by and in
                  accordance  with the provisions of Sections  8.3(b) and 8.3(c)
                  hereof.

        8.3(b).  The  Fund  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed  against an  Indemnified  Party as such may arise from such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company, the Fund, the Underwriter or each Account, whichever is applicable.

        8.3(c).  The  Fund  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party  shall  have  notified  the  Fund in  writing  within a
reasonable   time  after  the  summons  or  other  first  LEGAL  PROCESS  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such  service on any  designated  agent),  but failure to notify the Fund of any
such claim shall not relieve  the Fund from any  liability  which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Fund will be entitled to participate,  at
its own  expense,  in the  defense  thereof.  The Fund also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action.  After  notice  from the Fund to such  party of the Fund's  election  to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses  of any  additional  counsel  retained  by it, and the Fund will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

        8.3(d).  The Company and the  Underwriter  agree  promptly to notify the
Fund of the  commencement of any litigation or proceedings  against it or any of
its  respective  officers or directors in connection  with this  Agreement,  the
issuance  or sale of the  Contracts,  with  respect to the  operation  of either
Account, or the sale or acquisition of shares of the Fund.

                           ARTICLE IX. APPLICABLE LAW

        9.1.  This  Agreement  shall  be  construed  and the  provisions  hereof
interpreted  under  and in  accordance  with  the  laws of the  Commonwealth  of
Massachusetts.

        9.2. This Agreement shall be subject to the provisions of the 1933, 1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes, rules and regulations as the Securities and
Exchange Commission may grant (including, but not limited to, the Shared Funding
Exemptive  Order) and the terms hereof  shall be  interpreted  and  construed in
accordance therewith.

                             ARTICLE X. TERMINATION

        l0. 1. This Agreement shall continue in full force and effect until the
first to occur of:

        (a)    termination by any party for any reason,  with respect to some or
               all Portfolios, upon six months' advance written notice delivered
               to the other parties; or

        (b)    termination  by the Company by written notice to the Fund and the
               Underwriter   with  respect  to  any  Portfolio  based  upon  the
               Company's  determination  that shares of such  Portfolio  are not
               reasonably  available to meet the  requirements of the Contracts;
               or

        (c)    termination  by the Company by written notice to the Fund and the
               Underwriter with respect to any Portfolio in the event any of the
               Portfolio's  shares  are  not  registered,   issued  or  sold  in
               accordance with  applicable  state and/or federal law or such law
               precludes  the use of such  shares as the  underlying  investment
               media of the Contracts issued or to be issued by the Company; or

        (d)    termination  by the Company by written notice to the Fund and the
               Underwriter  with respect to any Portfolio in the event that such
               Portfolio  ceases to qualify as a  Regulated  Investment  Company
               under  Subchapter  M or fails to comply with the  diversification
               requirements  under  section  817(h)  of the  Code,  or under any
               successor  or similar  provisions,  or if the Company  reasonably
               believes that the Fund may fail to so qualify or comply; or

        (e)    termination by any part in the event that  formal  administrative
               proceedings are instituted against any other  party  by the NASD,
               the SEC,  the  insurance  commissioner or  like official of   any
               state,    or    any    other   regulatory body having appropriate
               jurisdiction over the Company, the Contracts,  the  Fund  or  the
               Underwriter, provided however, that  the  party  terminating  the
               Agreement has determined in its sole judgment, exercised  in good
               faith, that  any  such  proceedings will have a material  adverse
               effect  upon  the  ability of another to perform its  obligations
               under this Agreement; or

        (f)    termination  by either  the Fund or the  Underwriter  by  written
               notice to the  Company,  if either one or both of the Fund or the
               Underwriter respectively, shall determine, in their sole judgment
               exercised in good faith,  that the Company  and/or its affiliated
               companies has suffered a material adverse change in its business,
               operations,  financial  condition or prospects  since the date of
               this Agreement or is the subject of material  adverse  publicity;
               or

        (g)    termination  by the Company by written notice to the Fund and the
               Underwriter, if the Company shall determine, in its sole judgment
               exercised in good faith,  that either the Fund or the Underwriter
               has  suffered  a  material   adverse   change  in  its  business,
               operations,  financial  condition or prospects  since the date of
               this Agreement or is the subject of material adverse publicity.

        10.2.  EFFECT OF  TERMINATION.  Notwithstanding  any termination of this
Agreement,  the Fund and the  Underwriter  shall at the  option of the  Company,
continue to make available  additional  shares of the Fund pursuant to the terms
and conditions of this  Agreement,  for all Contracts in effect on the effective
date of  termination  of this  Agreement  (hereinafter  referred to as "Existing
Contracts").  Specifically,  without  limitation,  the  owners  of the  Existing
Contracts  shall be  permitted to  reallocate  investments  in the Fund,  redeem
investments  in the Fund and/or invest in the Fund upon the making of additional
purchase  payments  under the Existing  Contracts.  The parties  agree that this
Section  10.2  shall not apply to any  terminations  under  Article  VII and the
effect of such Article VII terminations shall be governed by Article VII of this
Agreement.

        10.3 The  Company  shall not  redeem  Fund  shares  attributable  to the
Contracts (as opposed to Fund shares  attributable to the Company's  assets held
in the Account) except (i) as necessary to implement Contract Owner initiated or
approved  transactions,  (ii)  as  required  by  state  and/or  federal  laws or
regulations  or  judicial  or other  legal  precedent  of  general  application,
(hereinafter  referred to as a "Legally Required  Redemption") or (iii) pursuant
to the terms of a substitution order issued by the SEC pursuant to Section 26(b)
of the 1940 Act. Upon request, the Company will promptly furnish to the Fund and
the  Underwriter  the opinion of counsel for the Company (which counsel shall be
reasonably  satisfactory to the Fund and the Underwriter) to the effect that any
redemption  pursuant  to clause  (ii)  above is a Legally  Required  Redemption.
Furthermore,  except in cases where  permitted under the terms of the Contracts,
the Company  shall not prevent  Contract  Owners from  allocating  payments to a
Portfolio that was otherwise  available under the Contracts without first giving
the Fund or the Underwriter 90 days notice of its intention to do so.

10.4 Notwithstanding any termination of this Agreement,  each party's obligation
under Article VIII to indemnify other parties shall survive.  In addition,  with
respect  to  Existing  Contracts,  and as  stated in  Section  10.2  above,  all
provisions of this Agreement shall also survive termination of the Agreement.

                               ARTICLE XI. NOTICES

        Any  notice  shall be  sufficiently  given  when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.


        If to the Fund:

        Variable Insurance Products Fund II
        82 Devonshire Street
        Boston, MA 02109
        Attention: Treasurer

        If to the Company:

        United of Omaha Life Insurance Company
        Law Division
        Mutual of Omaha Plaza
        Omaha, Nebraska 68175-1008
        Attention: Chief Counsel

        If to the Underwriter:

        Fidelity Distributors Corporation
        82 Devonshire Street
        Boston, Massachusetts 02109
        Attention: Treasurer

                           ARTICLE XII. MISCELLANEOUS

        12.1 All persons  dealing with the Fund must look solely to the property
of the Fund for the  enforcement  of any claims  against the Fund as neither the
Board,  officers,  agents or  shareholders  assume any  personal  liability  for
obligations entered into on behalf of the Fund.

        12.2  Subject  to the  requirements  of  legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information without the express written consent
of the affected  party until such  information  may come into the public domain.
Without  limiting the foregoing,  no party hereto shall disclose any information
if such party has notice that any other party  considers such  information to be
proprietary, unless such other party's position is clearly unreasonable.

        12.3 The captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

        12.4  This  Agreement  may be  executed  simultaneously  in two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

        12.5 If any provision of this Agreement shall be held or made invalid by
a court  decision,  statute,  rule or otherwise,  the remainder of the Agreement
shall not be affected thereby.

        12.6 Each party  hereto  shall  cooperate  with each other party and all
appropriate  governmental authorities (including without limitation the SEC, the
NASD  and  state  insurance   regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions  contemplated  hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the Nebraska  Insurance  Commissioner  with any information or
reports in connection  with services  provided under this  Agreement  which such
Commissioner  may request in order to  ascertain  whether the  variable  annuity
operations of the Company are being  conducted in a manner  consistent  with the
Nebraska Insurance Regulations and any other applicable law or regulations.

        12.7 The rights,  remedies and  obligations  contained in this Agreement
are  cumulative  and  are in  addition  to any  and  all  rights,  remedies  and
obligations, at law or in equity, which the parties hereto are entitled to under
state and federal laws.

        12.8. This Agreement or any of the rights and obligations  hereunder may
not be assigned by any party  without the prior  written  consent of all parties
hereto; provided, however, that the Underwriter may assign this Agreement or any
rights or  obligations  hereunder to any  affiliate  of or company  under common
control with the  Underwriter,  if such assignee is duly licensed and registered
to perform the obligations of the Underwriter under this Agreement.

        12.9. The Company shall furnish, or shall cause to be furnished, to the
Fund or its designee copies of the following reports:

        (a)    the  Company's   annual   statement   prepared  under   statutory
               accounting  principles),  as soon as  practical  and in any event
               within 90 days after the end of each fiscal year;

        (b)    the  Company's  quarterly  statements  (statutory),  as  soon  as
               practical  and in any event  within 60 days after the end of each
               quarterly period:

        (c)    any financial statement, proxy statement, notice or report of the
               Company sent to  stockholders  and/or  policyholders,  as soon as
               practical after the delivery thereof to stockholders;

        (d)    any registration  statement for the Contracts  (without exhibits)
               and financial  reports of the Company  filed with the  Securities
               and Exchange Commission in connection with the Contracts. as soon
               as practical after the filing thereof.

        IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement
to  be  executed  in  its  name  and  on  its  behalf  by  its  duly  authorized
representative  and its  seal to be  hereunder  affixed  hereto  as of the  date
specified below.

        UNITED OF OMAHA LIFE INSURANCE COMPANY
        By its authorized officer,

        By: ____________________________________
        Name: RICHARD A. WITT
        Title: Senior Vice President

        VARIABLE INSURANCE PRODUCTS FUND II
        By ITS AUTHORIZED OFFICER,

        By: _______________________________________
        Name: _____________________________________
        Title: Senior Vice President

        FIDELITY DISTRIBUTORS CORPORATION
        By its authorized officer,

        By: _____________________________________
        Name:  KURT A. LANGE
        Title: President

<PAGE>


                                   SCHEDULE B
                             PROXY VOTING PROCEDURE

The following is a list of procedures and corresponding responsibilities for the
handling of proxies  relating to the Fund by the  Underwriter,  the Fund and the
Company.  The  defined  terms  herein  shall have the  meanings  assigned in the
Participation  Agreement  except that the term "Company"  shall also include the
department or third party assigned by the Insurance Company to perform the steps
delineated below.

     1.   The  number  of  proxy  proposals  is  given  to  the  Company  by the
          Underwriter  as early as possible  before the date set by the Fund for
          the shareholder  meeting to facilitate the establishment of tabulation
          procedures.  At this time the  Underwriter  will inform the Company of
          the  Record,  Mailing and Meeting  dates.  This will be done  verbally
          approximately two months before meeting.

     2.   Promptly after the Record Date, the Company will perform a "tape run",
          or other activity, which will generate the names, addresses and number
          of units which are attributed to each contract owner/policyholder (the
          "Customer")  as of the  Record  Date.  Allowance  should  be made  for
          account  adjustments made after this date that could affect the status
          of the Customers' accounts as of the Record Date.

       Note:  The number of proxy  statements is  determined  by the  activities
       described  in Step #2. The Company  will use its best  efforts to call in
       the number of Customers to  Fidelity,  as soon as possible,  but no later
       than two weeks after the Record Date.

     3.   The Fund's  Annual Report must be sent to each Customer by the Company
          either  before or  together  with the  Customers'  receipt  of a proxy
          statement.  Underwriter  will  provide  at least  one copy of the last
          Annual Report to the Company.

     4.   The text and format  for the  Voting  Instruction  Cards  ("Cards"  or
          "Card") is provided to the Company by the Fund.  The  Company,  at its
          expense,  shall produce and personalize the Voting  Instruction Cards.
          The Legal  Department of the  Underwriter or its affiliate  ("Fidelity
          Legal")   must   approve  the  Card   before  it  is  printed.   Allow
          approximately 2-4 business days for printing information on the Cards.
          Information commonly found on the Cards includes:

               a.    name (legal name as found on account registration)
               b.    address
               c.    Fund or account number
               d.    coding to state number of units
               e.    individual Card number for use in tracking and verification
                     of votes (already on Cards as printed by the Fund)

(This and  related  steps may occur  later in the  chronological  process due to
possible uncertainties relating to the proposals.)

5.      During this time.  Fidelity  Legal will develop,  produce,  and the Fund
        will pay for the Notice of Proxy and the Proxy Statement (one document).
        Printed and folded  notices and  statements  will be sent to Company for
        insertion  into envelopes  (envelopes and return  envelopes are provided
        and paid for by the  Insurance  Company).  Contents of envelope  sent to
        Customers by Company will include:

               a.     Voting Instruction Card(s)
               b.     One proxy notice and statement (one document)
               c.     return envelope (postage pre-paid by Company) addressed to
                       the Company or its tabulation agent
           d. "urge buckslip" - optional, but recommended. (This is a
                      small,  single sheet of paper that  requests  Customers to
                      vote  as  quickly  as  possible  and  that  their  vote is
                      important. One copy will be supplied by the Fund.)
               e.     cover letter - optional, supplied by Company and reviewed
                      and approved in advance by Fidelity Legal.

 6.    The above contents  should be received by the Company  approximately  3-5
       business days before mail date.  Individual in charge at Company  reviews
       and approves the  contents of the mailing  package to ensure  correctness
       and completeness. Copy of this approval sent to Fidelity Legal.

 7.   Package mailed by the Company.
      *        The Fund MUST allow at least a 1 5-day  solicitation  time to the
               Company  as the  shareowner.  (A 5-week  period is  recommended.)
               Solicitation  time is  calculated  as calendar days from (but NOT
               including) the meeting, counting backwards.

 8.    Collection and tabulation of Cards begins. Tabulation usually takes place
       in another  department  or another  vendor  depending on process used. An
       often used  procedure  is to sort Cards on arrival by proposal  into vote
       categories of all yes, no, or mixed replies, and to begin data entry.

       Note: Postmarks are not generally needed. A need for postmark information
       would be due to an insurance company's  internal  procedure  and  has not
       been required by Fidelity in the past.

9.     Signatures on Card checked against legal name on account registration
       which was printed on the Card.

       Note:   For  Example, if  the  account registration is under  "Bertram C.
       Jones, Trustee "then that  is the exact legal name  to  be printed on the
       Card and is the signature needed on the Card.

10.    If Cards are mutilated, or for any reason are illegible or are not signed
       properly,  they are sent back to Customer with an explanatory  letter,  a
       new  Card  and  return  envelope.  The  mutilated  or  illegible  Card is
       disregarded  and  considered  to be NOT  RECEIVED  for  purposes  of vote
       tabulation. Any Cards that have "kicked out" (e.g. mutilated,  illegible)
       of the procedure are "hand verified,"  i.e.,  examined as to why they did
       not  complete  the  system.  Any  questions  on those  Cards are  usually
       remedied individually.

11.    There are various control  procedures used to ensure proper tabulation of
       votes and accuracy of that tabulation.  The most prevalent is to sort the
       Cards as they first arrive into categories  depending upon their vote; an
       estimate of how the vote is progressing  may then be  calculated.  If the
       initial  estimates and the actual vote do not coincide,  then an internal
       audit of that vote should occur. This may entail a recount.

12.     The actual  tabulation of votes is done in units which is then converted
        to shares.  (It is very important that the Fund receives the tabulations
        stated in terms of a  percentage  and the  number of  SHARES.)  Fidelity
        Legal must review and approve tabulation format.

13.     Final  tabulation in shares is verbally given by the Company to Fidelity
        Legal on the  morning of the  meeting  not later than 10:00 a.m.  Boston
        time.  Fidelity  Legal may  request an earlier  deadline  if required to
        calculate the vote in time for the meeting.

14.     A  Certification  of Mailing  and  Authorization  to Vote Shares will be
        required from the Company as well as an original copy of the final vote.
        Fidelity Legal will provide a standard form for each Certification.

15.     The Company will be required to box and archive the Cards  received from
        the Customers.  In the event that any vote is challenged or if otherwise
        necessary for legal, regulatory, or accounting purposes,  Fidelity Legal
        will be permitted reasonable access to such Cards.

16.     All approvals and "signing-off" may be done orally, but must always be
        followed up in writing.




EXHIBIT (8)(D)  PARTICIPATION AGREEMENT WITH THE MFS VARIABLE INSURANCE TRUST



                          FUND PARTICIPATION AGREEMENT

     This  AGREEMENT is made this 25th day of May 1995, by and between United of
Omaha Life Insurance Company (the "Insurer"), a life insurance company domiciled
in Nebraska, on its behalf and on behalf of the segreftated asset ccounts of the
Insurer  listed  on  Exhibit  A to this  Agreement  (the  "Separate  Accounts");
Insurance  Management Series (the "Fund"),  a Massachusetts  business trust; and
Federated Securities Corp. (the "Distributor"), a Pennsylvania corporation.

                                   WITNESSETH

        WHEREAS,  the  Fund is  registered  with  the  Securities  and  Exchange
Commission  ("SEC")  as an  open-end  management  investment  company_under  the
Investment  Company  Act of 1940,  as  amended  ("1940  Act")  and  the_Fund  is
authorized  to  issue  separate   classes  of  shares  of  beneficial   interest
("shares"),  each  representing  an interest in a separate  portfolio  of assets
known as a  "portfolio"  and each  portfolio has its own  investment  objective,
policies, and limitations; and

        WHEREAS,  the Fund is  available  to offer  shares of one or more of its
portfolios  to  separate  accounts of  insurance  companies  that fund  variable
annuity  contracts  ("Variable  Contracts") and to serve as an investment medium
for Variable  Contracts  offered by insurance  companies  that have entered into
participation agreements substantially similar to this agreement ("Participating
Insurance  Companies"),  and the Fund will be made  available  in the  future to
offer shares of one or more of its portfolios to separate  accounts of insurance
companies  that fund  variable  life  insurance  policies  (at  which  time such
policies would also be "Variable Contracts" hereunder), and_

     WHEREAS, the Fund is currently comprised of five separate  portfolios,  and
other portfolios may be established in the future; and

        WHEREAS,  the Fund has obtained an order from the SEC dated December 29,
1993  (File  No.  812-8620),  granting  Participating  Insurance  Companies  and
variable annuity and variable life insurance  separate accounts  exemptions from
the provisions of sections  9(a),  13(a),  15(a),  and 15(b) of the 1940 Act and
Rules  6e-2(b)(15) and  6e-3(T)(b)(15)  thereunder,  to the extent  necessary to
permit  shares  of the  Fund to be sold to and  held  by  variable  annuity  and
variable life insurance  separate accounts of life insurance  companies that may
or may not be  affiliated  with one another  (hereinafter_the  "Mixed and Shared
Funding Exemptive Order"); and

        WHEREAS,  the Distributor is registered as a broker-dealer  with the SEC
under the  Securities  Exchange Act of 1934, as amended  ("1934 Act"),  and is a
member in good standing of the National Association of Securities Dealers,  Inc.
("NASD"); and

        WHEREAS,  to the  extent  permitted  by  applicable  insurance  laws and
regulations,  the Insurer wishes to purchase shares of one or more of the Fund's
portfolios on behalf of its Separate  Accounts to serve as an investment  medium
for Variable Contracts funded by the Separate  Accounts,  and the Distributor is
authorized to sell shares of the Fund's portfolios;_

        NOW,  THEREFORE,  in  consideration  of the  foregoing  and  the  mutual
promises  and  covenants  hereinafter  set forth,  the parties  hereby  agree as
follows:

ARTICLE I.     SALE OF FUND SHARES

        1.1 The  Distributor  agrees to sell to the Insurer  those shares of the
portfolios  offered and made  available by the Fund and  identified on Exhibit B
("Portfolios")  that the  Insurer  orders on behalf  of its  Separate  Accounts,
and_agrees to execute such orders on each day on which the Fund  calculates  its
net asset value pursuant to rules of the SEC  ("business  day") at the net asset
value next computed after receipt and acceptance by the Fund or its agent of the
order for the shares of the Fund._

        1.2 The Fund agrees to make available on each business day shares_of the
Portfolios  for  purchase  at the  applicable  net asset  value per share by the
Insurer on behalf of its Separate Accounts; provided, however, that the Board of
Trustees of the Fund may refuse to sell shares of any  Portfolio  to any person,
or suspend or terminate the offering of shares of any Portfolio,  if such action
is required by law or by regulatory  authorities  having  jurisdiction or is, in
the sole  discretion of the  Trustees,  acting in good faith and in light of the
Trustees' fiduciary duties under applicable law, necessary in the best interests
of the shareholders of any Portfolio.

        1.3 The Fund and the Distributor  agree that shares of the Portfolios of
the Fund will be sold only to Participating Insurance Companies,  their separate
accounts,  and other persons  consistent  with each Portfolio  being  adequately
diversified  pursuant to Section 817(h) of the Internal Revenue Code of 1986, as
amended  ("Code"),  and the regulations  thereunder.  No shares of any Portfolio
will be sold  directly  to the  eneral  public to the extent  not  permitted  by
applicable tax law._

        1.4 The Fund and the Distributor  will not sell shares of the Portfolios
to any  insurance  company or separate  account  unless an agreement  containing
provisions  substantially  the  same as the  provisions  in  Article  IV of this
Agreement is in effect to govern such sales.

        1.5 Upon  receipt of a request  for  redemption  in proper form from the
Insurer,  the Fund  agrees  to  redeem  any  full or  fractional  shares  of the
Portfolios  held by the  Insurer,  ordinarily  executing  such  requests on each
business day at the net asset value next computed  after receipt and  acceptance
by the Fund or its agent of the a_'request for redemption,  except that the Fund
reserves the right to suspend the right of redemption,  consistent  with Section
22(e) of the 1940 Act and any rules  thereunder.  Such redemption  shall be paid
consistent with  applicable  rules of the SEC and procedures and policies of the
Fund as described in the current prospectus.

        1.6 For purposes of Sections 1.2 and 1.5, the Insurer shall be the agent
of the Fund for the limited  purpose of  receiving  and  accepting  purchase and
redemption  orders from each Separate Account and receipt of such orders by 4:00
p.m.  Eastern time by the Insurer  shall be deemed to be receipt by the Fund for
purposes of Rule 22c-1 of the 1940 Act;  provided that the Fund receives  notice
of such orders on the next  following  business day prior to  4:00_p.m.  Eastern
time on such day, although the Insurer will use its best efforts to provide such
notice by 12:00 noon Eastern time.

     1.7 The  Insurer  agrees to  purchase  and  redeem  the shares of each type
Portfolio in accordance  with the  provisions of the current  prospectus for the
Fund.

        1.8 The  Insurer  shall  pay for  shares  of the  Portfolio  on the next
business day after it places an order to purchase shares of the Portfolio.
Payment shall be in federal funds transmitted by wire.

        1.9 Issuance and  transfer of shares of the  Portfolios  will be by book
entry only unless otherwise agreed by the Fund. Stock  certificates  will not be
issued to the Insurer or the Separate  Accounts unless  otherwise  agreed by the
Fund.  Shares ordered from the Fund will be recorded in an appropriate title for
the Separate Accounts or the appropriate subaccounts of the Separate Accounts.

        1.10  The   Fund   shall   furnish   same   day   notice   (by  wire  or
telephone,_followed  by  written  confirmation)  to the  Insurer  of any  income
dividends or capital gain distributions payable on the shares of the Portfolios.
The Insurer  hereby elects to reinvest in the  Portfolio all such  dividends and
distributions_as  are  payable  on a  Portfolio's  shares  and to  receive  such
dividends and distributions in additional shares of that Portfolio.  The Insurer
reserves  the right to revoke  this  election in writing and to receive all such
dividends and  distributions  in cash.  The Fund shall notify the Insurer of the
number of shares so issued as payment of such dividends and distributions.

        1.11 The Fund  shall  instruct  its  recordkeeping  agent to advise  the
Insurer  on each  business  day of' the net  asset  value  per  share  for  each
Portfolio as soon as reasonably practical after the net asset value per share is
calculated and shall use its best efforts to make such net asset value per share
available by 7:00 p.m. Eastern time.

ARTICLE II.    REPRESENTATIONS AND WARRANTIES

        2.1 The Insurer  represents and warrants that it is an insurance company
duly organized and in good standing under applicable law and that it is taxed as
an insurance company under Subchapter L of the Code.

        2.2 The Insurer  represents and warrants that it has legally and validly
established  each of the Separate  Accounts as a segregated  asset account under
the Nebraska Insurance Code, and that each of the Separate Accounts is a validly
existing segregated asset account under applicable federal and state law.

        2.3 The Insurer  represents  and warrants  that the  Variable  Contracts
issued by the Insurer or interests in the Separate  Accounts under such Variable
Contracts (1) are or, prior to issuance,  will be registered as securities under
the  Securities  Act of  1933  ("1933  Act")  or,  alternatively,  (2)  are  not
registered because they are properly exempt from registration under the 1933 Act
or will be offered  exclusively in  transactions  that are properly  exempt from
registration under the 1933 Act. _
        2.4 The  Insurer  represents  and  warrants  that  each of the  Separate
Accounts (1) has been registered as a unit investment  trust in accordance faith
the provisions of the 1940 Act or, alternatively, (2) has not been registered in
or life insurance  policies (which may include  modified  endowment  contracts),
whichever is appropriate, under applicable provisions of the Code.

        2.6 The Fund  represents  and  warrants  that it is duly  organized as a
business trust under the laws of the  Commonwealth of  Massachusetts,  and is_in
good standing under applicable law.

        2.7 The Fund  represents  and warrants that the shares of the Portfolios
are duly  authorized for issuance in accordance with applicable law and that the
Fund is registered as an open-end  management  investment company under the 1940
Act.

        2.8 The  Fund  represents  that it  believes,  in good  faith,  that the
Portfolios  currently  comply  with the  diversification  provisions  of Section
817(h)  of the  Code  and the  regulations  issued  thereunder  relating  to the
diversification  requirements for variable life insurance  policies and variable
annuity contracts.

        2.9 The Distributor  represents and warrants that it is a member in good
standing of the NASD and is registered as a broker-dealer with the SEC.

ARTICLE III.   GENERAL DUTIES

        3.1 The Fund shall take all such actions as are  necessary to permit the
sale of the  shares  of  each  Portfolio  to the  Separate  Accounts,  including
maintaining its  registration  as an investment  company under the 1940 Act, and
registering the shares of the Portfolios sold to the Separate Accounts under the
1933 Act for so long as required  by  applicable  law.  The Fund shall amend its
Registration  Statement  filed  with the SEC under the 1933 Act and the 1940 Act
from time to time as required in order to effect the continuous  offering of the
shares of the  Portfolios.  The Fund shall  register  and qualify the shares for
sale in  accordance  with the laws of the  various  states to the extent  deemed
necessary by the Fund or the Distributor.

        3.2 The Fund shall make every effort to maintain  qualification  of each
Portfolio as a Regulated  Investment  Company under Subchapter M of the Code (or
any  successor or similar  provision)  and shall notify the Insurer  immediately
upon having a reasonable  basis for believing  that a Portfolio has ceased to so
qualify or that it might not so qualify in the future.

        3.3 The Fund shall make every effort to enable each  Portfolio to comply
with  the  diversification  provisions  of  Section  817(h)  of the Code and the
regulations issued thereunder relating to the  diversification  requirements for
variable  life  insurance  policies  and  variable  annuity  contracts  and  any
prospective  amendments  or other  modifications  to Section 817 or  regulations
thereunder,  and shall notify the Insurer  immediately  upon having a reasonable
basis for believing that any Portfolio has ceased to comply.

        3.4 The  Insurer  shall  take all such  actions as are  necessary  under
applicable  federal and state law to permit the sale of the  Variable  Contracts
issued  by the  Insurer,  including  registering  each  Separate  Account  as an
investment  company to the extent  required under the 1940 Act, and  registering
the Variable  Contracts or interests in the Separate Accounts under the Variable
Contracts to the extent required under the 1933 Act, and obtaining all necessary
approvals to offer the Variable Contracts from state insurance commissioners.

        3.5 The Insurer shall make every effort to maintain the treatment of the
Variable  Contracts issued by the Insurer as annuity contracts or life insurance
policies, whichever is appropriate, under applicable provisions of the Code, and
shall notify the Fund and the Distributor  immediately  upon having a reasonable
basis for believing that such Variable Contracts have ceased to be so treated or
that they might not be so treated in the future.

        3.6 The Insurer  shall offer and sell the Variable  Contracts  issued by
the Insurer in accordance with  applicable  provisions of the 1933 Act, the 1934
Act, the 1940 Act, the NASD Rules of Fair Practice, and state law respecting the
offering of variable life insurance policies and variable annuity contracts.

        3.7  The  Distributor  shall  sell  and  distribute  the  shares  of the
Portfolios of the Fund in accordance with the applicable  provisions of the 1933
Act, the 1934 Act, the 1940 Act, the NASD Rules of Fair Practice, and state law.

        3.8  During  such time as the Fund  engages  in Mixed  Funding or Shared
Funding,  a  majority  of the Board of  Trustees  of the Fund  shall  consist of
persons who are not "interested persons" of the Fund ("disinterested Trustees"),
as defined by Section 2(a)(19) of the 1940 Act and the rules thereunder,  and as
modified by any applicable  orders of the SEC, except that if_this  provision of
this  Section 3.8 is not met by reason of the death,  disqualification,  or bona
fide  resignation  of any  Trustee  or  Trustees,  then  the  operation  of this
provision  shall be  suspended  (a) for a period  of 45 days if the  vacancy  or
vacancies  may be filled by the Fund's  Board;  (b) for a period of 60 days if a
vote of  shareholders  is required to fill the vacancy or vacancies;  or (c) for
such longer period as the SEC may prescribe by order upon application.

        3.9 The  Insurer  and its  agents  will  not in any  way  recommend  any
proposal or oppose or  interfere  with any  proposal  submitted by the Fund at a
meeting of owners of Variable Contracts or shareholders of the Fund, and will in
no way recommend, oppose, or interfere with the solicitation of proxies for Fund
shares held by Contract  Owners,  without the prior written consent of the Fund,
which consent may be withheld in the Fund's sole discretion.

        3.10 Each party  hereto  shall  cooperate  with each other party and all
appropriate  governmental  authorities having jurisdiction  (including,  without
limitation,  the SEC, the NASD, and state insurance regulators) and shall permit
such authorities  reasonable  access to its books and records in connection with
any  investigation  or inquiry  relating to this  Agreement or the  transactions
contemplated hereby.

ARTICLE IV.    POTENTIAL CONFLICTS

        4.1  During  such time as the Fund  engages  in Mixed  Funding or Shared
Funding, the parties hereto shall comply with the conditions in this Article IV.

        4.2 The  Fund's  Board  of  Trustees  shall  monitor  the  Fund  for the
existence of any material  irreconcilable  conflict (1) between the interests of
owners of variable annuity contracts and variable life insurance  policies,  and
(2) between the interests of owners of Variable  Contracts  ("Variable  Contract
'Owners") issued by different Participating Life Insurance Companies that invest
in the Fund.  A  material  irreconcilable  conflict  may arise for a variety  of
reasons,  including:  (a) an action by any state insurance regulatory authority;
(b) a change in applicable  federal or state insurance,  tax, or securities laws
or  regulations,  or a public  ruling,  private  letter  ruling,  no  action  or
interpretive  letter,  or any similar  action by  insurance,  tax, or securities
regulatory  authorities;  (c) an  administrative  or  judicial  decision  in any
relevant proceeding; (d) the manner in which the investments of any Portfolio of
the Fund are being  managed;  (e) a difference in voting  instructions  given by
variable annuity and variable life insurance  contract owners; or (f) a decision
by a  Participating  Insurance  Company to disregard the voting  instructions of
Variable Contract Owners.

        4.3 The Insurer  agrees that it shall  report any  potential or existing
conflicts of which it is aware to the Fund's Board of Trustees. The Insurer will
be  responsible  for assisting the Board of Trustees of the Fund in carrying out
its responsibilities  under the Mixed and Shared Funding Exemptive Order, or, if
the Fund is engaged in Mixed Funding or Shared Funding in reliance on Rule 6e-2,
6e-3(T),  or any  other  regulation  under  the 1940 Act,  the  Insurer  will be
responsible  for assisting the Board of Trustees of the Fund in carrying out its
responsibilities  under  such  regulation,  by  providing  the  Board  with  all
information  reasonably  necessary for the Board to consider any issues  raised.
This includes, but is not limited to, an obligation by the Insurer to inform the
Board whenever Variable Contract Owner voting instructions are disregarded.  The
Insurer  shall carry out its  responsibility  under this Section 4.3 with a view
only to the interests of the Variable Contract Owners.

        4.4 The  Insurer  agrees  that in the event that it is  determined  by a
majority  of the  Board of  Trustees  of the Fund or a  majority  of the  Fund's
disinterested  Trustees  that a material  irreconcilable  conflict  exists,  the
Insurer  shall,  at its expense  and to the extent  reasonably  practicable  (as
determined  by a  majority  of the  disinterested  Trustees  of the Board of the
Fund),   take   whatever   steps  are  necessary  to  remedy  or  eliminate  the
irreconcilable  material  conflict,  up to and including:  (1)  withdrawing  the
assets  allocable to some or all of the Separate  Accounts  from the Fund or any
Portfolio  and  reinvesting  such  assets  in  a  different  investment  medium,
including  another  portfolio  of the Fund,  or  submitting  the  question as to
whether  such  segregation  should  be  implemented  to a vote  of all  affected
Variable  Contract  Owners and, as  appropriate,  segregating  the assets of any
appropriate  group (i.e.,  annuity  contract  owners or life insurance  contract
owners of contracts issued by one or more  Participating  Insurance  Companies),
that votes in favor of such  segregation,  or offering to the affected  Variable
Contract Owners the option of making such a change;  and (2)  establishing a new
registered  management  investment  company or managed  separate  account.  If a
material  irreconcilable  conflict  arises because of the Insurer's  decision to
disregard  Variable  Contract  Owners'  voting  instructions  and that  decision
represents a minority  position or would  preclude a majority  vote, the Insurer
shall be required,  at the Fund's  election,  to withdraw the Separate  Accounts
investment in the Fund, provided,  however, that such withdrawal and termination
shall be limited to the extent required by the foregoing material irreconcilable
conflict as  determined  by a majority  of the  disinterested  Trustees,  and no
charge  or  penalty  will be  imposed  as a  result  of such  withdrawal.  These
responsibilities  shall be carried out with a view only to the  interests of the
Variable  Contract  Owners. A majority of the  disinterested  a_'Trustees of the
Fund shall determine whether or not any proposed action adequately  remedies any
material  irreconcilable  conflict,  but  in no  event  will  the  Fund  or  its
investment  adviser or the  Distributor  be required to  establish a new funding
medium for any  Variable  Contract.  The  Insurer  shall not be required by this
Section 4.4 to establish a new funding medium for  any_Variable  Contract if any
offer to do so has been  declined  by vote of a majority  of  Variable  Contract
Owners materially adversely affected by the material irreconcilable conflict.

        4.5 The Insurer, at least annually,  shall submit to the Fund's Board of
Trustees such reports, materials, or data as the Board reasonably may request so
that the Trustees of the Fund may fully carry out the  obligations  imposed upon
the  Board by the  conditions  contained  in the  application  for the Mixed and
Shared Funding  Exemptive Order and said reports,  materials,  and data shall be
submitted more frequently if deemed appropriate by the Board.

        4.6 All  reports of  potential  or  existing  conflicts  received by the
Fund's Board of Trustees,  and all Board action with regard to  determining  the
existence  of a  conflict,  notifying  Participating  Insurance  Companies  of a
conflict,  and  determining  whether any proposed action  adequately  remedies a
conflict,  shall be properly recorded in the minutes of the Board of Trustees of
the Fund or other appropriate  records,  and such minutes or other records shall
be made available to the SEC upon request._

        4.7 The Board of Trustees of the Fund shall promptly  notify the Insurer
in writing of its determination of the existence of an  irreconcilable  material
conflict and its implications._

ARTICLE V.     PROSPECTUSES AND PROXY STATEMENTS: VOTING

        5.1 The Insurer shall distribute such prospectuses, proxy statements and
periodic  reports of the Fund to the owners of Variable  Contracts issued by_the
Insurer as required to be  distributed  to such Variable  Contract  Owners under
applicable federal or state law.

        5.2 The Distributor shall provide the Insurer with as many copies of the
current  prospectus  of the  Fund as the  Insurer  may  reasonably  request.  If
requested  by  the  Insurer  in  lieu  thereof,  the  Fund  shall  provide  such
documentation (including a final copy of the Fund's prospectus as set in type or
in camera-ready  copy) and other assistance as is reasonably  necessary in order
for the Insurer to either print a stand-alone  document or print together in one
document the current prospectus for the Variable Contracts issued by the Insurer
and the  current  prospectus  for the Fund,  or a  document  combining  the Fund
prospectus with prospectuses of other funds in which the Variable  Contracts may
be invested.  The Fund shall bear the expense of printing  copies of its current
prospectus that will be distributed to existing  Variable  Contract Owners,  and
the Insurer shall bear the expense of printing  copies of the Fund's  prospectus
that are used in connection with offering the Variable  Contracts  issued by the
Insurer.

        5.3 The Fund and the Distributor  shall provide,  at the Fund's expense,
such copies of the Fund's current Statement of Additional Information ("SAI") as
may  reasonably  be  requested,  to the  Insurer  and to any owner of a Variable
Contract issued by the Insurer who requests such SAI.

        5.4 The Fund,  at its expense,  shall provide the Insurer with copies of
its proxy materials, periodic reports to shareholders,  and other communications
to  shareholders  in such quantity as the Insurer shall  reasonably  require for
purposes of distributing to owners of Variable  Contracts issued by the Insurer.
The Fund, at the Insurer's expense, shall provide the Insurer with copies of its
periodic  reports to shareholders  and_other  communications  to shareholders in
such quantity as the Insurer shall reasonably request for use in connection with
offering  the  Variable  Contracts  issued by the  Insurer.  If requested by the
Insurer in lieu thereof, the Fund shall provide such documentation  (including a
final copy of the Fund's proxy materials, periodic reports to shareholders,  and
other  communications to shareholders,  as set in type or in camera-ready  copy)
and other  assistance as reasonably  necessary in order for the Insurer to print
such shareholder acommunications for distribution.

        5.5 For so long as the SEC  interprets  the  1940  Act to  require  pass
through voting by Participating  Insurance Companies whose Separate Accounts are
registered  as investment  companies  under the 1940 Act, the Insurer shall vote
shares of each Portfolio of the Fund held in a Separate  Account or a subaccount
thereof,  whether or not  registered  under the 1940 Act, at regular and special
meetings of the Fund in  accordance  with  instructions  timely  received by the
Insurer (or its designated  agent) from owners of Variable  Contracts  funded by
such Separate  Account or  subaccount  thereof  having a voting  interest in the
Portfolio.  The Insurer  shall vote shares of a Portfolio  of the Fund held in a
Separate  Account or a subaccount  thereof that are attributable to the Variable
Contracts as to which no timely  instructions  are  received,  as well as shares
held in such Separate Account or subaccount thereof that are not attributable to
the Variable  Contracts and owned  beneficially  by the Insurer  (resulting from
charges against the Variable Contracts or otherwise),  in the same proportion as
the votes  cast by  owners of the  Variable  Contracts  funded by that  Separate
Account or subaccount  thereof  having a voting  interest in the Portfolio  from
whom  instructions  have been timely received.  The Insurer shall vote shares of
each  Portfolio  of the  Fund_held in its general  account,  if any, in the same
proportion as the votes cast with respect to shares of the Portfolio held in all
Separate Accounts of the Insurer or subaccounts thereof, in the aggregate.

        5.6  During  such time as the Fund  engages  in Mixed  Funding or Shared
Funding, the Fund shall disclose in its prospectus that (1) the Fund is intended
to be a funding  vehicle  for  variable  annuity  and  variable  life  insurance
contracts offered by various insurance  companies,  (2) material  irreconcilable
conflicts  possibly  may arise,  and (3) the Board of  Trustees Of the Fund will
monitor events in order to identify the existence of any material irreconcilable
conflicts and to determine what action,  if any,  should be taken in response to
any  such  conflict.  The Fund  hereby  notifies  the  Insurer  that  prospectus
disclosure may be appropriate  regarding  potential  risks of offering shares of
the Fund to separate  accounts  funding  both  variable  annuity  contracts  and
variable  life  insurance  policies and to separate  accounts  funding  Variable
Contracts of unaffiliated life insurance companies.

ARTICLE VI.    SALES MATERIAL AND INFORMATION

        6.1 The Insurer shall  furnish,  or shall cause to be furnished,  to the
Fund or its  designee,  each  piece of  sales  literature  or other  promotional
material in which the Fund (or any Portfolio  thereof) or its investment adviser
or the  Distributor  is named at least 15 days prior to the  anticipated  use of
such material,  and no such sales literature or other promotional material shall
be used unless the Fund and the  Distributor  or the designee of either  approve
the material or do not respond with comments on the material within 10 days from
receipt of the material.

        6.2 The Insurer  agrees  that  neither it nor any of its  affiliates  or
agents shall give any information or make any  representations  or statements on
behalf  of the  Fund or  concerning  the Fund  other  than  the  information  or
representations  contained in the  Registration  Statement or prospectus for the
Fund shares,  as such  registration  statement and  prospectus may be amended or
supplemented  from time to time, or in reports or proxy statements for the Fund,
or in sales literature or other promotional material approved by the Fund or its
designee and by the  Distributor or its designee,  except with the permission of
the Fund or its designee and the Distributor or its designee.

        6.3 The Fund or the  Distributor or the designee of either shall furnish
to the  Insurer  or its  designee,  each  piece  of  sales  literature  or other
promotional  material in which the Insurer or its Separate Accounts are named at
least  15  days  prior  to the  anticipated  use of such  material,  and no such
material shall be used unless the Insurer or its designee  approves the material
or does not respond with comments on the material within 10 days from receipt of
the material.

        6.4 The Fund and the Distributor  agree that each and the affiliates and
agents of each shall not give any  information  or make any  representations  on
behalf of the Insurer or concerning the Insurer,  the Separate Accounts,  or the
Variable  Contracts  issued  by the  Insurer,  other  than  the  information  or
representations  contained in a  registration  statement or prospectus  for such
Variable Contracts, as such registration statement and prospectus may be amended
or  supplemented  from time to time, or in reports for the Separate  Accounts or
prepared for  distribution  to owners of such  Variable  Contracts,  or in sales
literature  or  other  promotional  material  approved  by  the  Insurer  or its
designee, except with the permission of the Insurer.

        6.5 The Fund will provide to the Insurer at least one  complete  copy of
the Mixed and Shared Funding Exemptive  Application and any amendments  thereto,
all  prospectuses,   Statements  of  Additional   Information,   reports,  proxy
statements  and other voting  solicitation  materials,  and all  amendments  and
supplements to any of the above, that relate to the Fund or its shares, promptly
after the filing of such document with the SEC or other regulatory authorities.

        6.6 The Insurer will provide to the Fund all  prospectuses  (which shall
include an offering  memorandum if the Variable  Contracts issued by the Insurer
or  interests  therein are not  registered  under the 1933 Act),  Statements  of
Additional Information,  reports, solicitations for voting instructions relating
to the Fund,  and all  amendments or supplements to any of the above that relate
to the Variable  Contracts issued by the Insurer or the Separate  Accounts which
utilize the Fund as an underlying  investment medium,  promptly after the filing
of such document with the SEC or other regulatory authority.

        6.7 For purposes of this  Article VI, the phrase  "sales  literature  or
other  promotional  material"  includes,  but is not limited to,  advertisements
(such as material published,  or designed for use, in a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion  pictures,  computerized  media, or other
public media), sales literature (i.e., any written communication  distributed or
made  generally  available  to  customers  or the public,  including  brochures,
circulars,  research  reports,  market  letters,  form letters,  seminar  texts,
reprints or excerpts of any other advertisement,  sales literature, or published
article),  educational or training materials or other communications distributed
or made generally available to some or all agents or employees.

ARTICLE VII.   INDEMNIFICATION

        7.1    INDEMNIFICATION BY THE INSURER

               7.1(a) The Insurer  agrees to  indemnify  and hold  harmless  the
Fund,  each of its  Trustees and  officers,  any  affiliated  person of the Fund
within  the  meaning of Section  2(a)(3)  of the 1940 Act,  and the  Distributor
(collectively,  the  "Indemnified  Parties"  for  purposes of this  Section 7.1)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement  with the written  consent of the Insurer) or litigation  expenses
(including  legal and other  expenses),  to which the  Indemnified  Parties  may
become  subject  under any statute or  regulation,  at common law or  otherwise,
insofar as such losses, claims, damages,  liabilities or litigation expenses are
related  to the  sale  or  acquisition  of the  Fund's  shares  or the  Variable
Contracts issued by the Insurer and:

                      (i) arise out of or are based upon any untrue statement or
               alleged  untrue  statement of any material fact  contained in the
               registration  statement or  prospectus  (which  shall  include an
               offering  memorandum)  for the Variable  Contracts  issued by the
               Insurer or sales  literature for such Variable  Contracts (or any
               amendment or supplement to any of the foregoing), or arise out of
               or are based upon the  omission or the alleged  omission to state
               therein  a  material  fact  required  to  be  stated  therein  or
               necessary to make the statements therein not misleading, provided
               that  this  agreement  to  indemnify  shall  not  apply as to any
               Indemnified  Party if such  statement or omission or such alleged
               statement or omission was made in reliance upon and in conformity
               with information  furnished to the Insurer by or on behalf of the
               Fund for use in the registration  statement or prospectus for the
               Variable  Contracts issued by the Insurer or sales literature (or
               any amendment or  supplement)  or otherwise for use in connection
               with the sale of such Variable Contracts or Fund shares; or

                      (ii)  arise  out of or as a  result  of any  statement  or
               representation   (other  than   statements   or   representations
               contained  in the  registration  statement,  prospectus  or sales
               literature  of the Fund not  supplied  by the  Insurer or persons
               under its  control) or wrongful  conduct of the Insurer or any of
               its  affiliates,  employees or agents with respect to the sale or
               distribution of the Variable  Contracts  issued bv the Insurer or
               the Fund shares; or

                      (iii) arise out of any untrue  statement or alleged untrue
               statement  of  a  material  fact   contained  in  a  registration
               statement,  prospectus,  or sales  literature  of the Fund or any
               amendment  thereof  or  supplement  thereto  or the  omission  or
               alleged  omission to state therein a material fact required to be
               stated  therein or necessary to make the  statements  therein not
               misleading  if such a statement  or omission was made in reliance
               upon  information  furnished  to the Fund by or on  behalf of the
               Insurer; or

                      (iv) arise out of or result  from any  material  breach of
               any  representation  and/or  warranty made by the Insurer in this
               Agreement  or arise  out of or  result  from any  other  material
               breach of this Agreement by the Insurer;

except to the extent provided in Sections 7.1(b) and 7.1(c) hereof.

               7.1(b) The Insurer shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
expenses to which an Indemnified  Party would  otherwise be subject by reason of
willful  misfeasance,  bad faith, or gross  negligence in the performance of the
Indemnified  Party's  duties or by reason of the  Indemnified  Party's  reckless
disregard of obligations or duties under this Agreement or to the Fund.

               7.1(c) The Insurer shall not be liable under this indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such Party shall have notified the Insurer in writing  within a reasonable  time
after the summons or other first legal process giving  information of the nature
of the claim shall have been served upon such  Indemnified  Party (or after such
Party shall have received notice of such service on any designated  agent),  but
failure to notify the  Insurer of any such claim  shall not  relieve the Insurer
from any liability which it may have to the Indemnified  Party against whom such
action is brought otherwise than on account of this  indemnification  provision.
In case any such action is brought against the Indemnified  Parties, the Insurer
shall be entitled to  participate,  at its own  expense,  in the defense of such
action.  The Insurer also shall be entitled to assume the defense thereof,  with
counsel  satisfactory  to the party named in the action.  After  notice from the
Insurer to such party of the Insurer's  election to assume the defense  thereof,
the Indemnified Party shall bear the fees and expenses of any additional counsel
retained  by it, and the  Insurer  will not be liable to such  party  under this
Agreement for any legal or other  expenses  subsequently  incurred by such party
independently in connection with the defense thereof other than reasonable costs
of investigation.

               7.1(d) The Indemnified  Parties shall promptly notify the Insurer
of the commencement of any litigation or proceedings  against them in connection
with the issuance or sale of the Fund shares or the Variable Contracts issued by
the Insurer or the operation of the Fund.

        7.2    INDEMNIFICATION BY THE DISTRIBUTOR

               7.2(a) The Distributor  agrees to indemnify and hold harmless the
Insurer,  its affiliated  principal  underwriter of the Variable Contracts,  and
each of their  directors and officers and any  affiliated  person of the Insurer
within  the  meaning  of  Section  2(a)(3)  of the 1940 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  7.2) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written consent of the Distributor) or litigation  expenses (including legal
and other  expenses) to which the  Indemnified  Parties may become subject under
any statute or regulation,  at common law or otherwise,  insofar as such losses,
claims,  damages,  liabilities or litigation expenses are related to the sale or
acquisition of the Fund's shares or the Variable Contracts issued by the Insurer
and:

                      (i) arise out of or are based upon any untrue statement or
               alleged  untrue  statement of any material fact  contained in the
               registration  statement or prospectus or sales  literature of the
               Fund (or any amendment or supplement to any of the foregoing), or
               arise  out of or are  based  upon  the  omission  or the  alleged
               omission to state  therein a material  fact required to be stated
               therein  or  necessary  to  make  the   statements   therein  not
               misleading,  provided that this agreement to indemnify  shall not
               apply as to any  Indemnified  Party if such statement or omission
               or such alleged  statement or omission was made in reliance  upon
               and in conformity with  information  furnished to the Distributor
               or the Fund or the  designee  of  either  by or on  behalf of the
               Insurer for use in the  registration  statement or prospectus for
               the Fund or in sales  literature (or any amendment or supplement)
               or otherwise for use in the registration  statement or prospectus
               for  the  Fund  or in  sales  literature  (or  any  amendment  or
               supplement)  or otherwise for use in connection  with the sale of
               such Variable Contracts or Fund shares;or

                      (ii)  arise  out of or as a  result  of any  statement  or
               representation   (other  than   statements   or   representations
               contained  in the  registration  statement,  prospectus  or sales
               literature  for  the  Variable  Contracts  not  supplied  by  the
               Distributor  or any  employees  or agents  thereof)  or  wrongful
               conduct of the Fund or Distributor, or the affiliates, employees,
               or agents of the Fund or the Distributor with respect to the sale
               or distribution of the Variable  Contracts  issued by the Insurer
               or Fund shares; or

                      (iii) arise out of any untrue  statement or alleged untrue
               statement  of  a  material  fact   contained  in  a  registration
               statement,  prospectus, or sales literature covering the Variable
               Contract  issued by the  Insurer,  or any  amendment  thereof  or
               supplement  thereto, or the omission or alleged omission to state
               therein  a  material  fact  required  to  be  stated  therein  or
               necessary  to  make  the  statement  or  statements  therein  not
               misleading,  if such  statement  or omission was made in reliance
               upon information  furnished to the Insurer by or on behalf of the
               Fund; or

                      (iv) arise out of or result  from any  material  breach of
               any  representation  and/or  warranty made by the  Distributor in
               this  Agreement or arise out of or result from any other material
               breach of this Agreement by the Distributor; except to the extent
               provided in Sections 7.2(b) and 7.2(c) hereof.

               7.2(b)   The   Distributor   shall  not  be  liable   under  this
indemnification   provision  with  respect  to  any  losses,  claims,   damages,
liabilities or litigation expenses to which an Indemnified Party would otherwise
be subject by reason of willful  misfeasance,  bad faith, or gross negligence in
the  performance  of  the  Indemnified  Party's  duties  or  by  reason  of  the
Indemnified  Party's  reckless  disregard  of  obligations  or duties under this
Agreement or to the Insurer or the Separate Accounts.

               7.2(c)   The   Distributor   shall  not  be  liable   under  this
indemnification  provision with respect to any claim made against an Indemnified
Party unless such Party shall have notified the  Distributor in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party after such Party shall have received notice of_such service on
any designated  agent),  but failure to notify the Distributor of any such claim
shall not relieve the  Distributor  from any liability  which it may have to the
Indemnified  Party against whom such action is brought otherwise than on account
of this  indemnification  provision.  In case any such action is brought against
the Indemnified Parties, the Distributor will be entitled to participate,  at is
own expense,  in the defense thereof.  The Distributor also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action.  After notice from the  Distributor  to such party of the  Distributor's
election to assume the defense  thereof,  the  Indemnified  Party shall bear the
fees and expenses of any additional  counsel retained by it, and the Distributor
will not be liable to such  party  under this  Agreement  for any legal or other
expense subsequently incurred by such party independently in connection with the
defense thereof other than reasonable costs of investigation.

               7.2(d) The Insurer shall promptly  notify the  Distributor of the
commencement of any litigation or proceedings  against it or any of its officers
or directors in connection  with the issuance or sale of the Variable  Contracts
issued by the Insurer or the operation of the Separate Accounts.

        7.3    INDEMNIFICATION BY THE FUND_

               7.3(a)  The  Fund  agrees  to  indemnify  and hold  harmless  the
Insurer, its affiliated principal underwriter of the Variable Contracts, each of
their directors and officers and any affiliated person of the Insurer within the
meaning  of  Section  2(a)(3) of the 1940 Act  (collectively,  the  "Indemnified
Parties" for  purposes of this Section 7.3) against any and all losses,  claims,
damages,  liabilities  (including  amounts paid in  settlement  with the written
consent of the Fund) or litigation expenses (including legal and other expenses)
to which the  Indemnified  Parties  may  become  subject  under any  statute  or
regulation, at common law or otherwise, insofar as such losses, claims, damages,
liabilities or litigation expenses are related to the sale or acquisition of the
Fund's shares or the Variable Contracts issued by the Insurer and:

                      (i) arise out of or are based upon any untrue statement or
               alleged  untrue  statement of any material fact  contained in the
               registration  statement or prospectus or sales  literature of the
               Fund (or any amendment or supplement to any of the foregoing), or
               arise  out of or are  based  upon  the  omission  or the  alleged
               omission to state  therein a material  fact required to be stated
               therein  or  necessary  to  make  the   statements   therein  not
               misleading,  provided that this agreement to indemnify  shall not
               apply as to any  Indemnified  Party if such statement or omission
               or such alleged  statement or omission was made in reliance  upon
               and in conformity with  information  furnished to the Distributor
               or the Fund or the  designee  of  either  by or on  behalf of the
               Insurer for use in the  registration  statement or prospectus for
               the Fund or in sales  literature (or any amendment or supplement)
               or otherwise for use in connection  with the sale of the Variable
               Contracts issued by the Insurer or Fund shares; or

                      (ii)  arise  out of or as a  result  of any  statement  or
               representation   (other  than   statements   or   representations
               contained  in the  registration  statement,  prospectus  or sales
               literature  for  the  Variable  Contracts  not  supplied  by  the
               Distributor  or any  employees  or agents  thereof)  or  wrongful
               conduct of the Fund, or the affiliates,  employees,  or agents of
               the  Fund,  with  respect  to the  sale  or  distribution  of the
               Variable Contracts issued by the Insurer or Fund shares; or

                      (iii) arise out of any untrue  statement or alleged untrue
               statement  of  a  material  fact   contained  in  a  registration
               statement,  prospectus or sales literature  covering the Variable
               Contracts  issued by the  Insurer,  or any  amendment  thereof or
               supplement  thereto, or the omission or alleged omission to state
               therein  a  material  fact  required  to  be  stated  therein  or
               necessary  to  make  the  statement  or  statements  therein  not
               misleading,  if such  statement  or omission was made in reliance
               upon information  furnished to the Insurer by or on behalf of the
               Fund; or

                      (iv) arise out of or result  from any  material  breach of
               any  representation  and/or  warranty  made  by the  Fund in this
               Agreement  or arise  out of or  result  from any  other  material
               breach of this Agreement by the Fund;

except to the extent provided in Sections 7.3(b) and 7.3(c) hereof.

               7.3(b)  The Fund shall not be liable  under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
expenses to which an Indemnified  Party would  otherwise be subject by reason of
willful  misfeasance,  bad faith, or gross  negligence in the performance of the
Indemnified  Party's  duties or by reason of the  Indemnified  Party's  reckless
disregard of obligations or duties under this Agreement or to the Insurer or the
Separate Accounts.

               7.3(c)  The Fund shall not be liable  under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such party shall have  notified  the Fund in writing  within a  reasonable  time
after the summons or other first legal process giving  information of the nature
of the claim shall have been served upon such  Indemnified  Party (or after such
Party shall have received notice of such service on any designated  agent),  but
failure to notify the Fund of any such claim shall not relieve the Fund from any
liability which it may have to the Indemnified Party against whom such action is
brought otherwise than on account of this indemnification provision. In case any
such  action  is  brought  against  the  Indemnified  Parties,  the Fund will be
entitled to participate,  at its own expense,  in the defense thereof.  The Fund
also shall be entitled to assume the defense thereof,  with counsel satisfactory
to the party  named in the action.  After  notice from the Fund to such party of
the Fund's election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Fund will not be liable to such  party  under  this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

               7.3(d)  The  Insurer  shall  promptly  notify  the  Fund  of  the
commencement of any litigation or proceedings  against it or any of its officers
or directors in connection  with the issuance or sale of the Variable  Contracts
issued by the Insurer or the sale of the Fund's shares.

ARTICLE VIII.  APPLICABLE LAW

        8.1  This  Agreement  shall  be  construed  and  the  provisions  hereof
interpreted under and in accordance with the laws of the State of Pennsylvania.

        8.2 This Agreement shall be subject to the provisions of the 1933, 1934,
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes,  rules and regulations as the SEC may grant
(including,  but not limited to, the Mixed and Shared Funding  Exemptive Order),
and the terms hereof shall be interpreted and construed in accordance therewith.

ARTICLE IX.    TERMINATION

        9.1    This Agreement shall terminate:

               (a) at the  option  of any  party  with  respect  to  some or all
Portfolios upon 180 days advance written notice to the other parties; or

               (b) at the option of the Insurer with respect to any Portfolio if
shares of the Portfolios are not reasonably  available to meet the  requirements
of the Variable  Contracts issued by the Insurer,  as determined by the Insurer,
and upon prompt notice by the Insurer to the other parties; or

               (c) at the option of the Fund or the Distributor upon institution
of formal proceedings  against the Insurer or its agent by the NASD, the SEC, or
any state  securities  or  insurance  department  or any other  regulatory  body
regarding  the Insurer's  duties under this  Agreement or related to the sale of
the  Variable  Contracts  issued by the Insurer,  the  operation of the Separate
Accounts, or the purchase of the Fund shares; or

               (d) at the  option  of the  Insurer  upon  institution  of formal
proceedings  against the Fund or the  Distributor  by the NASD,  the SEC, or any
state securities or insurance department or any other regulatory body; or
               (e) upon requisite vote of the Variable Contract Owners having an
interest in the Separate Accounts (or any subaccounts thereof) to substitute the
shares of another investment company for the corresponding shares of the Fund or
a Portfolio in  accordance  with the terms of the Variable  Contracts  for which
those shares had been selected or serve as the underlying investment media; or

               (f) in  the  event  any of the  shares  of a  Portfolio  are  not
registered,  issued or sold in accordance with  applicable  state and/or federal
law, or such law precludes the use of such shares as the  underlying  investment
media of the Variable Contracts issued or to be issued by the Insurer; or

               (g) by  any  party  to the  Agreement  upona  determination  by a
majority  of the  Trustees  of the  Fund,  or a  majority  of its  disinterested
Trustees,  that an  irreconcilable  conflict,  as described in Article IV hereof
exists; or

               (h) at the option of the Insurer if the Fund or a Portfolio fails
to meet the requirements  under Subchapter M of the Code for  qualification as a
Regulated   Investment   Company   specified   in  Section  3.2  hereof  or  the
diversification  requirements specified in Section 3.3 hereof, or if the Insurer
reasonably  believes  that the Fund or a  Portfolio  may fail to so  qualify  or
comply.

        9.2 Each party to this Agreement shall promptly notify the other parties
to the  Agreement  of the  institution  against  such  party of any such  formal
proceedings  as described in Sections  9.1(c) and (d) hereof.  The Insurer shall
give 60 days prior  written  notice to the Fund of the date of any proposed vote
of Variable Contract Owners to replace the Fund's shares as described in Section
9.1 (e) hereof.

        9.3 Except as necessary to implement  Variable  Contract Owner initiated
transactions, or as required by state insurance laws or regulations, the Insurer
shall not redeem Fund shares  attributable to the Variable  Contracts  issued by
the Insurer (as opposed to Fund shares attributable to the Insurer's assets held
in the Separate  Accounts),  and the Insurer shall not prevent Variable Contract
Owners from allocating payments to a Portfolio,_ until 60 days after the Insurer
shall have notified the Fund or Distributor of its intention to do so.

        9.4 Notwithstanding any termination of this Agreement,  the Fund and the
Distributor  shall at the  option  of the  Insurer  continue  to make  available
additional  shares of the Fund  pursuant  to the terms  and  conditions  of this
Agreement,  for all  Variable  Contracts  in  effect  on the  effective  date of
reallocate  investments in the Portfolios of the Fund and redeem  investments in
the Portfolios,  and shall be permitted to invest in the Portfolios in the event
that owners of the Existing  Contracts make additional  purchase  payments under
the Existing  Contracts.  If this Agreement  terminates,  the parties agree that
Sections  3.10,  7.1,  7.2,  7.3, 8.1, and 8.2, and, to the extent that all or a
portion of the assets of the  Separate  Accounts  continue to be invested in the
Fund or any Portfolio of the Fund,  Articles I, II, and IV_--_H and Sections 5.5
and 5.6 will remain in effect after termination.

ARTICLE X.     NOTICES

        Any  notice  shall be  sufficiently  given  when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.

        If to the Fund:

        Insurance Management Series
        Federated Investors Tower
        1001 Liberty Avenue
        Pittsburgh, Pennsylvania 15222-3779
        Attn.:  John W. McGonigle

        If to the Distributor:

        Federated Securities Corp.
        Federated Investors Tower
        1001 Liberty Avenue
        Pittsburgh, Pennsylvania 15222-3779
        Attn.:  John W. McGonigle

        If to the Insurer:

        United of Omaha Life Insurance Company
        3 - Law Division
        Mutual of Omaha Plaza
        Omaha, NE 68175-1008
        Attn.:  Variable Products Counsel

ARTICLE XI:    MISCELLANEOUS

        11.1 The Fund and the Insurer  agree that if and to the extent Rule 6e-2
or Rule  6e-3(T)  under the 1940 Act is  amended  or if Rule 6e-3 is  adopted in
final form, to the extent  applicable,  the Fund and the Insurer shall each take
such steps as may be  necessary to comply with the Rule as amended or adopted in
final form.

        11.2 A copy of the Fund's  Agreement and Declaration of Trust is on file
with the Secretary of the  Commonwealth  of  Massachusetts  and notice is hereby
given that any agreements that are executed on behalf of the Fund by any Trustee
or officer of the Fund are executed in his or her capacity as Trustee or officer
and not  individually.  The  obligations of this Agreement shall only be binding
upon the  assets  and  property  of the Fund and shall not be  binding  upon any
Trustee, officer or shareholder of the Fund individually.

        11.3  Nothing in this  Agreement  shall  impede the Fund's  Trustees  or
shareholders  of the shares of the Fund's  Portfolios from exercising any of the
rights  provided to such Trustees or  shareholders  in the Fund's  Agreement and
Declaration  of Trust,  as  amended,  a copy of which  will be  provided  to the
Insurer upon request.

        11.4  Administrative  services to Variable  Contract Owners shall be the
responsibility of Insurer.  Insurer,  on behalf of its separate accounts will be
the sole  shareholder of record of Fund shares.  Fund and Distributor  recognize
that they will derive a substantial savings in administrative  expense by virtue
of having a sole shareholder rather than multiple shareholders. In consideration
of the  administrative  savings resulting from having a sole shareholder  rather
than  multiple  shareholders,  Distributor  agrees to pay to  Insurer  an amount
computed at an annual rate of .25 of 1% of the average  daily net asset value of
shares held in subaccounts for which Insurer provides  administrative  services.
Distributor's  payments to Insurer are for  administrative  services only and do
not constitute payment in any manner for investment advisory services.

        11.5 It is  understood  that  the  name  "Federated"  or any  derivative
thereof  or logo  associated  with that  name is the  valuable  property  of the
Distributor and its  affiliates,  and that the Insurer has the right to use such
name (or derivative or logo) only so long as this  Agreement is in effect.  Upon
termination of this Agreement the Insurer shall forthwith cease to use such name
(or derivative or logo).

        11.6 The captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

        11.7  This  Agreement  may be  executed  simultaneously  in two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

        11.8 If any provision of this Agreement shall be held or made invalid by
a court  decision,  statute,  rule or otherwise,  the remainder of the Agreement
shall not be affected thereby.

        11.9 This  Agreement  may not be assigned by any party to the  Agreement
except with the written consent of the other parties to the Agreement.

IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be duly
executed as of the day and year first above written.

                                             INSURANCE MANAGEMENT SERIES


ATTEST:                             BY:
Name:  S.ELLIOTT COHAN                            Name:  JOHN W. MCGONIGLE
Title:  ASSISTANT SECRETARY                       Title:  VICE PRESIDENT


                                           FEDERATED SECURITIES CORP.


ATTEST:                            BY:

Name:  S. ELLIOTT COHAN                            Name:  JOHN W. MCGONIGLE
Title:  SECRETARY                                  Title:  EXECUTIVE VICE
PRESIDENT


                                                   UNITED OF OMAHA LIFE
                                                   INSURANCE COMPANY


ATTEST:                            BY:
Name:  KENNETH W. REITZ                            Name:  RICHARD A. WITT
Title:  2ND V.P. & COUNSEL                         Title:  SENIOR VICE PRESIDENT





EXHIBIT (8)(E)PARTICIPATION AGREEMENT WITH THE PIONEER VARIABLE CONTRACTS TRUST.


                                      DRAFT


                             PARTICIPATION AGREEMENT

                                      AMONG

                            [PIONEER'S FUND NAMES(S)]

                                       AND

                     UNITED OF OMAHA LIFE INSURANCE COMPANY


        THIS AGREEMENT, made and entered into as of this 1st day of May, 1997 by
and among UNITED OF OMAHA LIFE INSURANCE COMPANY (hereinafter,  the "Company), a
Nebraska  life  insurance  company,  on its own  behalf  and on  behalf  of each
segregated asset account of the Company set forth on Schedule A hereto as may be
amended  from  time  to  time  (each  account  hereinafter  referred  to as  the
"Account"),  and the undersigned fund, each a business trust organized under the
laws of Massachusetts  (hereinafter the "Fund")  [PIONEER'S  UNDERWRITER  NAME].
(hereinafter the Underwriter"), a Massachusetts corporation.

        WHEREAS,  the  Fund  engages  in  business  as  an  open-end  management
investment  company  and is  available  to act as  the  investment  vehicle  for
separate  accounts  established for variable life insurance and variable annuity
contracts  (the  "Variable  Insurance  Products")  to be  offered  by  insurance
companies  which have entered into  participation  agreements  with the Fund and
Underwriter (hereinafter "Participating Insurance Companies"); and

        WHEREAS,  the  beneficial  interest in the Fund is divided  into several
series of shares, each designated a "Portfolio" and representing the interest in
a particular managed portfolio of securities and other assets; and

        WHEREAS, the Fund has obtained an order from the Securities and Exchange
Commission  ("SEC")  granting  Participating  Insurance  Companies  and variable
annuity and  variable  life  insurance  separate  accounts  exemptions  from the
provisions of sections 9(a), 13(a),  15(a), and 15(b) of the Investment  Company
Act of 1940, as amended,  (hereinafter the "1940 Act") and Rules 6e-2(b)(15) and
6e-3(T) (b)(15)  thereunder,  if and to the extent necessary to permit shares of
the Fund to be sold to and held by variable  annuity and variable life insurance
separate accounts of both affiliated and unaffiliated  life insurance  companies
(hereinafter the "Shared Funding Exemptive Order"); and

        WHEREAS,  the Fund is  registered as an open-end  management  investment
company under the 1940 Act and shares of the Portfolios are registered under the
Securities Act of 1933, as amended (hereinafter the "1933 Act"); and

        WHEREAS, [PIONEER NAMES] (each hereinafter referred to as the "Adviser")
are each duly registered as an investment  adviser under the federal  Investment
Advisers Act of 1940, as amended, and any applicable state securities laws; and

        WHEREAS,  the Company has registered or will register  certain  variable
life insurance and variable annuity  contracts  supported wholly or partially by
the Account (the "Contracts")  under the 1933 Act, and said Contracts are listed
in Schedule A hereto,  as it may be amended from time to time by mutual  written
agreement; and

        WHEREAS,  the Account is duly established and maintained as a segregated
asset  account,  established  by  resolution  of the Board of  Directors  of the
Company,  on the date shown for such Account on Schedule A hereto,  to set aside
and invest assets attributable to the aforesaid Contracts; and

        WHEREAS,  the Company has  registered  or will register the Account as a
unit investment trust under the 1940 Act; and

        WHEREAS,  the  Underwriter is registered as a broker dealer with the SEC
under the  Securities  Exchange Act of 1934, as amended  (hereinafter  the "1934
Act"),  and is a  member  in  good  standing  of  the  National  Association  of
Securities Dealers, Inc. (hereinafter "NASD"); and

        WHEREAS,  to the  extent  permitted  by  applicable  insurance  laws and
regulations,  the Company intends to purchase shares in the Portfolios listed in
Schedule  A hereto,  as it may be  amended  from time to time by mutual  written
agreement  (the  "Designated  Portfolios")  on behalf of the Account to fund the
aforesaid  Contracts,  and the  Underwriter is authorized to sell such shares to
unit investment trusts such as the Account at net asset value;

        NOW, THEREFORE,  in consideration of their mutual promises, the Company,
the Fund and the Underwriter agree as follows:

ARTICLE I. SALE OF FUND SHARES

        1.1 The  Underwriter  agrees to sell to the Company  those shares of the
Designated Portfolios which the Account orders, executing such orders on a daily
basis at the net asset  value  next  computed  after  receipt by the Fund or its
designee of the order for the shares of the Designated Portfolios.

        1.2  The  Fund  agrees  to  make  shares  of the  Designated  Portfolios
available  for  purchase  at the  applicable  net  asset  value per share by the
Company and the Account on those days on which the Fund calculates its net asset
value pursuant to rules of the Securities and Exchange Commission,  and the Fund
shall use reasonable efforts to calculate such net asset value on each day which
the New York Stock Exchange is open for trading.  Notwithstanding the foregoing,
the Board of Directors of the Fund  (hereinafter the "Board") may refuse to sell
shares of any  Designated  Portfolio to any person,  or suspend or terminate the
offering of shares of any Designated Portfolio if such action is required by law
or by regulatory authorities having jurisdiction,  or is, in the sole discretion
of the Board acting in good faith and in light of their  fiduciary  duties under
federal and any  applicable  state laws,  necessary in the best interests of the
shareholders of such Designated Portfolio.

        1.3 The Fund and the  Underwriter  agree that shares of the Fund will be
sold only to Participating  Insurance Companies and their separate accounts.  No
shares of any Designated Portfolios will be sold to the general public. The Fund
and the  Underwriter  will not sell Fund  shares  to any  insurance  company  or
separate account unless an agreement  containing  provisions  substantially  the
same as  Articles I, III and VII of this  Agreement  is in effect to govern such
sales.

        1.4 The Fund agrees to redeem,  on the  Company's  request,  any full or
fractional  shares of the Designated  Portfolios held by the Company,  executing
such  requests  on a daily  basis at the net asset  value  next  computed  after
receipt by the Fund or its designee of the request for  redemption,  except that
the Fund  reserves the right to suspend the right of  redemption or postpone the
date of payment or satisfaction upon redemption consistent with Section 22(e) of
the 1940 Act and any rules thereunder, and in accordance with the procedures and
policies of the Fund as described in the then current prospectus.

        1.5 For  purposes  of  Section  1.1 and 1.4,  the  Company  shall be the
designee  of the Fund for  receipt of purchase  and  redemption  orders from the
Account,  and receipt by such  designee  shall  constitute  receipt by the Fund;
provided  that the Company  receives the order by 4:00 p.m.  Boston time and the
Fund  receives  notice  of such  order  by 9:30  a.m.  Boston  time on the  next
following  Business Day. "Business Day" shall mean any day on which the New York
Stock  Exchange  is open for trading  and on which the Fund  calculates  its net
asset value pursuant to the rules of the SEC.

        1.6 The  Company  agrees  to  purchase  and  redeem  the  shares of each
Portfolio  offered by the then current  prospectus of the Fund and in accordance
with the provisions of such prospectus.

        1.7 The Company shall pay for Fund shares on the next Business Day after
an order to purchase  Fund shares is made in accordance  with the  provisions of
Section 1.5 hereof.  Payment  shall be in federal funds  transmitted  by wire by
3:00 p.m.  Boston  time.  If payment in Federal  Funds for any  purchase  is not
received or is received by the Fund after 3:00 p.m. Boston time on such Business
Day, the Company shall promptly, upon the Fund's request, reimburse the Fund for
any charges,  costs,  fees,  interest or other expenses  incurred by the Fund in
connection  with any advances to, or borrowings  or overdrafts  by, the Fund, or
any similar expenses incurred by the Fund, as a result of portfolio transactions
effected by the Fund based upon such purchase  request.  For purposes of Section
2.8 and 2.9 hereof, upon receipt by the Fund of the federal funds so wired, such
funds shall cease to be the  responsibility  of the Company and shall become the
responsibility of the Fund.

        1.8  Issuance  and  transfer of the Fund's  shares will be by book entry
only.  Stock  certificates  will not be issued to the  Company  or any  Account.
Shares ordered from the Fund will be recorded in an  appropriate  title for each
Account or the appropriate subaccount of each Account.

        1.9 The Fund  shall  furnish  same  day  notice  (by wire or  telephone,
followed by written  confirmation)  to the Company of any income,  dividends  or
capital gain  distributions  payable on the Designated  Portfolios'  shares. The
Company  hereby elects to receive all such income,  dividends,  and capital gain
distributions as are payable on Designated Portfolio shares in additional shares
of that Portfolio. The Company reserves the right to revoke this election and to
receive all such income  dividends and capital gain  distributions  in cash. The
Fund shall  notify  the  Company of the number of shares so issued as payment of
such dividends and distributions.

        1.10  The Fund  shall  make  the net  asset  value  per  share  for each
Designated  Portfolio  available  to the  Company  on a daily  basis  as soon as
reasonably practical after the net asset value per share is calculated (normally
by 6:30 p.m.  Boston time) and shall use its best efforts to make such net asset
value per share available by 7 p.m. Boston time.

        1.11 The Parties hereto acknowledge that the arrangement contemplated by
this  Agreement  is not  exclusive;  the  Fund's  shares  may be sold  to  other
insurance  companies (subject to Section 1.3 and Article VI hereof) and the cash
value of the Contracts may be invested in other investment companies;  provided,
however, that (a) the Company gives the Fund and the Underwriter 45 days written
notice of its  intention to make such other  investment  company  available as a
funding  vehicle for the  Contracts;  or (b) such other  investment  company was
available  as a  funding  vehicle  for the  Contracts  prior to the date of this
Agreement  and the  Company so informs the Fund and  Underwriter  prior to their
signing this  Agreement;  or (c) the Fund or Underwriter  consents to the use of
such other investment company, such consent not to be unreasonably withheld.

ARTICLE II. REPRESENTATIONS AND WARRANTIES

        2.1 The Company  represents  and warrants that the Contracts are or will
be registered  under the 1933 Act; that the Contracts will be issued and sold in
compliance in all material  respects with all applicable  federal and state laws
and that the sale of the  Contracts  shall comply in all material  respects with
state insurance  suitability  requirements.  The Company further  represents and
warrants  that it is an insurance  company duly  organized  and in good standing
under applicable law and that it has legally and validly established the Account
prior to any issuance or sale thereof as a segregated  asset  account  under the
Nebraska  insurance laws and has registered or, prior to any issuance or sale of
the  Contracts,  will  register  the  Account  as a  unit  investment  trust  in
accordance  with  the  provisions  of the  1940  Act to  serve  as a  segregated
investment account for the Contracts.

        2.2 The Fund  represents  and warrants that Fund shares sold pursuant to
this  Agreement  shall be  registered  under the 1933 Act, duly  authorized  for
issuance and sold in  compliance  with the laws of the State of Nebraska and all
applicable  federal  and  state  securities  laws and that the Fund is and shall
remain  registered  under the 1940 Act.  The Fund shall  amend the  Registration
Statement  for its shares  under the 1933 Act and the 1940 Act from time to time
as required in order to effect the continuous  offering of its shares.  The Fund
shall  register and qualify the shares for sale in  accordance  with the laws of
the various states only if and to the extent deemed advisable by the Fund or the
Underwriter.

        2.3 The Fund  currently  does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act, although it may
make such  payments  in the  future.  To the  extent  that it decides to finance
distribution  expenses  pursuant to Rule 12b-1,  the Fund will undertake to have
the Board, a majority of whom are not interested persons of the Fund,  formulate
and  approve  any plan  pursuant  to Rule  12b-1  under the 1940 Act to  finance
distribution expenses.

        2.4 The Fund makes no  representations  as to whether  any aspect of its
operations,  including  but not  limited  to,  investment  policies,  fees,  and
expenses,  complies with the insurance and other  applicable laws of the various
states,  except that the Fund  represents that the Fund's  investment  policies,
fees, and expenses are and shall at all times remain in compliance with the laws
of the State of Nebraska to the extent required to perform this Agreement.

        2.5 The  Fund  represents  that it is  lawfully  organized  and  validly
existing under the laws of the State of Massachusetts  and that it does and will
comply in all material respects with the 1940 Act.

        2.6 The Underwriter  represents and warrants that it is a member in good
standing of the NASD and is  registered  as a  broker-dealer  with the SEC.  The
Underwriter  further represents that it will sell and distribute the Fund shares
in accordance  with the laws of the State of Nebraska and any  applicable  state
and federal securities laws.

        2.7 The  Underwriter  represents  and  warrants  that the Adviser is and
shall remain duly registered  under all applicable  federal and state securities
laws  and  that  the  Adviser  shall  perform  its  obligations  for the Fund in
compliance  in all material  respects with the laws of the State of Nebraska and
any applicable state and federal securities laws.

        2.8 The Fund and the Underwriter represent and warrant that all of their
directors,  officers,  employees,  investment advisers, and other individuals or
entities  dealing  with the money  and/or  securities  of the Fund are and shall
continue  to be at all times  covered  by a  blanket  fidelity  bond or  similar
coverage  for the  benefit  of the Fund in an amount  not less than the  minimum
coverage  as  required  currently  by Rule  17g-(1)  of the 1940 Act or  related
provisions as may be  promulgated  from time to time.  The aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

        2.9 The  Company  represents  and  warrants  that all of its  directors,
officers,  employees, and other  individuals/entities  employed or controlled by
the Company dealing with the money and/or  securities of the Fund are covered by
a blanket  fidelity  bond or  similar  coverage  in an  amount  not less than $2
million.  The aforesaid bond includes  coverage for larceny and embezzlement and
is issued by a reputable  bonding  company.  The Company agrees that any amounts
received  under  such bond will be held by the  Company  for the  benefit of the
Fund. The Company agrees to make all reasonable efforts to see that this bond or
another bond  containing  these  provisions  is always in effect,  and agrees to
notify the Fund and the  Underwriter  in the event that such  coverage no longer
applies.  The Company  agrees to exercise  its best efforts to ensure that other
individuals/entities  not employed or controlled by the Company and dealing with
the money and/or securities of the Fund maintain a similar bond or coverage in a
reasonable amount.

ARTICLE III. PROSPECTUSES AND PROXY STATEMENTS: VOTING

        3.1 The Underwriter shall provide the Company with as many copies of the
Fund's current prospectus as the Company may reasonably request.  The Fund shall
bear the  expense of  printing  copies of its  current  prospectus  that will be
distributed to existing Contract owners,  and the Company shall bear the expense
of printing copies of the Fund's  prospectuses  that are used in connection with
offering the  contracts  issued by the  Company.  If requested by the Company in
lieu thereof, the Fund shall provide such documentation  (including a final copy
of the new prospectus as set in type at the Fund's expense) and other assistance
as is  reasonably  necessary  in order for the  Company  once each year (or more
frequently if the prospectus for the Fund is amended) to have the prospectus for
the Contracts and the Fund's  prospectus  printed together in one document (such
printing to be at the Company's expense).

        3.2 The Fund's  prospectus  shall state that the Statement of Additional
Information  ("SAI")  for the  Fund  is  available  from  the  Company,  and the
Underwriter  (or the Fund),  at its  expense,  shall print and provide a copy of
such SAI  free of  charge  to the  Company  for  itself  and for any  owner of a
Contract who requests such SAI.

        3.3 The Fund,  at its expense,  shall provide the Company with copies of
its  proxy  material,  reports  to  shareholders,  and other  communications  to
shareholders  in such  quantity  as the  Company  shall  reasonably  require for
distributing to Contract owners.

        3.4    If and to the extent required by law, the Company shall:

               (i)    solicit voting instructions from Contract owners;

               (ii)   vote the Fund shares in accordance with instructions
                      received from Contract owners; and

               (iii)  vote Fund  shares for  which  no  instructions  have  been
                      received in the same proportion  as Fund  shares  of  such
                      portfolio for which  instructions have  been received,  so
                      long as  and  to  the  extent  that  the SEC  continues to
                      interpret the 1940  Act  to  require  passthrough   voting
                      privileges for variable  contract  owners or to the extent
                      otherwise  required by law.  The   Company  reserves   the
                      right  to vote Fund shares  held  in any segregated  asset
                      account in its own right, to the extent permitted by law.

        3.5 Participating  Insurance Companies shall be responsible for assuring
that each of their separate  accounts  participating  in a Designated  Portfolio
calculates  voting  privileges as required by the Shared Funding Exemptive Order
and consistent with any reasonable standards that the Fund may adopt and provide
in writing.

        3.6 The Fund will comply with all  provisions  of the 1940 Act requiring
voting by  shareholders,  and in  particular  the Fund will  either  provide for
annual  meetings or comply with Section 16(c) of the 1940 Act (although the Fund
is not one of the trusts described in Section 16(c) of that Act) as well as with
Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will act in
accordance with the SEC's  interpretation  of the  requirements of Section 16(a)
with respect to periodic  elections  of directors or trustees and with  whatever
rules the Commission may promulgate with respect thereto.

        3.7 The  Fund  will  provide  the  Company  with as  much  notice  as is
reasonably  practicable of any proxy solicitation for any Designated  Portfolio,
and of any material change in the Fund's  registration  statement,  particularly
any change resulting in change to the  registration  statement or prospectus for
any Account.  The Fund will work with the Company so as to enable the Company to
solicit  proxies from Contract  owners,  or to make changes to its prospectus or
registration  statement,  in an orderly  manner.  The Fund will make  reasonable
efforts  to attempt  to have  changes  affecting  Contract  prospectuses  become
effective simultaneously with the annual updates for such prospectuses.

ARTICLE IV. SALES MATERIAL AND INFORMATION

        4.1 The Company shall  furnish,  or shall cause to be furnished,  to the
Fund or its  designee,  each  piece of  sales  literature  or other  promotional
material that the Company develops or uses and in which the Fund (or a Portfolio
thereof) or the Adviser or the Underwriter is named,  at least fifteen  Business
Days  prior  to its  use.  No such  material  shall  be used if the  Fund or its
designee  reasonably  object to such use  within  fifteen  Business  Days  after
receipt  of such  material.  The  Fund or its  designee  reserves  the  right to
reasonably  object  to the  continued  use of any  such  material,  and no  such
material shall be used if the Fund or its designee so object.

        4.2  The   Company   shall  not  give  any   information   or  make  any
representations  or statements  on behalf of the Fund or concerning  the Fund in
connection  with  the  sale of the  Contracts  other  than  the  information  or
representations  contained in the registration statement,  prospectus or SAI for
the  Fund  shares,  as such  registration  statement,  prospectus  or SAI may be
amended or supplemented from time to time, or in reports or proxy statements for
the Fund, or in sales literature or other  promotional  material approved by the
Fund or its designee or by the  Underwriter,  except with the  permission of the
Fund or the Underwriter or the designee of either.

        4.3 The Fund, Underwriter, or its designee shall furnish, or shall cause
to be  furnished,  to the  Company,  each  piece  of sales  literature  or other
promotional  material that it develops or uses and in which the Company,  and/or
its Account,  is named at least fifteen  Business Days prior to its use. No such
material  shall be used if the  Company  reasonably  objects  to such use within
fifteen  Business Days after receipt of such material.  The Company reserves the
right to reasonably  object to the continued  use of any such  material,  and no
such material shall be used if the Company so objects.

        4.4. The Fund and the Underwriter shall not give any information or make
any  representations  on behalf of the Company or  concerning  the Company,  the
Account,  or  the  Contracts  other  than  the  information  or  representations
contained in a registration statement,  prospectus, or SAI for the Contracts, as
such registration statement,  prospectus,  or SAI may be amended or supplemented
from time to time,  or in  published  reports for the  Account  which are in the
public domain or approved by the Company for distribution to Contract owners, or
in sales literature or other promotional material approved by the Company or its
designee, except with the permission of the Company.

        4.5 The Fund will provide to the Company at least one  complete  copy of
all registration  statements,  prospectuses,  SAIs,  reports,  proxy statements,
sales literature and other promotional  materials,  applications for exemptions,
requests for no-action  letters,  and all  amendments to any of the above,  that
relate  to the Fund or its  shares,  contemporaneously  with the  filing of such
document(s) with the SEC or other regulatory authorities.

        4.6 The Company will  provide to the Fund at least one complete  copy of
all registration  statements,  prospectuses,  SAIs,  reports,  solicitations for
voting   instructions,   sales  literature  and  other  promotional   materials,
applications for exemptions,  requests for no-action letters, and all amendments
to  any  of  the  above,   that  relate  to  the   Contracts   or  the  Account,
contemporaneously  with the  filing  of such  document(s)  with the SEC or other
regulatory authorities.

        4.7 For purposes of this Article IV, the phrase  "sales  literature  and
other  promotional  materials"  includes,  but is  not  limited  to,  any of the
following  that refer to the Fund or any  affiliate of the Fund:  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (I.E.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  reports,
market letters,  form letters,  seminar texts, reprints or excerpts of any other
advertisement,  sales literature, or published article), educational or training
materials or other  communications  distributed or made  generally  available to
some or all agents or  employees,  and  registration  statements,  prospectuses,
Statements of Additional Information,  shareholder reports, proxy materials, and
any other communications  distributed or made generally available with regard to
the Funds.

ARTICLE V. FEES AND EXPENSES

        5.1 The Fund and the Underwriter shall pay no fee or other  compensation
to the Company  under this  Agreement,  except that if the Fund or any Portfolio
adopts and  implements  a plan  pursuant  to Rule 12b-l to finance  distribution
expenses,  then the  Underwriter  may make  payments  to the  Company  or to the
underwriter  for the Contracts if and in amounts agreed to by the Underwriter in
writing,  and such payments will be made out of existing fees otherwise  payable
to  the  Underwriter,  past  profits  of the  Underwriter,  or  other  resources
available to the  Underwriter.  No such  payments  shall be made directly by the
Fund. Currently, no such payments are contemplated.  In addition, nothing herein
shall prevent the parties from otherwise agreeing to perform,  and arranging for
appropriate complensation for, other services relating to the Fund and/or to the
Accounts.

        5.2  All  expenses  incident  to  performance  by the  Fund  under  this
Agreement  shall  be paid by the  Fund.  The Fund  shall  see to it that all its
shares are registered and authorized for issuance in accordance  with applicable
federal  law  and,  if  and to the  extent  deemed  advisable  by the  Fund,  in
accordance with  applicable  state laws prior to their sale. The Fund shall bear
the  expenses  for the cost of  registration  and  qualification  of the  Fund's
shares,  preparation  and  filing  of the  Fund's  prospectus  and  registration
statement,  proxy materials and reports, setting the prospectus in type, setting
in type and printing the proxy materials and reports to shareholders  (including
the costs of printing a  prospectus  that  constitutes  an annual  report),  the
preparation of all statements and notices  required by any federal or state law,
and all taxes on the issuance or transfer of the Fund's shares.

        5.3 The  Company  shall bear the  expenses  of  distributing  the Fund's
prospectus to owners of Contracts  issued by the Company and of distributing the
Fund's proxy materials and reports to such Contract owners.

ARTICLE VI. DIVERSIFICATION AND QUALIFICATION

        6.1 Assuming that the  Contracts  comply with  paragraph 6.3 below,  the
Fund will  invest  its assets in such a manner as to ensure  that the  Contracts
will  be  treated  as  annuity  or  life  insurance   contracts,   whichever  is
appropriate,  under the Internal  Revenue Code of 1986,  as amended (the "Code")
and the regulations  issued  thereunder (or any successor  provisions).  Without
limiting the scope of the foregoing, the Fund will comply with Section 817(h) of
the Code and Treasury Regulation  ss.1.817-5,  and any Treasury  interpretations
thereof,  relating to the  diversification  requirements  for variable  annuity,
endowment,   or  life   insurance   contracts,   and  any  amendments  or  other
modifications  or successor  provisions to such Section or  Regulations.  In the
event of a breach of this  Article VI by the Fund,  it will take all  reasonable
steps (a) to notify the Company of such breach and (b) to  adequately  diversify
the Fund so as to  achieve  compliance  within  the  grace  period  afforded  by
Regulation 817.5.

        6.2 Assuming that the  Contracts  comply with  paragraph 6.3 below,  the
Fund represents that it and each Designated Portfolio is or will be qualified as
a Regulated  Investment Company under Subchapter M of the Code, and that it will
make every  effort to maintain  such  qualification  (under  Subchapter M or any
successor or similar provisions) and that it will notify the Company immediately
upon having a reasonable basis for believing that it has ceased to so qualify or
that it might not so qualify in the future.

        6.3 Assuming that the Designated Portfolios in which the Account invests
comply  with  paragraphs  6. l and 6.2 above,  the Company  represents  that the
Contracts are  currently,  and at the time of issuance shall be, treated as life
insurance or annuity  insurance  contracts,  under applicable  provisions to the
Code, and that it will make every effort to maintain such treatment, and that it
will notify the Fund and the  Underwriter  immediately  upon having a reasonable
basis for  believing  the  Contracts  have  ceased to be so treated or that they
might not be so treated in the future.  The Company  agrees that any  prospectus
offering a contract  that is a  "modified  endowment  contract"  as that term is
defined in Section  7702A of the Code (or any  successor or similar  provision),
shall identify such contract as a modified endowment contract.

ARTICLE VII. POTENTIAL CONFLICTS

        7.1 The Board will  monitor the Fund for the  existence  of any material
irreconcilable  conflict  between the  interests of the  contract  owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons,  including: (a) an action by any state insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in which the investments of
any Portfolio are being managed;  (e) a difference in voting  instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision  by an insurer to  disregard  the  voting  instructions  of  contract
owners.  The Board shall  promptly  inform the Company if it determines  that an
irreconcilable material conflict exists and the implications thereof.

        7.2.  The Company  will report any  potential  or existing  conflicts of
which it is aware to the Board.  The  Company  will assist the Board in carrying
out its  responsibilities  under the Shared Funding Exemptive Order by providing
the Board with all  information  reasonably  necessary for the Board to consider
any issues raised.  This  includes,  but is not limited to, an obligation by the
Company to inform the Board  whenever  Contract  owner voting  instructions  are
disregarded.

        7.3 If it is determined by a majority of the Board, or a majority of its
disinterested  members,  that a material  irreconcilable  conflict  exists,  the
Company and other Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  Board  members),  take whatever  steps are necessary to remedy or
eliminate  the  irreconcilable  material  conflict,  up to  and  including:  (1)
withdrawing  the assets  allocable to some or all of the separate  accounts from
the Fund or any Portfolio and reinvesting such assets in a different  investment
medium,  including  (but not  limited  to)  another  Portfolio  of the Fund,  or
submitting the question whether such segregation should be implemented to a vote
of all affected  Contract owners and, as appropriate,  segregating the assets of
any appropriate group (I.E.,  annuity contract owners,  life insurance  contract
owners,  or  variable  contract  owners of one or more  Participating  Insurance
Companies) that votes in favor of such segregation,  or offering to the affected
Contract owners the option of making such a change; and (2),  establishing a new
registered management investment company or managed separate account.

        7.4 If a material  irreconcilable  conflict arises because of a decision
by the Company to disregard Contract owner voting instructions and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required, at the Fund's election, to withdraw the Account's investment in
the Fund and terminate this  Agreement  with respect to each Account;  provided,
however,  that such  withdrawal and  termination  shall be limited to the extent
required by the foregoing  material  irreconcilable  conflict as determined by a
majority of the  disinterested  members of the Board.  Any such  withdrawal  and
termination  must take place within six (6) months after the Fund gives  written
notice that this provision is being  implemented,  and until the end of that six
month  period the Fund shall  continue  to accept  and  implement  orders by the
Company for the purchase (and redemption) of shares of the Fund.

        7.5 If a material  irreconcilable  conflict  arises because a particular
state insurance  regulator's  decision  applicable to the Company conflicts with
the  majority of other state  regulators,  then the Company  will  withdraw  the
affected  Account's  investment in the Fund and terminate  this  Agreement  with
respect to such Account within six months after the Board informs the Company in
writing that it has determined that such decision has created an  irreconcilable
material conflict; provided, however, that such withdrawal and termination shall
be limited to the  extent  required  by the  foregoing  material  irreconcilable
conflict as determined by a majority of the disinterested  members of the Board.
Until the end of the  foregoing  six month  period,  the Fund shall  continue to
accept and implement  orders by the Company for the purchase (and redemption) of
shares of the Fund.

        7.6 For  purposes  of  Section  7.3  through  7.6 of this  Agreement,  a
majority of the  disinterested  members of the Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Fund be  required to  establish  a new funding  medium for the
Contracts.  The Company  shall not be required by Section 7.3 to establish a new
funding  medium for the Contract if an offer to do so has been  declined by vote
of  a  majority  of  Contract  owners  materially   adversely  affected  by  the
irreconcilable  material  conflict.  In the event that the Board determines that
any  proposed  action does not  adequately  remedy any  irreconcilable  material
conflict,  then the Company will withdraw the  Account's  investment in the Fund
and terminate this  Agreement  within six (6) months after the Board informs the
Company in writing of the foregoing determination;  provided, however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested members of the Board.

        7.7 If and to the extent the Shared  Funding  Order  contains  terms and
conditions  different from Sections 3.4, 3.5, 3.6, 7.1, 7.2, 7.3 and 7.5 of this
Agreement,  then the Fund  and/or  the  Participating  Insurance  Companies,  as
appropriate, shall take such steps as may be necessary to comply with the Shared
Funding  Exemptive Order, and Sections 3.3, 3.5, 3.6, 7.1, 7.2, 7.3, 7.4 and 7.5
of the  Agreement  shall  continue  in effect  only to the extent that terms and
conditions  substantially identical to such Sections are contained in the Shared
Funding Exemptive Order or any amendment thereto. If and to the extent that Rule
6e-2 and Rule 6e-3(T) are amended, or Rule 6e-3 is adopted, to provide exemptive
relief from any provision of the Act or the rules  promulgated  thereunder  with
respect to mixed or shared funding (as defined in the Shared  Funding  Exemptive
Order) on terms and conditions  materially different from those contained in the
Shared  Funding  Exemptive  Order,  then (a) the Fund  and/or the  participating
Insurance Companies,  as appropriate,  shall take such steps as may be necessary
to comply with Rules 6e-2 and 6e-3(T), as amended, and Rule 6e-3, as adopted, to
the extent such rules are applicable; and (b) Sections 3.4, 3.5, 3.6, 7.1., 7.2,
7.3, 7.4, and 7.5 of this Agreement  shall continue in effect only to the extent
that terms and conditions substantially identical to such Sections are contained
in such Rule(s) as so amended or adopted.

ARTICLE VIII. INDEMNIFICATION

        8.1    INDEMNIFICATION BY THE COMPANY

        8.1(a).  The Company  agrees to indemnify and hold harmless the Fund and
the Underwriter, and each of its directors and officers and each person, if any,
who  controls  the Fund or  Underwriter  within the meaning of Section 15 of the
1933 Act (except for those persons who are not associated with the  Underwriter,
Adviser,  or  any  of  their  affiliates  or  subsidiaries)  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.1) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written  consent of the Company) or  litigation  (including  legal and other
expenses), to which the Indemnified Parties may become subject under any statute
or  regulation,  at common law or  otherwise,  insofar as such  losses,  claims,
damages,  liabilities or expenses (or actions in respect thereof) or settlements
are related to the sale or  acquisition  of the Fund's  shares or the  Contracts
and:

     (i)  arise out of or are based upon any untrue statements or alleged untrue
          statements  of  any  material  fact  contained  in  the   registration
          statement,  prospectus,  or SAI for the  Contracts or contained in the
          Contracts or sales  literature  for the Contracts (or any amendment or
          supplement to any of the foregoing), or arise out of or are based upon
          the omission or the alleged  omission to state therein a material fact
          required  to be stated  therein or  necessary  to make the  statements
          therein not  misleading,  provided  that this  agreement  to indemnify
          shall  not  apply as to any  Indemnified  Party if such  statement  or
          omission or such  alleged  statement  or omission was made in reliance
          upon and in conformity with information furnished to the Company by or
          on  behalf  of  the  Fund  for  use  in  the  registration  statement,
          prospectus  or SAI for the  Contracts  or in the  Contracts  or  sales
          literature  (or any amendment or  supplement)  or otherwise for use in
          connection with the sale of the Contracts or Fund shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  Registration
          Statement,  prospectus,  SAI,  or  sales  literature  of the  Fund not
          supplied  by the  Company or persons  under its  control)  or wrongful
          conduct of the Company or persons under its  authorization or control,
          with  respect to the sale or  distribution  of the  Contracts  or Fund
          Shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a registration statement,  prospectus, SAI,
          or sales literature of the Fund or any amendment thereof or supplement
          thereto  or the  omission  or  alleged  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not misleading if such a statement or omission was
          made in  reliance  upon  information  furnished  to the  Fund by or on
          behalf of the Company; or

     (iv) arise as a result of any  material  failure by the  Company to provide
          the  services  and  furnish  the  materials  under  the  terms of this
          Agreement (including a failure, whether unintentional or in good faith
          or otherwise, to comply with the qualification  requirements specified
          in Article VI of this Agreement); or

     (v)  arise out of or result from any material breach of any  representation
          and/or  warranty made by the Company in this Agreement or arise out of
          or result  from any other  material  breach of this  Agreement  by the
          Company,  as  limited  by and in  accordance  with the  provisions  of
          Sections 8.1(b) and 8.1(c) hereof.

        8.1(b).  The  Company  shall not be liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of its obligations or duties under this Agreement.

        8.1(c).  The  Company  shall not be liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Company in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against an Indemnified  Party, the Company shall be entitled to participate,  at
its own  expense,  in the  defense of such  action.  The  Company  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action.  After  notice  from  the  Company  to such  party of the
Company's  election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Company will not be liable to such party under this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

        8.1(d). The Indemnified  Parties will promptly notify the Company of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the Fund Shares or the Contracts or the operation of the
Fund.

        8.2    INDEMNIFICATION BY THE UNDERWRITER

        8.2(a).  The  Underwriter  agrees to  indemnify  and hold  harmless  the
Company and each of its  directors  and officers  and each  person,  if any, who
controls  the  Company  within  the  meaning  of  Section  15 of  the  1933  Act
(collectively,  the  "Indemnified  Parties"  for  purposes of this  Section 8.2)
against any and all losses, claims, damages, liabilities (including amounts paid
in  settlement  with the  written  consent  of the  Underwriter)  or  litigation
(including legal and other expenses) to which the Indemnified parties may become
subject under any statute or regulation, at common law or otherwise,  insofar as
such losses,  claims,  damages,  liabilities  or expenses (or actions in respect
thereof) or  settlements  are related to the sale or  acquisition  of the Fund's
shares or the Contracts; and

        (I)arise out of or are based upon any untrue statement or alleged untrue
           statement  of  any  material  fact  contained  in  the   registration
           statement,  prospectus,  SAI, or sales literature of the Fund (or any
           amendment or supplement to any of the foregoing),  or arise out of or
           are based upon the omission or the alleged  omission to state therein
           a material fact required to be stated herein or necessary to make the
           statements  therein not  misleading,  provided that this agreement to
           indemnify  shall  not  apply  as to any  Indemnified  Party  if  such
           statement or omission or such alleged  statement or omission was made
           in reliance upon and in conformity with information  furnished to the
           Underwriter  or Fund by or on  behalf of the  Company  for use in the
           registration statement,  prospectus,  or SAI for the Fund or in sales
           literature  (or any amendment or  supplement) or otherwise for use in
           connection with the sale of the Contracts or Fund shares; or

        (ii) arise out of or as a result of statements or representations (other
           than  statements  or  representations  contained in the  registration
           statement,  prospectus, SAI or sales literature for the Contracts not
           supplied by the Underwriter or persons under its control) or wrongful
           conduct of the Fund,  Adviser,  Underwriter  or persons  under  their
           control, with respect to the sale or distribution of the Contracts or
           Fund shares; or

        (iii) arise out of any untrue statement or alleged untrue statement of a
            material fact contained in a registration statement, prospectus, SAI
            or sales literature covering the Contracts, or any amendment thereof
            or supplement  thereto, or the omission or alleged omission to state
            therein a material fact  required to be stated  therein or necessary
            to make the statement or statements therein not misleading,  if such
            statement  or  omission  was  made  in  reliance  upon   information
            furnished to the Company by or on behalf of the Fund; or

        (iv)arise as a result of any failure by the Fund to provide the services
            and  furnish  the  materials  under  the  terms  of  this  Agreement
            (including  a  failure,  whether  unintentional  or in good faith or
            otherwise,   to   comply   with  the   diversification   and   other
            qualification   requirements   specified   in  Article  VI  of  this
            Agreement); or

        (v) arise  out  of  or   result   from  any   material   breach  of  any
            representation  and/or  warranty  made  by the  Underwriter  in this
            Agreement or arise out of or result from any other  material  breach
            of  this  Agreement  by  the  Underwriter;  as  limited  by  and  in
            accordance with the provisions of Sections 8.2(b) and 8.2(c) hereof.

        8.2(b).  The Underwriter shall not be liable under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance or such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company or the Account, whichever is applicable.

        8.2(c).  The Underwriter shall not be liable under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the Underwriter in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified  Party, the Underwriter will be entitled to participate,
at its own  expense,  in the  defense  thereof.  The  Underwriter  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named in the  action.  After  notice from the  Underwriter  to such party of the
Underwriter's  election to assume the defense  thereof,  the  Indemnified  Party
shall bear the fees and expenses of any additional  counsel  retained by it, and
the  Underwriter  will not be liable to such party under this  Agreement for any
legal or other expenses  subsequently  incurred by such party  independently  in
connection   with  the  defense   thereof   other  than   reasonable   costs  of
investigation.

        8.2(d).  The Company  agrees  promptly to notify the  Underwriter of the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of the Account.

8.3 INDEMNIFICATION BY THE FUND

        8.3(a).  The Fund agrees to indemnify  and hold harmless the Company and
each of its  directors  and officers  and each person,  if any, who controls the
Company  within the  meaning of  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.3) against any and all
losses,  claims,  expenses,  damages,  liabilities  (including  amounts  paid in
settlement with the written consent of the Fund) or litigation  (including legal
and other expenses) to which the  Indemnified  Parties may be required to pay or
may become subject under any statute or regulation,  at common law or otherwise,
insofar as such losses, claims, expenses,  damages,  liabilities or expenses (or
actions in respect thereof) or settlements, are related to the operations of the
Fund and:

        (I)arise as a result of any failure by the Fund to provide the  services
           and furnish the materials under the terms of this Agreement including
           a failure,  whether  unintentional or in good faith or otherwise,  to
           comply with the diversification and other qualification  requirements
           specified in Article VI of this Agreement); or

        (ii)arise  out  of  or   result   from  any   material   breach  of  any
            representation and/or warranty made by the Fund in this Agreement or
            arise  out of or  result  from any  other  material  breach  of this
            Agreement  by the Fund;  as  limited by and in  accordance  with the
            provisions of Sections 8.3(b) and 8.3(c) hereof.

        8.3(b).  The  Fund  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company, the Fund, the Underwriter or the Account, whichever is applicable.

        8.3(c).  The  Fund  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party  shall  have  notified  the  Fund in  writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such indemnified Party shall have received notice of
such  service on any  designated  agent),  but failure to notify the Fund of any
such claim shall not relieve  the Fund from any  liability  which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Fund will be entitled to participate,  at
its own  expense,  in the  defense  thereof.  The Fund also shall be entitled to
assume the expense thereof,  with counsel satisfactory to the party named in the
action.  After  notice  from the Fund to such  party of the Fund's  election  to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses  of any  additional  counsel  retained  by it, and the Fund will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

        8.3(d).  The Company and the  Underwriter  agree  promptly to notify the
Fund of the  commencement  of any litigation or proceeding  against it or any of
its  respective  officers or directors in  connection  with the  Agreement,  the
issuance or sale of the Contracts,  the operation of the Account, or the sale or
acquisition of share of the Fund.

ARTICLE IX. APPLICABLE LAW

        9.1  This  Agreement  shall  be  construed  and  the  provisions  hereof
interpreted under and in accordance with the laws of the State of Massachusetts.

        9.2 This Agreement  shall be subject to the provisions of the 1933, 1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes,  rules and regulations as the SEC may grant
(including,  but not limited  to, any Shared  Funding  Exemptive  Order) and the
terms hereof shall be interpreted and construed in accordance therewith.

ARTICLE X. TERMINATION

        10.1 This  Agreement  shall  continue in full force and effect until the
first to occur of:

               (a)    termination  by any party,  for any reason with respect to
                      some or all  Designated  Portfolios,  by six  (6)  months'
                      advance written notice delivered to the other parties; or

               (b)    termination  by the Company by written  notice to the Fund
                      and  the  Underwriter   with  respect  to  any  Designated
                      Portfolio  based  upon the  Company's  determination  that
                      shares of the Fund are not  reasonably  available  to meet
                      the requirements of the Contracts; or

               (c)    termination  by the Company by written  notice to the Fund
                      and  the  Underwriter   with  respect  to  any  Designated
                      Portfolio in the event any of such Portfolio's  shares are
                      not   registered,   issued  or  sold  in  accordance  with
                      applicable  state and/or federal law or such law precludes
                      the use of such shares as the underlying  investment media
                      of the Contracts issued or to be issued by the Company; or

               (d)    termination  by the  Fund  or  Underwriter  in  the  event
                      that  formal  administrative  proceedings  are  instituted
                      against  the  Company  by the NASD, the SEC, the Insurance
                      Commissioner or like official of any  state  or  any other
                      regulatory body regarding the Company's  duties under this
                      Agreement or related  to  the  sale of the Contracts,  the
                      operation of any Account,  or  the  purchase  of  the Fund
                      shares,  provided,  however,  that the Fund or Underwriter
                      determines in its sole  judgment exercised in good  faith,
                      that  any  such  administrative  proceedings  will  have a
                      material  adverse  effect upon the ability of the Company
                      to perform its obligations under this Agreement; or

               (e)    termination  by the  Company  in  the  event  that  formal
                      administrative proceedings are instituted against the Fund
                      or  Underwriter  by  the  NASD,  the  SEC,  or  any  state
                      securities or insurance department or any other regulatory
                      body,  provided,  however,  that the Company determines in
                      its sole judgment  exercised in good faith,  that any such
                      administrative  proceedings  will have a material  adverse
                      effect  upon the  ability  of the Fund or  Underwriter  to
                      perform its obligations under this Agreement; or

               (f)    termination  by the Company by written  notice to the Fund
                      and  the  Underwriter   with  respect  to  any  Designated
                      Portfolio  in the  event  that  such  Portfolio  ceases to
                      qualify as a Regulated Investment Company under Subchapter
                      M  or   fails  to   comply   with   the   Section   817(h)
                      diversification   requirements  specified  in  Article  VI
                      hereof,  or if the Company  reasonably  believes that such
                      Portfolio may fail to so qualify or comply; or

               (g)    termination  by the Fund or  Underwriter by written notice
                      to the  Company  in the event that the  Contracts  fail to
                      meet the qualifications specified in Article VI hereof, or
                      if the Fund or Underwriter  reasonably  believes that such
                      Contracts may fail to so qualify; or

               (h)    termination  by  either  the  Fund or the  Underwriter  by
                      written  notice to the  Company,  if either one or both of
                      the Fund or the Underwriter respectively, shall determine,
                      in their sole judgment  exercised in good faith,  that the
                      Company  has  suffered  a material  adverse  change in its
                      business,  operations,  financial condition,  or prospects
                      since  the date of this  Agreement  or is the  subject  of
                      material adverse publicity; or

               (i)    termination  by the Company by written  notice to the Fund
                      and the Underwriter,  if the Company shall  determine,  in
                      its sole judgment  exercised in good faith,  that the Fund
                      or the Underwriter has suffered a material  adverse change
                      in  its  business,  operations,   financial  condition  or
                      prospects  since  the  date  of this  Agreement  or is the
                      subject of material adverse publicity.

        10.2 EFFECT OF  TERMINATION.  Notwithstanding  any  termination  of this
Agreement,  the Fund and the  Underwriter  shall,  at the option of the Company,
continue to make available  additional  shares of the Fund pursuant to the terms
and conditions of this  Agreement,  for all Contracts in effect on the effective
date of  termination  of this  Agreement  (hereinafter  referred to as "Existing
Contracts"). Specifically, the owners of the Existing Contracts may be permitted
to reallocate  investments  in the Fund,  redeem  investments in the Fund and/or
invest in the Fund upon the making of  additional  purchase  payments  under the
Existing Contracts.  The parties agree that this Section 10.2 shall not apply to
any  termination   under  Article  VII  and  the  effect  of  such  Article  VII
terminations  shall be governed by Article  VII of this  Agreement.  The parties
further  agree that this Section 10.2 shall not apply to any  termination  under
Section l0.1(g) of this Agreement.

        10.3 The  Company  shall not  redeem  Fund  shares  attributable  to the
Contracts (as opposed to Fund shares  attributable to the Company's  assets held
in the Account) except (i) as necessary to implement Contract owner initiated or
approved  transactions,  (ii)  as  required  by  state  and/or  federal  laws or
regulations  or  judicial  or  other  legal  precedent  of  general  application
(hereinafter referred to as a "Legally Required  Redemption),  or (iii) pursuant
to the terms of a substitution order issued by the SEC pursuant to Section 26(b)
of the 1940 Act. Upon request, the Company will promptly furnish to the Fund and
the  Underwriter  the opinion of counsel for the Company (which counsel shall be
reasonably  satisfactory to the Fund and the Underwriter) to the effect that any
redemption  pursuant  to clause  (ii)  above is a Legally  Required  Redemption.
Furthermore,  except in cases where  permitted under the terms of the Contracts,
the Company  shall not prevent  Contract  owners from  allocating  payments to a
Portfolio that was otherwise  available under the Contracts without first giving
the Fund or the Underwriter 90 days notice of its intention to do so.

ARTICLE XI. NOTICES

        Any  notice  shall be  sufficiently  given  when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.

               If to the Fund:

                      The Pioneer Group
                      60 State Street
                        Boston, Massachusetts 02109-1820
                                      Attn:
                      ph:
                      fax:

               If to the Company:

                      United of Omaha Life Insurance Company
                      Mutual of Omaha Plaza, 3-Law
                      Omaha, Nebraska 68175-1008
                      Attention: Variable Products Counsel
                      ph:    402-351-5087
                      fax:   402-351-5906

               If to Underwriter:

                      The Pioneer Group
                      60 State Street
                        Boston, Massachusetts 02109-1820
                                      Attn:
                      ph:
                      fax:


ARTICLE XII. MISCELLANEOUS

        12.1 All references  herein to the "Fund" are to each of the undersigned
Funds as if this Agreement were between such individual Fund and the Underwriter
and the Company.  All  references  herein to the "Adviser"  relate solely to the
Adviser of such individual Fund, as appropriate. All persons dealing with a Fund
must  look  solely to the  property  of such  Fund,  and in the case of a series
company,  the respective  Designated  Portfolios  listed on Schedule A hereto as
though each such Designated Portfolio had separately contracted with the Company
and the  Underwriter  for the  enforcement  of any claims  against the Fund. The
parties agree that neither the Board,  officers,  agents or shareholders  assume
any personal liability or responsibility  for obligations  entered into by or on
behalf of the Fund.

        12.2  Subject  to the  requirements  of  legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information without the express written consent
of the  affected  party  until such time as such  information  may come into the
public domain.

        12.3 The captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

        12.4  This  Agreement  may be  executed  simultaneously  in two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

        12.5 If any provision of this Agreement shall be held or made invalid by
a court  decision,  statute,  rule or otherwise,  the remainder of the Agreement
shall not be affected thereby.

        12.6 Each party  hereto  shall  cooperate  with each other party and all
appropriate  governmental authorities (including without limitation the SEC, the
NASD,  and  state  insurance  regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions  contemplated  hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the Nebraska  Insurance  Commissioner  with any information or
reports in connection  with services  provided under this  Agreement  which such
Commissioner  may request in order to  ascertain  whether the  variable  annuity
operations of the Company are being  conducted in a manner  consistent  with the
Nebraska  variable  annuity laws and regulations and any other applicable law or
regulations.

        12.7 The rights,  remedies and  obligations  contained in this Agreement
are  cumulative  and  are in  addition  to any  and all  rights,  remedies,  and
obligations, at law or in equity, which the parties hereto are entitled to under
state and federal laws.

        12.8 This Agreement or any of the rights and  obligations  hereunder may
not be assigned by any party  without the prior  written  consent of all parties
hereto.


        IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement
to  be  executed  in  its  name  and  on  its  behalf  by  its  duly  authorized
representative  and its  seal to be  hereunder  affixed  hereto  as of the  date
specified below.


 COMPANY:                           UNITED OF OMAHA LIFE INSURANCE COMPANY

                                    By:_________________________________________

                                    Title: Senior Vice President
                                      Date:

 FUND:                               [PIONEER FUND NAME]

                                    By:________________________________

                                     Title:
                                      Date:


 FUND:                              [PIONEER FUND NAME]

                                     By:_______________________________

                                     Title:
                                      Date:


 UNDERWRITER:                [PIONEER UNDERWRITER NAME]

                                       By:

                                     Title:
                                      Date:


<PAGE>


                                                As of May 1, 1997


                                          SCHEDULE A


                              ACCOUNTS, POLICIES AND PORTFOLIOS
                            SUBJECT TO THE PARTICIPATING AGREEMENT



EXHIBIT (8)   (F):  PARTICIPATION AGREEMENT WITH THE SCUDDER VARIABLE LIFE
                    INVESTMENT FUND


                             PARTICIPATION AGREEMENT


        PARTICIPATION  AGREEMENT (the  "Agreement")  made by and between SCUDDER
VARIABLE LIFE  INVESTMENT  FUND (the "Fund"),  a  Massachusetts  business  trust
created  under a Declaration  of Trust dated March 15, 1985, as amended,  with a
principal  place of business in Boston,  Massachusetts  and UNITED OF OMAHA LIFE
INSURANCE  COMPANY,  a Nebraska  corporation (the  "Company"),  with a principal
place of business in Omaha, Nebraska on behalf of Separate Account C, a separate
account  of the  Company,  and any other  separate  account  of the  Company  as
designated by the Company from time to time,  upon written notice to the Fund in
accordance with Section 10 herein (each, an "Account").

        WHEREAS,  the  Fund  acts as the  investment  vehicle  for the  separate
accounts  established for variable life insurance  policies and variable annuity
contracts  (collectively referred to herein as "Variable Insurance Products") to
be  offered  by  insurance  companies  which  have  entered  into  participation
agreements substantially identical to this Agreement  ("Participating  Insurance
Companies") and their affiliated insurance companies; and

        WHEREAS,  the  beneficial  interest in the Fund is divided  into several
series of shares of beneficial  interest  ("Shares"),  and additional  series of
Shares may be established,  each designated a "Portfolio" and  representing  the
interest in a particular managed portfolio of securities; and

WHEREAS, it is in the best interest of Participating Insurance Companies to make
capital  contributions if required so that the annual expenses of each Portfolio
of the Fund in which a articipating  Insurance Company is a shareholder will not
exceed a fixed percentage of the Portfolio's average annual net assets; and

        WHEREAS,   the  Parties desire to evidence their agreement as to certain
other matters,

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

        1.     ADDITIONAL DEFINITIONS.

        For the purposes of this  Agreement,  the  following  definitions  shall
apply:

               (a) The "expenses of a Portfolio"  for any fiscal year shall mean
the expenses for such fiscal year as shown in the  Statement of  Operations  (or
similar report) certified by the Fund's independent public accountants;

               (b) A "Portfolio's average daily net assets" for each fiscal year
shall mean the sum of the net asset values  determined  throughout  the year for
the purpose of determining  net asset value per Share,  divided by the number of
such determinations during such year;

               (c)  The  Company's  "Required  Contribution"  on  behalf  of the
Account in respect of a Portfolio for any fiscal year shall mean an amount equal
to the  expenses  of that  Portfolio  for such year  minus  the  below-indicated
percentage of that Portfolio's average daily net assets for the year:

               International Portfolio. . . . . . . . . . 1.50%

               Each other Portfolio. . . . . . . . . . . . 0.75%

multiplied  by a fraction  the  denominator  of which is the  average  daily net
assets of that  Portfolio  and the  numerator of which is the average  daily net
asset value of the Shares of that  Portfolio  owned by the Account  (referred to
herein as a "Participating Shareholder"). The Company's Required Contribution in
respect of a Portfolio  shall be pro-rated  based on the number of business days
on which this Agreement is in effect for periods of less than a fiscal year.

                (d) The  "average  daily  net asset  value of the  Shares of the
Portfolio" owned by the Account for any fiscal year of the Fund shall]] mean the
greater of (i) $500,000 or (ii) the sum of the aggregate net asset values of the
Shares so owned determined  during the fiscal year, as of each  determination of
the net asset value per Share,  divided by the total number of determinations of
net asset value during such year.

                (e) "Shares"  means shares of beneficial  interest,  without par
value, of any Portfolio, now or hereafter created, of the Fund.

2.  CAPITAL  CONTRIBUTION.  The Company on behalf of the Account  shall,  within
sixty  days  after  the end of each  fiscal  year of the  Fund,  make a  capital
contribution  to the Fund in respect  of each  Portfolio  equal to the  Required
Contribution for that Portfolio for such year;  provided,  however,  that in the
event  that both  clauses  (i) and (ii) of  paragraph  (d) of  Section 1 of this
Agreement  or similar  agreements  are  applicable  to  different  Participating
insurance  Companies during the same fiscal year, there shall be a proportionate
reduction of the Required  Contribution of each Participating  Insurance Company
to which  said  clause  (ii) is  applicable  so that the  total of all  required
capital contributions to the Fund on behalf of any Portfolio is not greater than
the excess of the  expenses  of that  Portfolio  for that  fiscal  year less the
percentage  of that  Portfolio's  total  expenses set forth in paragraph  (c) of
Section 1 of this Agreement for such fiscal year.

        3.     DUTY OF FUND TO SELL.

        The Fund shall make its Shares  available for purchase at the applicable
net  asset  value  per  Share by  Participating  Insurance  Companies  and their
affiliates and separate  accounts on those days on which the Fund calculates its
net asset value  pursuant to rules of the  Securities  and Exchange  Commission;
provided,  however,  that the  Trustees of the Fund may refuse to sell Shares of
any  Portfolio to any person,  or suspend or terminate the offering of Shares of
any  Portfolio,  if such action is required by law or by regulatory  authorities
having jurisdiction or is, in the SOLE DISCRETION OF the Trustees,  necessary in
the best interest of the shareholders of any Portfolio.

        4.      REQUIREMENT TO EXECUTE PARTICIPATION AGREEMENT; REQUESTS.

        Each  Participating  Insurance Company shall, prior to purchasing Shares
in  the  Fund,  execute  and  deliver  a  participation   agreement  in  a  form
substantially identical to this Agreement.

The Fund shall] make  available,  upon written  request  from the  Participating
Insurance  Company given in accordance with Paragraph 10, to each  Participating
Insurance  Company which has executed an agreement  and which  Agreement has not
been  terminated  pursuant to Paragraph 8 (i) a list of all other  Participating
Insurance  Companies,  and (ii) a copy of the Agreement as executed by any other
Participating Insurance Company.

        The Fund shall also make  available  upon request to each  Participating
Insurance  Company which has executed an Agreement  and which  Agreement has not
been terminated pursuant to Paragraph 8, the net asset value of any Portfolio of
the Fund as of any date upon which the Fund  calculates  the net asset  value of
its Portfolios for the purpose of purchase and redemption of Shares.

        5.      INDEMNIFICATION.

               (a) The Company  agrees to indemnify  and hold  harmless the Fund
and each of its Trustees and officers and each person,  if any, who controls the
Fund within the meaning of Section 15 of the  Securities Act of 1933 (the "Act")
against  any  and  all  losses,  claims,  damages,   liabilities  or  litigation
(including  legal and other  expenses),  arising out of the  acquisition  of any
Shares  by any  person,  to  which  the  Fund  or  such  Trustees,  officers  or
controlling person may become subject under the Act, under any other statute, at
common law or  otherwise,  which (i) may be based upon any  wrongful  act by the
Company, any of its employees or representatives, any affiliate of or any person
acting on behalf of the  Company or a  principal  underwriter  of its  insurance
products,  or (ii) may be based upon any  untrue  statement  or  alleged  untrue
statement of a material fact contained in a registration statement or prospectus
covering Shares or any amendment  thereof or supplement  thereto or the omission
or alleged  omission  to state  therein a material  fact  required  to be stated
therein or necessary to make the  statements  therein not  misleading  if such a
statement or omission  was made in reliance  upon  information  furnished to the
Fund by the  Company,  or (iii) may be based on any untrue  statement or alleged
untrue  statement of a material fact  contained in a  registration  statement or
prospectus  covering  insurance  products  sold by the Company or any  insurance
company which is an affiliate thereof,  or any amendments or supplement thereto,
or the omission or alleged omission to state therein a material fact required to
be stated  therein or necessary to make the statement or statements  therein not
misleading,  unless  such  statement  or  omission  was  made in  reliance  upon
information  furnished  to the Company or such  affiliate by or on behalf of the
Fund; provided, however, that in no case (i) is the Company's indemnity in favor
of a Trustee or officer or any other  person  deemed to protect  such Trustee or
officer or other  person  against any  liability  to which any such person would
otherwise  be  subject  by reason of willful  misfeasance,  bad faith,  or gross
negligence  in the  performance  of his  duties  or by  reason  of his  reckless
disregard of obligations  and duties under this Agreement or (ii) is the Company
to be liable under its indemnity  agreement  contained in this  Paragraph 5 with
respect to any claim made against the Fund or any person  indemnified unless the
Fund or such  person,  as the case may be,  shall have  notified  the Company in
writing  pursuant to Paragraph 10 within a reasonable  time after the summons or
other first legal process  giving  information of the nature of the claims shall
have been  served  upon the Fund or upon such  person (or after the Fund or such
person shall have received notice of such service on any designated  agent), but
failure to notify the  Company of any such claim  shall not  relieve the Company
from any  liability  which it has to the Fund or any  person  against  whom such
action is brought otherwise than on account of its indemnity agreement contained
in this  Paragraph 5. The Company shall be entitled to  participate,  at its own
expense, in the defense,  or, if it so elects, to assume the defense of any suit
brought to enforce any such liability,  but, if it elects to assume the defense,
such defense shall be conducted by counsel chosen by it and  satisfactory to the
Fund, to its officers and  Trustees,  or to any  controlling  person or persons,
defendant or  defendants  in the suit.  In the event that the Company  elects to
assume the  defense of any such suit and retain  such  counsel,  the Fund,  such
officers and Trustees or controlling person or persons,  defendant or defendants
in the suit, shall bear the fees and expenses of any additional counsel retained
by them,  but, in case the  Company  does not elect to assume the defense of any
such suit,  the Company will  reimburse the Fund,  such officers and Trustees or
controlling  person or persons,  defendant or defendants  in such suit,  for the
reasonable fees and expenses of any counsel retained by them. The Company agrees
promptly to notify the Fund pursuant to Paragraph 10 of the  commencement of any
litigation or  proceedings  against it in connection  with the issue and sale of
any Shares.

               (b) The Fund agrees to  indemnify  and hold  harmless the Company
and each of its directors and officers and each person, if any, who controls the
Company  within the meaning of Section 15 of the Act against any and all losses,
claims, damages,  liabilities or litigation (including legal and other expenses)
to which it or such directors, officers or controlling person may become subject
under the Act, under any other statute, at common law or otherwise,  arising out
of the  acquisition  of any Shares by any person which (i) may be based upon any
wrongful act by the Fund, any of its employees or representatives or a principal
underwriter  of the Fund,  or (ii) may be based  upon any  untrue  statement  or
alleged  untrue  statement  of a  material  fact  contained  in  a  registration
statement or prospectus  covering Shares or any amendment  thereof or supplement
thereto or the  omission or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading  unless  such  statement  or  omission  was  made  in  reliance  upon
information  furnished  to the Fund by the  Company or (iii) may be based on any
untrue  statement or alleged untrue  statement of a material fact contained in a
registration  statement or prospectus  covering  insurance  products sold by the
Company,  or any  amendment or  supplement  thereto,  or the omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary to make the statement or statements  therein not  misleading,  if such
statement or omission  was made in reliance  upon  information  furnished to the
Company by or on behalf of the Fund; provided,  however,  that in no case (i) is
the  Fund's  indemnity  in favor of a director  or  officer or any other  person
deemed to protect such director or officer or other person against any liability
to which any such  person  would  otherwise  be  subject  by  reason of  willful
misfeasance,  bad faith, or gross negligence in the performance of his duties or
by reason of his  reckless  disregard  of  obligations  and  duties  under  this
Agreement  or (ii) is the  Fund  to be  liable  under  its  indemnity  agreement
contained  in this  Paragraph  5 with  respect to any claims  made  against  the
Company or any such director,  officer or  controlling  person unless it or such
director, officer or controlling person, as the case may be, shall have notified
the Fund in writing  pursuant to Paragraph 10 within a reasonable time after the
summons or other first legal  process  giving  information  of the nature of the
claim  shall  have  been  served  upon  it or upon  such  director,  officer  or
controlling  person  (or  after  the  Company  or  such  director,   officer  or
controlling  person shall have received notice of such service on any designated
agent),  but  failure to notify the Fund of any claim  shall not relieve it from
any  liability  which it may have to the  person  against  whom  such  action is
brought otherwise than on account of its indemnity  agreement  contained in this
Paragraph.  The Fund will BE ENTITLED TO  PARTICIPATE  AT ITS own expense in the
defense,  or, if it so  elects,  to assume the  defense  of any suit  brought to
enforce any such liability,  but if the Fund elects to assume the defense,  such
defense  shall be  conducted  by counsel  chosen by it and  satisfactory  to the
Company, its directors,  officers or controlling person or persons, defendant or
defendants,  in the suit.  In the event the Fund elects to assume the defense of
any such suit and retain such counsel, the Company,  its directors,  officers or
controlling  person or persons,  defendant or defendants in the suit, shall bear
the fees and expenses of any additional  counsel  retained by them, but, in case
the Fund  does  not  elect to  assume  the  defense  of any such  suit,  it will
reimburse  the  Company or such  directors,  officers or  controlling  person or
persons,  defendant  or  defendants  in the suit,  for the  reasonable  fees and
expenses of any counsel retained by them. The Fund agrees promptly to notify the
Company  pursuant to  Paragraph  10 of the  commencement  of any  litigation  or
proceedings against it or any of its officers or Trustees in connection with the
issuance or sale of any Shares.

        6.      PROCEDURE FOR RESOLVING IRRECONCILABLE CONFLICTS.

               (a) The Trustees of the Fund will monitor the  operations  of the
Fund  for the  existence  of any  material  irreconcilable  conflict  among  the
interests of all the contract  holders and policy  owners of Variable  Insurance
Products (the "Participants") of all separate accounts investing in the Fund. An
irreconcilable  material  conflict may arise,  among other things,  from: (a) an
action by any state insurance regulatory  authority;  (b) a change in applicable
insurance  laws or  regulations;  (c) a tax ruling or  provision of the Internal
Revenue Code or the regulations  thereunder;  (d) any other development relating
to the tax  treatment  - of  insurers,  contract  holders  or  policy  owners or
beneficiaries  of  Variable  Insurance  Products;  (e) the  manner  in which the
investments  of any  Portfolio  are being  managed;  (f) a difference  in voting
instructions  given by variable annuity contract  holders,  on the one hand, and
variable life  insurance  policy  owners,  on the other hand, or by the contract
holders or policy owners of different  participating insurance companies; or (g)
a decision by an insurer to override the voting instructions of Participants.

               (b) The Company will be  responsible  for reporting any potential
or  existing  conflicts  to the  Trustees  of the  Fund.  The  Company  will  be
responsible  for assisting  the Trustees in carrying out their  responsibilities
under this Paragraph 6(b) and Paragraph 6(a), by providing the Trustees with all
information reasonably necessary for the Trustees to consider the issues raised.
The Fund will also request its investment  adviser to report to the Trustees any
such conflict which comes to the attention of the adviser.

               (c) If it is  determined  by a majority  of the  Trustees  of the
Fund,   or  a  majority  of  its   disinterested   Trustees,   that  a  material
irreconcilable  conflict exists involving the Company, the Company shall, at its
expense,  and to the extent reasonably  practicable (as determined by a majority
of the disinterested  Trustees),  take whatever steps are necessary to eliminate
the irreconcilable material conflict, including withdrawing the assets allocable
to some or all of the  separate  accounts  from  the Fund or any  Portfolio  and
reinvesting  such assets in a different  investment  medium,  including  another
Portfolio  of the Fund,  offering  to the  affected  Participants  the option of
making such a change or establishing a new funding medium including a registered
investment company.

        For purposes of this Paragraph 6(c), the Trustees,  or the disinterested
Trustees, shall determine whether or not any proposed action adequately remedies
any  irreconcilable  material  conflict.  In the event of a determination of the
existence of an irreconcilable  material conflict,  the Trustees shall cause the
Fund to take such action,  such as the  establishment  of one or more additional
Portfolios,  as they in their sole discretion determine to be in the interest of
all  shareholders and  Participants in view of all applicable  factors,  such as
cost,  feasibility,  tax, regulatory and other considerations.  In no event will
the Fund be required by this  Paragraph  6(c) to establish a new funding  medium
for any variable contract or policy.

        The Company shall not be required by this  Paragraph 6(c) to establish a
new funding medium for any variable  contract or policy if an offer to do so has
been declined by a vote of a majority of the Participants  materially  adversely
affected by the material irreconcilable  conflict. The Company will recommend to
its  Participants  that they decline an offer to establish a new funding  medium
only if the Company believes it is in the best interest of the Participants.

               (d)  The   Trustees'   determination   of  the  existence  of  an
irreconcilable   material  conflict  and  its  implications  promptly  shall  be
communicated to all Participating  Insurance Companies by written notice thereof
delivered or mailed, first class postage prepaid.

        7.     VOTING PRIVILEGES.

        The Company shall be responsible for assuring that its separate  account
or accounts  participating in the Fund shall use a calculation  method of voting
procedures substantially the same as the following: those Participants permitted
to give  instructions  and the  number of Shares for which  instructions  may be
given  will be  determined  as of the  record  date for the  Fund  shareholders!
meeting,  which shall not be more than 60 days  before the date of the  meeting.
Whether  or  not  voting   instructions  are  actually  given  by  a  particular
Participant, all Fund shares held in any separate account or sub-account thereof
and attributable to policies will be voted for, against, or withheld from voting
on any proposition in the same proportion as (i) the aggregate  record date cash
value held in such sub-account for policies giving  instructions'  respectively,
to vote for, against,  or withhold votes on such proposition,  bears to (ii) the
aggregate  record date cash value held in the  sub-account  for all policies for
which voting instructions are received.  Participants  continued in effect under
lapse options will not be permitted to give voting instructions.  Shares held in
any other insurance  company general or separate account or sub-account  thereof
will be voted in the proportion  specified in the second preceding  sentence for
shares attributable to policies.

        8.     DURATION AND TERMINATION.

        This  Agreement  shall remain in force for the period  ending five years
from the date of its execution (such date and any anniversary of such date being
hereinafter  called a  "Renegotiation  Date"),  and from year to year thereafter
provided that neither the Company nor the Fund shall have given  written  notice
to the other  within  thirty  (30) days  prior to a  Renegotiation  Date that it
desires to  renegotiate  the amount of  contribution  to capital  due  hereunder
("Renegotiation  Notice").  If a  Renegotiation  Notice  is  properly  given  as
aforesaid and the Fund and the Company shall fail,  within sixty (60) days after
the Renegotiation Date, either to enter into an amendment to this Agreement or a
written  acknowledgment  that the  Agreement  shall  continue  in  effect,  this
Agreement  shall  terminate  as of the one  hundred  twentieth  day  after  such
Renegotiation  Date. If this  Agreement is so  terminated,  the Fund may, at any
time  thereafter,  automatically  redeem the Shares of any  Portfolio  held by a
Participating Shareholder.  This Agreement may be terminated at any time, at the
option of either of the  Company or the Fund,  when  neither  the  Company,  any
insurance company nor the separate account or accounts of such insurance company
which is an affiliate thereof which is not a Participating Insurance Company own
any Shares of the Fund or may be  terminated  by either  party to the  Agreement
upon a determination by a majority of the Trustees of the Fund, or a majority of
its disinterested  Trustees,  following certification thereof by a Participating
Insurance  Company given in accordance with Paragraph 10 that an  irreconcilable
conflict  exists  among the  interests  of (i) all  contract  holders and policy
holders of  Variable  Insurance  Products of all  separate  accounts or (ii) the
interests  of the  Participating  Insurance  Companies  investing  in the  Fund.
Notwithstanding anything to the contrary in this Agreement or its termination as
provided herein, the Company's  obligation to make a capital contribution to the
Fund in accordance  with this Agreement at the time in effect shall continue (i)
following a properly  given  Renegotiation  Notice,  in the absence of agreement
otherwise, until termination of this Agreement, and (ii) (except termination due
to the existence of an irreconcilable  conflict),  following termination of this
Agreement,  until  the  later  of the  fifth  anniversary  of the  date  of this
Agreement  or the date on which the  Company,  its  separate  account(s)  or the
separate account(s) of any affiliated insurance company owns no Shares.


        9.     COMPLIANCE.

        The Fund will comply with the  provisions of Section  4240(a) of the New
York Insurance Law.

Each  Portfolio of the Fund will comply with the provisions of Section 817(h) of
the  Internal  Revenue  Code of 1986,  as  amended  (the  "Code"),  relating  to
diversification  requirements for variable annuity, endowment and life insurance
contracts.  Specifically,  each  Portfolio  will  comply  with  either  (i)  the
requirement  of  Section  817(h)(1)  of the Code that its  assets be  adequately
diversified,  or (ii) the "Safe Harbor for Diversification" specified in Section
817(h)(2)  of the Code,  or (iii) the  diversification  requirement  of  Section
817(h)(1)  of the Code by  having  all or part of its  assets  invested  in U.S.
Treasury  securities  which  qualify for the "Special  Rule for  Investments  in
United States Obligations" specified in Section 817(h)(3) of the Code.

        The  provisions  of  Paragraphs  6  and 7 of  this  Agreement  shall  be
interpreted in a manner  consistent with any Rule or order of the Securities and
Exchange  Commission  under the  Investment  Company  Act of 1940,  as  amended,
applicable to the parties hereto.

        No  Shares  of any  Portfolio  of the  Fund  may be sold to the  general
public.

        10.    NOTICES.

        Any  notice  shall be  sufficiently  given  when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.

        If to the Fund:

               Scudder Variable Life Investment Fund
               175 Federal Street
               Boston, Massachusetts 02110
               (617) 482-3990
               Attn: David B. Watts

        If to the Company:

               United of Omaha Life Insurance Company
               Mutual of Omaha Plaza
               Law Division
               3301 Dodge Street
               Omaha, Nebraska 68131
               Attn: Chief Counsel

        11.    MASSACHUSETTS LAW TO APPLY.

        This Agreement shall be construed and the provisions hereof  interpreted
under and in accordance with the laws of The Commonwealth of Massachusetts.

        12.    MISCELLANEOUS.

        The name "Scudder  Variable Life Investment  Fund" is the designation of
the  Trustees  for the time being under a  Declaration  of Trust dated March 15,
1985, as amended,  and all persons dealing with the Fund must look solely to the
property  of the Fund for the  enforcement  of any  claims  against  the Fund as
neither the  Trustees,  officers,  agents or  shareholders  assume any  personal
liability for obligations entered into on behalf of the Fund. No Portfolio shall
be liable for any obligations properly attributable to any other Portfolio.

        The captions in this Agreement are included for convenience of reference
only and in no way define or delineate any of the provisions hereof or otherwise
affect  their   construction   or  effect.   This   Agreement  may  be  executed
simultaneously in two or more  counterparts,  each of which taken together shall
constitute one and the same instrument.

        13.    ENTIRE AGREEMENT.

This Agreement  incorporates  the entire  understanding  and agreement among the
parties hereto,  and supersedes any and all prior  understandings and agreements
between the parties hereto with respect to the subject matter hereof.

        IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement
to be executed in its name and behalf by its duly authorized  representative and
its seal to be hereunder affixed hereto as of the 15th day of May, 1994.


 SEAL                            SCUDDER VARIABLE LIFE
                                 INVESTMENT FUND


                                  By:    /S/ DAVID B. WATTS
                                 David B. Watts
                                    President


SEAL                              UNITED OF OMAHA LIFE INSURANCE
                                     COMPANY


                                   By:   /S/ RICHARD A. WITT

                                   Its:   SENIOR VICE PRESIDENT




EXHIBIT (8)   (G):  PARTICIPATION AGREEMENT WITH T. ROWE PRICE


                             PARTICIPATION AGREEMENT

                                      AMONG

                    T. ROWE PRICE INTERNATIONAL SERIES, INC.,
                       T. ROWE PRICE EQUITY SERIES, INC.,
                    T. ROWE PRICE FIXED INCOME SERIES, INC.,
                     T. ROWE PRICE INVESTMENT SERVICES, INC.

                                       and

                     UNITED OF OMAHA LIFE INSURANCE COMPANY


        THIS AGREEMENT, made and entered into as of this 6th day of May, 1994 by
and among UNITED OF OMAHA LIFE INSURANCE COMPANY (hereinafter,  the "Company), a
Nebraska  life  insurance  company,  on its own  behalf  and on  behalf  of each
segregated asset account of the Company set forth on Schedule A hereto as may be
amended  from  time  to  time  (each  account  hereinafter  referred  to as  the
"Account")),  and the undersigned funds, each a corporation  organized under the
laws of Maryland (each fund  hereinafter  referred to as the "Fund") and T. ROWE
Price  Investment  Services,  Inc.  (hereinafter the  Underwriter"),  a Maryland
corporation.

        WHEREAS,  the  Fund  engages  in  business  as  an  open-end  management
investment  company and is or will be available to act as the investment vehicle
for separate  accounts  established  for variable  life  insurance  and variable
annuity contracts (the "Variable Insurance Products") to be offered by insurance
companies  which have entered into  participation  agreements  with the Fund and
Underwriter (hereinafter "Participating Insurance Companies"); and

        WHEREAS,  the  beneficial  interest in the Fund is divided  into several
series of shares, each designated a "Portfolio" and representing the interest in
a particular managed portfolio of securities and other assets; and

        WHEREAS,  the Fund will obtain an order from the Securities and Exchange
Commission  ("SEC")  granting  Participating  Insurance  Companies  and variable
annuity and  variable  life  insurance  separate  accounts  exemptions  from the
provisions of sections 9(a), 13(a),  15(a), and 15(b) of the Investment  Company
Act of 1940, as amended,  (hereinafter the "1940 Act") and Rules 6e-2(b)(15) and
6e-3(T) (b)(15)  thereunder,  if and to the extent necessary to permit shares of
the Fund to be sold to and held by variable  annuity and variable life insurance
separate accounts of both affiliated and unaffiliated  life insurance  companies
(hereinafter the "Shared Funding Exemptive Order"); and

        WHEREAS,  the Fund is  registered as an open-end  management  investment
company under the 1940 Act and shares of the Portfolios are registered under the
Securities Act of 1933, as amended (hereinafter the "1933 Act"); and

     WHEREAS,   T.  ROWE  Price   Associates,   Inc.   and  ROWE   Price-Fleming
International,  Inc.  (each  hereinafter  referred to as the "Adviser") are each
duly registered as an investment adviser under the federal  Investment  Advisers
Act of 1940, as amended, and any applicable state securities laws; and

        WHEREAS,  the Company has registered or will register  certain  variable
life insurance and variable annuity  contracts  supported wholly or partially by
the Account (the "Contracts")  under the 1933 Act, and said Contracts are listed
in Schedule A hereto,  as it may be amended from time to time by mutual  written
agreement; and

        WHEREAS,  the Account is duly established and maintained as a segregated
asset  account,  established  by  resolution  of the Board of  Directors  of the
Company,  on the date shown for such Account on Schedule A hereto,  to set aside
and invest assets attributable to the aforesaid Contracts; and

        WHEREAS,  the Company has  registered  or will register the Account as a
unit investment trust under the 1940 Act; and

        WHEREAS,  the  Underwriter is registered as a broker dealer with the SEC
under the  Securities  Exchange Act of 1934, as amended  (hereinafter  the "1934
Act"),  and is a  member  in  good  standing  of  the  National  Association  of
Securities Dealers, Inc. (hereinafter "NASD"); and

        WHEREAS,  to the  extent  permitted  by  applicable  insurance  laws and
regulations,  the Company intends to purchase shares in the Portfolios listed in
Schedule  A hereto,  as it may be  amended  from time to time by mutual  written
agreement  (the  "Designated  Portfolios")  on behalf of the Account to fund the
aforesaid  Contracts,  and the  Underwriter is authorized to sell such shares to
unit investment trusts such as the Account at net asset value;

        NOW, THEREFORE,  in consideration of their mutual promises, the Company,
the Fund and the Underwriter agree as follows:

ARTICLE I. SALE OF FUND SHARES

        1.1 The  Underwriter  agrees to sell to the Company  those shares of the
Designated Portfolios which the Account orders, executing such orders on a daily
basis at the net asset  value  next  computed  after  receipt by the Fund or its
designee of the order for the shares of the Designated Portfolios.

        1.2  The  Fund  agrees  to  make  shares  of the  Designated  Portfolios
available  for  purchase  at the  applicable  net  asset  value per share by the
Company and the Account on those days on which the Fund calculates its net asset
value pursuant to rules of the Securities and Exchange Commission,  and the Fund
shall use reasonable efforts to calculate such net asset value on each day which
the New York Stock Exchange is open for trading.  Notwithstanding the foregoing,
the Board of Directors of the Fund  (hereinafter the "Board") may refuse to sell
shares of any  Designated  Portfolio to any person,  or suspend or terminate the
offering of shares of any Designated Portfolio if such action is required by law
or by regulatory authorities having jurisdiction,  or is, in the sole discretion
of the Board acting in good faith and in light of their  fiduciary  duties under
federal and any  applicable  state laws,  necessary in the best interests of the
shareholders of such Designated Portfolio.

        1.3 The Fund and the  Underwriter  agree that shares of the Fund will be
sold only to Participating  Insurance Companies and their separate accounts.  No
shares of any Designated Portfolios will be sold to the general public. The Fund
and the  Underwriter  will not sell Fund  shares  to any  insurance  company  or
separate account unless an agreement  containing  provisions  substantially  the
same as  Articles I, III and VII of this  Agreement  is in effect to govern such
sales.

        1.4 The Fund agrees to redeem,  on the  Company's  request,  any full or
fractional  shares of the Designated  Portfolios held by the Company,  executing
such  requests  on a daily  basis at the net asset  value  next  computed  after
receipt by the Fund or its designee of the request for  redemption,  except that
the Fund  reserves the right to suspend the right of  redemption or postpone the
date of payment or satisfaction upon redemption consistent with Section 22(e) of
the 1940 Act and any rules thereunder, and in accordance with the procedures and
policies of the Fund as described in the then current prospectus.

        1.5 For  purposes  of  Section  1.1 and 1.4,  the  Company  shall be the
designee  of the Fund for  receipt of purchase  and  redemption  orders from the
Account,  and receipt by such  designee  shall  constitute  receipt by the Fund;
provided that the Company receives the order by 4:00 p.m. Baltimore time and the
Fund  receives  notice  of such  order by 9:30 a.m.  Baltimore  time on the next
following  Business Day. "Business Day" shall mean any day on which the New York
Stock  Exchange  is open for trading  and on which the Fund  calculates  its net
asset value pursuant to the rules of the SEC.

        1.6 The  Company  agrees  to  purchase  and  redeem  the  shares of each
Portfolio  offered by the then current  prospectus of the Fund and in accordance
with the provisions of such prospectus.

        1.7 The Company shall pay for Fund shares on the next Business Day after
an order to purchase  Fund shares is made in accordance  with the  provisions of
Section 1.5 hereof.  Payment  shall be in federal funds  transmitted  by wire by
3:00 p.m.  Baltimore  time.  If payment in Federal Funds for any purchase is not
received  or is  received  by the Fund  after 3:00 p.m.  Baltimore  time on such
Business Day, the Company shall promptly, upon the Fund's request, reimburse the
Fund for any charges,  costs,  fees,  interest or other expenses incurred by the
Fund in connection  with any advances to, or  borrowings  or overdrafts  by, the
Fund,  or any similar  expenses  incurred by the Fund,  as a result of portfolio
transactions effected by the Fund based upon such purchase request. For purposes
of Section 2.8 and 2.9 hereof,  upon receipt by the Fund of the federal funds so
wired, such funds shall cease to be the  responsibility of the Company and shall
become the responsibility of the Fund.

        1.8  Issuance  and  transfer of the Fund's  shares will be by book entry
only.  Stock  certificates  will not be issued to the  Company  or any  Account.
Shares ordered from the Fund will be recorded in an  appropriate  title for each
Account or the appropriate subaccount of each Account.

        1.9 The Fund  shall  furnish  same  day  notice  (by wire or  telephone,
followed by written  confirmation)  to the Company of any income,  dividends  or
capital gain  distributions  payable on the Designated  Portfolios'  shares. The
Company  hereby elects to receive all such income,  dividends,  and capital gain
distributions as are payable on Designated Portfolio shares in additional shares
of that Portfolio. The Company reserves the right to revoke this election and to
receive all such income  dividends and capital gain  distributions  in cash. The
Fund shall  notify  the  Company of the number of shares so issued as payment of
such dividends and distributions.

        1.10  The Fund  shall  make  the net  asset  value  per  share  for each
Designated  Portfolio  available  to the  Company  on a daily  basis  as soon as
reasonably practical after the net asset value per share is calculated (normally
by 6:30 p.m.  Baltimore  time) and shall use its best  efforts  to make such net
asset value per share available by 7 p.m. Baltimore time.

        1.1 l The Parties hereto  acknowledge that the arrangement  contemplated
by this  Agreement  is not  exclusive;  the  Fund's  shares may be sold to other
insurance  companies (subject to Section 1.3 and Article VI hereof) and the cash
value of the Contracts may be invested in other investment companies;  provided,
however,  that (a)  such  other  investment  company,  or  series  thereof,  has
investment  objectives or policies  that are  substantially  different  from the
investment  objectives  and policies of the Fund;  or (b) the Company  gives the
Fund and the  Underwriter  45 days written  notice of its intention to make such
other investment  company  available as a funding vehicle for the Contracts;  or
(c) such other  investment  company was  available as a funding  vehicle for the
Contracts  prior to the date of this  Agreement  and the  Company so informs the
Fund and Underwriter  prior to their signing this Agreement;  or (d) the Fund or
Underwriter  consents to the use of such other investment company,  such consent
not to be unreasonably withheld.

ARTICLE II. REPRESENTATIONS AND WARRANTIES

        2.1 The Company  represents  and warrants that the Contracts are or will
be registered  under the 1933 Act; that the Contracts will be issued and sold in
compliance in all material  respects with all applicable  federal and state laws
and that the sale of the  Contracts  shall comply in all material  respects with
state insurance  suitability  requirements.  The Company further  represents and
warrants  that it is an insurance  company duly  organized  and in good standing
under applicable law and that it has legally and validly established the Account
prior to any issuance or sale thereof as a segregated  asset  account  under the
Nebraska  insurance laws and has registered or, prior to any issuance or sale of
the  Contracts,  will  register  the  Account  as a  unit  investment  trust  in
accordance  with  the  provisions  of the  1940  Act to  serve  as a  segregated
investment account for the Contracts.

        2.2 The Fund  represents  and warrants that Fund shares sold pursuant to
this  Agreement  shall be  registered  under the 1933 Act, duly  authorized  for
issuance and sold in  compliance  with the laws of the State of Nebraska and all
applicable  federal  and  state  securities  laws and that the Fund is and shall
remain  registered  under the 1940 Act.  The Fund shall  amend the  Registration
Statement  for its shares  under the 1933 Act and the 1940 Act from time to time
as required in order to effect the continuous  offering of its shares.  The Fund
shall  register and qualify the shares for sale in  accordance  with the laws of
the various states only if and to the extent deemed advisable by the Fund or the
Underwriter.

        2.3 The Fund  currently  does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act, although it may
make such  payments  in the  future.  To the  extent  that it decides to finance
distribution  expenses  pursuant to Rule 12b-1,  the Fund will undertake to have
the Board, a majority of whom are not interested persons of the Fund,  formulate
and  approve  any plan  pursuant  to Rule  12b-1  under the 1940 Act to  finance
distribution expenses.

        2.4 The Fund makes no  representations  as to whether  any aspect of its
operations,  including  but not  limited  to,  investment  policies,  fees,  and
expenses,  complies with the insurance and other  applicable laws of the various
states,  except that the Fund  represents that the Fund's  investment  policies,
fees, and expenses are and shall at all times remain in compliance with the laws
of the State of Nebraska to the extent required to perform this Agreement.

        2.5 The  Fund  represents  that it is  lawfully  organized  and  validly
existing  under  the  laws of the  State of  Maryland  and that it does and will
comply in all material respects with the 1940 Act.

        2.6 The Underwriter  represents and warrants that it is a member in good
standing of the NASD and is  registered  as a  broker-dealer  with the SEC.  The
Underwriter  further represents that it will sell and distribute the Fund shares
in accordance  with the laws of the State of Nebraska and any  applicable  state
and federal securities laws.

        2.7 The  Underwriter  represents  and  warrants  that the Adviser is and
shall remain duly registered  under all applicable  federal and state securities
laws  and  that  the  Adviser  shall  perform  its  obligations  for the Fund in
compliance  in all material  respects with the laws of the State of Nebraska and
any applicable state and federal securities laws.

        2.8 The Fund and the Underwriter represent and warrant that all of their
directors,  officers,  employees,  investment advisers, and other individuals or
entities  dealing  with the money  and/or  securities  of the Fund are and shall
continue  to be at all times  covered  by a  blanket  fidelity  bond or  similar
coverage  for the  benefit  of the Fund in an amount  not less than the  minimum
coverage  as  required  currently  by Rule  17g-(1)  of the 1940 Act or  related
provisions as may be  promulgated  from time to time.  The aforesaid  bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

        2.9 The  Company  represents  and  warrants  that all of its  directors,
officers,  employees, and other  individuals/entities  employed or controlled by
the Company dealing with THE MONEY and/or  securities of the Fund are covered by
a blanket  fidelity  bond or  similar  coverage  in an  amount  not less than $2
million.  The aforesaid bond includes  coverage for larceny and embezzlement and
is issued by a reputable  bonding  company.  The Company agrees that any amounts
received  under  such bond will be held by the  Company  for the  benefit of the
Fund. The Company agrees to make all reasonable efforts to see that this bond or
another bond  containing  these  provisions  is always in effect,  and agrees to
notify the Fund and the  Underwriter  in the event that such  coverage no longer
applies.  The Company  agrees to exercise  its best efforts to ensure that other
individuals/entities  not employed or controlled by the Company and dealing with
the money and/or securities of the Fund maintain a similar bond or coverage in a
reasonable amount.

ARTICLE III. PROSPECTUSES AND PROXY STATEMENTS: VOTING

     3.1  The  Underwriter  shall provide the Company with as many copies of the
          Fund's current prospectus as the Company may reasonably  request.  The
          Fund  shall  bear  the  expense  of  printing  copies  of its  current
          prospectus that will be distributed to existing  Contract owners,  and
          the Company  shall bear the  expense of printing  copies of the Fund's
          prospectuses  that are used in connection  with offering the contracts
          issued by the Company.  If  requested by the Company in lieu  thereof,
          the Fund shall provide such  documentation  (including a final copy of
          the new  prospectus  as set in type at the Fund's  expense)  and other
          assistance  as is  reasonably  necessary in order for the Company once
          each  year  (or  more  frequently  if the  prospectus  for the Fund is
          amended)  to have the  prospectus  for the  Contracts  and the  Fund's
          prospectus  printed  together in one document  (such printing to be at
          the Company's expense).

        3.2 The Fund's  prospectus  shall state that the Statement of Additional
Information  ("SAI")  for the  Fund  is  available  from  the  Company,  and the
Underwriter  (or the Fund),  at its  expense,  shall print and provide a copy of
such SAI  free of  charge  to the  Company  for  itself  and for any  owner of a
Contract who requests such SAI.


        3.3 The Fund,  at its expense,  shall provide the Company with copies of
its  proxy  material,  reports  to  shareholders,  and other  communications  to
shareholders  in such  quantity  as the  Company  shall  reasonably  require for
distributing to Contract owners.

        3.4    If and to the extent required by law, the Company shall:

               (i)    solicit voting instructions from Contract owners;

               (ii)   vote the Fund shares in accordance with instructions
                      received from Contract owners; and

              (iii)   vote Fund  shares  for  which  no  instructions have  been
                      received in  the  same   proportion   as  Fund  shares  of
                      such  portfolio for which instructions have been received,
                      so long as and  to  the  extent  that the SEC continues to
                      interpret   the   1940  Act to require  passthrough voting
                      privileges  for variable contract  owners or to the extent
                      otherwise required by law.  The Company reserves the right
                      to vote Fund shares held in any segregated  asset account
                      in its own right,  to the extent permitted by law.

        3.5 Participating  Insurance Companies shall be responsible for assuring
that each of their separate  accounts  participating  in a Designated  Portfolio
calculates  voting  privileges as required by the Shared Funding Exemptive Order
and consistent with any reasonable standards that the Fund may adopt and provide
in writing.

        3.6 The Fund will comply with all  provisions  of the 1940 Act requiring
voting by  shareholders,  and in  particular  the Fund will  either  provide for
annual  meetings or comply with Section 16(c) of the 1940 Act (although the Fund
is not one of the trusts described in Section 16(c) of that Act) as well as with
Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will act in
accordance with the SEC's  interpretation  of the  requirements of Section 16(a)
with respect to periodic  elections  of directors or trustees and with  whatever
rules the Commission may promulgate with respect thereto.

        3.7 The  Fund  will  provide  the  Company  with as  much  notice  as is
reasonably  practicable of any proxy solicitation for any Designated  Portfolio,
and of any material change in the Fund's  registration  statement,  particularly
any change resulting in change to the  registration  statement or prospectus for
any Account.  The Fund will work with the Company so as to enable the Company to
solicit  proxies from Contract  owners,  or to make changes to its prospectus or
registration  statement,  in an orderly  manner.  The Fund will make  reasonable
efforts  to attempt  to have  changes  affecting  Contract  prospectuses  become
effective simultaneously with the annual updates for such prospectuses.

ARTICLE IV. SALES MATERIAL AND INFORMATION

        4.1 The Company shall  furnish,  or shall cause to be furnished,  to the
Fund or its  designee,  each  piece of  sales  literature  or other  promotional
material that the Company develops or uses and in which the Fund (or a Portfolio
thereof) or the Adviser or the Underwriter is named,  at least fifteen  Business
Days  prior  to its  use.  No such  material  shall  be used if the  Fund or its
designee  reasonably  object to such use  within  fifteen  Business  Days  after
receipt  of such  material.  The  Fund or its  designee  reserves  the  right to
reasonably  object  to the  continued  use of any  such  material,  and no  such
material shall be used if the Fund or its designee so object.

        4.2  The   Company   shall  not  give  any   information   or  make  any
representations  or statements  on behalf of the Fund or concerning  the Fund in
connection  with  the  sale of the  Contracts  other  than  the  information  or
representations  contained in the registration statement,  prospectus or SAI for
the  Fund  shares,  as such  registration  statement,  prospectus  or SAI may be
amended or supplemented from time to time, or in reports or proxy statements for
the Fund, or in sales literature or other  promotional  material approved by the
Fund or its designee or by the  Underwriter,  except with the  permission of the
Fund or the Underwriter or the designee of either.

        4.3 The Fund, Underwriter, or its designee shall furnish, or shall cause
to be  furnished,  to the  Company,  each  piece  of sales  literature  or other
promotional  material that it develops or uses and in which the Company,  and/or
its Account,  is named at least fifteen  Business Days prior to its use. No such
material  shall be used if the  Company  reasonably  objects  to such use within
fifteen  Business Days after receipt of such material.  The Company reserves the
right to reasonably  object to the continued  use of any such  material,  and no
such material shall be used if the Company so objects.

        4.4. The Fund and the Underwriter shall not give any information or make
any  representations  on behalf of the Company or  concerning  the Company,  the
Account,  or  the  Contracts  other  than  the  information  or  representations
contained in a registration statement,  prospectus, or SAI for the Contracts, as
such registration statement,  prospectus,  or SAI may be amended or supplemented
from time to time,  or in  published  reports for the  Account  which are in the
public domain or approved by the Company for distribution to Contract owners, or
in sales literature or other promotional material approved by the Company or its
designee, except with the permission of the Company.

        4.5 The Fund will provide to the Company at least one  complete  copy of
all registration  statements,  prospectuses,  SAIs,  reports,  proxy statements,
sales literature and other promotional  materials,  applications for exemptions,
requests for no-action  letters,  and all  amendments to any of the above,  that
relate  to the Fund or its  shares,  contemporaneously  with the  filing of such
document(s) with the SEC or other regulatory authorities.

        4.6 The Company will  provide to the Fund at least one complete  copy of
all registration  statements,  prospectuses,  SAIs,  reports,  solicitations for
voting   instructions,   sales  literature  and  other  promotional   materials,
applications for exemptions,  requests for no-action letters, and all amendments
to  any  of  the  above,   that  relate  to  the   Contracts   or  the  Account,
contemporaneously  with the  filing  of such  document(s)  with the SEC or other
regulatory authorities.

        4.7 For purposes of this Article IV, the phrase  "sales  literature  and
other  promotional  materials"  includes,  but is  not  limited  to,  any of the
following  that refer to the Fund or any  affiliate of the Fund:  advertisements
(such as material published,  or designed for use in, a newspaper,  magazine, or
other  periodical,  radio,  television,  telephone or tape recording,  videotape
display,  signs or billboards,  motion pictures,  or other public media),  sales
literature  (~.e.,  any  written  communication  distributed  or made  generally
available to customers or the public, including brochures,  circulars,  reports,
market letters,  form letters,  seminar texts, reprints or excerpts of any other
advertisement,  sales literature, or published article), educational or training
materials or other  communications  distributed or made  generally  available to
some or all agents or  employees,  and  registration  statements,  prospectuses,
Statements of Additional Information,  shareholder reports, proxy materials, and
any other communications  distributed or made generally available with regard to
the Funds.

ARTICLE V. FEES AND EXPENSES

        5.1 The Fund and the Underwriter shall pay no fee or other  compensation
to the Company  under this  Agreement,  except that if the Fund or any Portfolio
adopts and  implements  a plan  pursuant  to Rule 12b-l to finance  distribution
expenses,  then the  Underwriter  may make  payments  to the  Company  or to the
underwriter  for the Contracts if and in amounts agreed to by the Underwriter in
writing,  and such payments will be made out of existing fees otherwise  payable
to  the  Underwriter,  past  profits  of the  Underwriter,  or  other  resources
available to the  Underwriter.  No such  payments  shall be made directly by the
Fund. Currently, no such payments are contemplated.

        5.2  All  expenses  incident  to  performance  by the  Fund  under  this
Agreement  shall  be paid by the  Fund.  The Fund  shall  see to it that all its
shares are registered and authorized for issuance in accordance  with applicable
federal  law  and,  if  and to the  extent  deemed  advisable  by the  Fund,  in
accordance with  applicable  state laws prior to their sale. The Fund shall bear
the  expenses  for the cost of  registration  and  qualification  of the  Fund's
shares,  preparation  and  filing  of the  Fund's  prospectus  and  registration
statement,  proxy materials and reports, setting the prospectus in type, setting
in type and printing the proxy materials and reports to shareholders  (including
the costs of printing a  prospectus  that  constitutes  an annual  report),  the
PREPARATION OF all statements and notices  required by any federal or state law,
and all taxes on the issuance or transfer of the Fund's shares.

        5.3 The  Company  shall bear the  expenses  of  distributing  the Fund's
prospectus to owners of Contracts  issued by the Company and of distributing the
Fund's proxy materials and reports to such Contract owners.

ARTICLE VI. DIVERSIFICATION AND QUALIFICATION

        6.1 Assuming that the  Contracts  comply with  paragraph 6.3 below,  the
Fund will  invest  its assets in such a manner as to ensure  that the  Contracts
will  be  treated  as  annuity  or  life  insurance   contracts,   whichever  is
appropriate,  under the Internal  Revenue Code of 1986,  as amended (the "Code")
and the regulations  issued  thereunder (or any successor  provisions).  Without
limiting the scope of the foregoing, the Fund will comply with Section 817(h) of
the Code and Treasury Regulation  ss.1.817-5,  and any Treasury  interpretations
thereof,  relating to the  diversification  requirements  for variable  annuity,
endowment,   or  life   insurance   contracts,   and  any  amendments  or  other
modifications  or successor  provisions to such Section or  Regulations.  In the
event of a breach of this  Article VI by the Fund,  it will take all  reasonable
steps (a) to notify the Company of such breach and (b) to  adequately  diversify
the Fund so as to  achieve  compliance  within  the  grace  period  afforded  by
Regulation 817.5.

        6.2 Assuming that the  Contracts  comply with  paragraph 6.3 below,  the
Fund represents that it and each Designated Portfolio is or will be qualified as
a Regulated  Investment Company under Subchapter M of the Code, and that it will
make every  effort to maintain  such  qualification  (under  Subchapter M or any
successor or similar provisions) and that it will notify the Company immediately
upon having a reasonable basis for believing that it has ceased to so qualify or
that it might not so qualify in the future.

        6.3 Assuming that the Designated Portfolios in which the Account invests
comply  with  paragraphs  6. l and 6.2 above,  the Company  represents  that the
Contracts are  currently,  and at the time of issuance shall be, treated as life
insurance or annuity  insurance  contracts,  under applicable  provisions to the
Code, and that it will make every effort to maintain such treatment, and that it
will notify the Fund and the  Underwriter  immediately  upon having a reasonable
basis for  believing  the  Contracts  have  ceased to be so treated or that they
might not be so treated in the future.  The Company  agrees that any  prospectus
offering a contract  that is a  "modified  endowment  contract"  as that term is
defined in Section  7702A of the Code (or any  successor or similar  provision),
shall identify such contract as a modified endowment contract.

ARTICLE VII. POTENTIAL CONFLICTS

        7.1 The Board will  monitor the Fund for the  existence  of any material
irreconcilable  conflict  between the  interests of the  contract  owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons,  including: (a) an action by any state insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in WHICH THE investments of
any Portfolio are being managed;  (e) a difference in voting  instructions given
by variable annuity contract and variable life insurance contract owners; or (f)
a decision  by an insurer to  disregard  the  voting  instructions  of  contract
owners.  The Board shall  promptly  inform the Company if it determines  that an
irreconcilable material conflict exists and the implications thereof.

        7.2.  The Company  will report any  potential  or existing  conflicts of
which it is aware to the Board.  The  Company  will assist the Board in carrying
out its  responsibilities  under the Shared Funding Exemptive Order by providing
the Board with all  information  reasonably  necessary for the Board to consider
any issues raised.  This  includes,  but is not limited to, an obligation by the
Company to inform the Board  whenever  Contract  owner voting  instructions  are
disregarded.

        7.3 If it is determined by a majority of the Board, or a majority of its
disinterested  members,  that a material  irreconcilable  conflict  exists,  the
Company and other Participating  Insurance Companies shall, at their expense and
to the  extent  reasonably  practicable  (as  determined  by a  majority  of the
disinterested  Board  members),  take whatever  steps are necessary to remedy or
eliminate  the  irreconcilable  material  conflict,  up to  and  including:  (1)
withdrawing  the assets  allocable to some or all of the separate  accounts from
the Fund or any Portfolio and REINVESTING such assets in a different  investment
medium,  including  (but not  limited  to)  another  Portfolio  of the Fund,  or
submitting the question whether such segregation should be implemented to a vote
of all affected  Contract owners and, as appropriate,  segregating the assets of
any  appropriate  group (=, annuity  contract  owners,  life insurance  contract
owners,  or  variable  contract  owners of one or more  Participating  Insurance
Companies) that votes in favor of such segregation,  or offering to the affected
Contract owners the option of making such a change; and (2),  establishing a new
registered management investment company or managed separate account.

        7.4 If a material  irreconcilable  conflict arises because of a decision
by the Company to disregard Contract owner voting instructions and that decision
represents a minority  position or would  preclude a majority  vote, the Company
may be required, at the Fund's election, to withdraw the Account's investment in
the Fund and terminate this  Agreement  with respect to each Account;  provided,
however,  that such  withdrawal and  termination  shall be limited to the extent
required by the foregoing  material  irreconcilable  conflict as determined by a
majority of the  disinterested  members of the Board.  Any such  withdrawal  and
termination  must take place within six (6) months after the Fund gives  written
notice that this provision is being  implemented,  and until the end of that six
month  period the Fund shall  continue  to accept  and  implement  orders by the
Company for the purchase (and redemption) of shares of the Fund.

        7.5 If a material  irreconcilable  conflict  arises because a particular
state insurance  regulator's  decision  applicable to the Company conflicts with
the  majority of other state  regulators,  then the Company  will  withdraw  the
affected  Account's  investment in the Fund and terminate  this  Agreement  with
respect to such Account within six months after the Board informs the Company in
writing that it has determined that such decision has created an  irreconcilable
material conflict; provided, however, that such withdrawal and termination shall
be limited to the  extent  required  by the  foregoing  material  irreconcilable
conflict as determined by a majority of the disinterested  members of the Board.
Until the end of the  foregoing  six month  period,  the Fund shall  continue to
accept and implement  orders by the Company for the purchase (and redemption) of
shares of the Fund.

        7.6 For  purposes  of  Section  7.3  through  7.6 of this  Agreement,  a
majority of the  disinterested  members of the Board shall determine whether any
proposed action adequately remedies any irreconcilable material conflict, but in
no event will the Fund be  required to  establish  a new funding  medium for the
Contracts.  The Company  shall not be required by Section 7.3 to establish a new
funding  medium for the Contract if an offer to do so has been  declined by VOTE
OF  a  majority  of  Contract  owners  materially   adversely  affected  by  the
irreconcilable  material  conflict.  In the event that the Board determines that
any  proposed  action does not  adequately  remedy any  irreconcilable  material
conflict,  then the Company will withdraw the  Account's  investment in the Fund
and terminate this  Agreement  within six (6) months after the Board informs the
Company in writing of the foregoing determination;  provided, however, that such
withdrawal and  termination  shall be limited to the extent required by any such
material   irreconcilable   conflict  as   determined   by  a  majority  of  the
disinterested members of the Board.

        7.7 If and to the extent the Shared  Funding  Order  contains  terms and
conditions  different from Sections 3.4, 3.5, 3.6, 7.1, 7.2, 7.3 and 7.5 of this
Agreement,  then the Fund  and/or  the  Participating  Insurance  Companies,  as
appropriate, shall take such steps as may be necessary to comply with the Shared
Funding  Exemptive Order, and Sections 3.3, 3.5, 3.6, 7.1, 7.2, 7.3, 7.4 and 7.5
of the  Agreement  shall  continue  in effect  only to the extent that terms and
conditions  substantially identical to such Sections are contained in the Shared
Funding Exemptive Order or any amendment thereto. If and to the extent that Rule
6e-2 and Rule 6e-3(T) are amended, or Rule 6e-3 is adopted, to provide exemptive
relief from any provision of the Act or the rules  promulgated  thereunder  with
respect to mixed or shared funding (as defined in the Shared  Funding  Exemptive
Order) on terms and conditions  materially different from those contained in the
Shared  Funding  Exemptive  Order,  then (a) the Fund  and/or the  participating
Insurance Companies,  as appropriate,  shall take such steps as may be necessary
to comply with Rules 6e-2 and 6e-3(T), as amended, and Rule 6e-3, as adopted, to
the extent such rules are applicable; and (b) Sections 3.4, 3.5, 3.6, 7.1., 7.2,
7.3, 7.4, and 7.5 of this Agreement  shall continue in effect only to the extent
that terms and conditions substantially identical to such Sections are contained
in such Rule(s) as so amended or adopted.

ARTICLE VIII. INDEMNIFICATION

        8.1    INDEMNIFICATION BY THE COMPANY

        8.1(a).  The Company  agrees to indemnify and hold harmless the Fund and
the Underwriter, and each of its directors and officers and each person, if any,
who  controls  the Fund or  Underwriter  within the meaning of Section 15 of the
1933 Act (except for those persons who are not associated with the  Underwriter,
Adviser,  or  any  of  their  affiliates  or  subsidiaries)  (collectively,  the
"Indemnified  Parties"  for  purposes of this  Section  8.1) against any and all
losses, claims, damages,  liabilities (including amounts paid in settlement with
the written  consent of the Company) or  litigation  (including  legal and other
expenses), to which the Indemnified Parties may become subject under any statute
or  regulation,  at common law or  otherwise,  insofar as such  losses,  claims,
damages,  liabilities or expenses (or actions in respect thereof) or settlements
are related to the sale or  acquisition  of the Fund's  shares or the  Contracts
and:

     (i)  arise out of or are based upon any untrue statements or alleged untrue
          statements  of  any  material  fact  contained  in  the   registration
          statement,  prospectus,  or SAI for the  Contracts or contained in the
          Contracts or sales  literature  for the Contracts (or any amendment or
          supplement to any of the foregoing), or arise out of or are based upon
          the omission or the alleged  omission to state therein a material fact
          required  to be stated  therein or  necessary  to make the  statements
          therein not  misleading,  provided  that this  agreement  to indemnify
          shall  not  apply as to any  Indemnified  Party if such  statement  or
          omission or such  alleged  statement  or omission was made in reliance
          upon and in conformity with information furnished to the Company by or
          on  behalf  of  the  Fund  for  use  in  the  registration  statement,
          prospectus  or SAI for the  Contracts  or in the  Contracts  or  sales
          literature  (or any amendment or  supplement)  or otherwise for use in
          connection with the sale of the Contracts or Fund shares; or

     (ii) arise out of or as a result of  statements or  representations  (other
          than  statements  or  representations  contained  in the  Registration
          Statement,  prospectus,  SAI,  or  sales  literature  of the  Fund not
          supplied  by the  Company or persons  under its  control)  or wrongful
          conduct of the Company or persons under its  authorization or control,
          with  respect to the sale or  distribution  of the  Contracts  or Fund
          Shares; or

     (iii)arise out of any untrue  statement  or alleged  untrue  statement of a
          material fact contained in a registration statement,  prospectus, SAI,
          or sales literature of the Fund or any amendment thereof or supplement
          thereto  or the  omission  or  alleged  omission  to state  therein  a
          material fact  required to be stated  therein or necessary to make the
          statements  therein not misleading if such a statement or omission was
          made in  reliance  upon  information  furnished  to the  Fund by or on
          behalf of the Company; or

     (iv) arise as a result of any  material  failure by the  Company to provide
          the  services  and  furnish  the  materials  under  the  terms of this
          Agreement (including a failure, whether unintentional or in good faith
          or otherwise, to comply with the qualification  requirements specified
          in Article VI of this Agreement); or

     (v)  arise out of or result from any material breach of any  representation
          and/or  warranty made by the Company in this Agreement or arise out of
          or result  from any other  material  breach of this  Agreement  by the
          Company,  as  limited  by and in  accordance  with the  provisions  of
          Sections 8.1(b) and 8.1(c) hereof.

        8.1(b).  The  Company  shall not be liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  PARTY  WOULD  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of its obligations or duties under this Agreement.

        8.1(c).  The  Company  shall not be liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Company in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against an Indemnified  Party, the Company shall be entitled to participate,  at
its own  expense,  in the  defense of such  action.  The  Company  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action.  After  notice  from  the  Company  to such  party of the
Company's  election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Company will not be liable to such party under this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

        8.1(d). The Indemnified  Parties will promptly notify the Company of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the Fund Shares or the Contracts or the operation of the
Fund.

        8.2    INDEMNIFICATION BY THE UNDERWRITER

        8.2(a).  The  Underwriter  agrees to  indemnify  and hold  harmless  the
Company and each of its  directors  and officers  and each  person,  if any, who
controls  the  Company  within  the  meaning  of  Section  15 of  the  1933  Act
(collectively,  the  "Indemnified  Parties"  for  purposes of this  Section 8.2)
against any and all losses, claims, damages, liabilities (including amounts paid
in  settlement  with the  written  consent  of the  Underwriter)  or  litigation
(including legal and other expenses) to which the Indemnified parties may become
subject under any statute or regulation, at common law or otherwise,  insofar as
such losses,  claims,  damages,  liabilities  or expenses (or actions in respect
thereof) or  settlements  are related to the sale or  acquisition  of the Fund's
shares or the Contracts; and

        (i)arise out of or are based upon any untrue statement or alleged untrue
           statement  of  any  material  fact  contained  in  the   registration
           statement,  prospectus,  SAI, or sales literature of the Fund (or any
           amendment or supplement to any of the foregoing),  or arise out of or
           are based upon the omission or the alleged  omission to state therein
           a material fact required to be stated herein or necessary to make the
           statements  therein not  misleading,  provided that this agreement to
           indemnify  shall  not  apply  as to any  Indemnified  Party  if  such
           statement or omission or such alleged  statement or omission was made
           in reliance upon and in conformity with information  furnished to the
           Underwriter  or Fund by or on  behalf of the  Company  for use in the
           registration statement,  prospectus,  or SAI for the Fund or in sales
           literature  (or any amendment or  supplement) or otherwise for use in
           connection with the sale of the Contracts or Fund shares; or

        (ii) arise out of or as a result of statements or representations (other
           than  statements  or  representations  contained in the  registration
           statement,  prospectus, SAI or sales literature for the Contracts not
           supplied by the Underwriter or persons under its control) or wrongful
           conduct of the Fund,  Adviser,  Underwriter  or persons  under  their
           control, with respect to the sale or distribution of the Contracts or
           Fund shares; or

        (iii) arise out of any untrue statement or alleged untrue statement of a
            material fact contained in a registration statement, prospectus, SAI
            or sales literature covering the Contracts, or any amendment thereof
            or supplement  thereto, or the omission or alleged omission to state
            therein a material fact  required to be stated  therein or necessary
            to make the statement or statements therein not misleading,  if such
            statement  or  omission  was  made  in  reliance  upon   information
            furnished to the Company by or on behalf of the Fund; or

        (iv)arise as a result of any failure by the Fund to provide the services
            and  furnish  the  materials  under  the  terms  of  this  Agreement
            (including  a  failure,  whether  unintentional  or in good faith or
            otherwise,   to   comply   with  the   diversification   and   other
            qualification   requirements   specified   in  Article  VI  of  this
            Agreement); or

        (v) arise  out  of  or   result   from  any   material   breach  of  any
            representation  and/or  warranty  made  by the  Underwriter  in this
            Agreement or arise out of or result from any other  material  breach
            of  this  Agreement  by  the  Underwriter;  as  limited  by  and  in
            accordance with the provisions of Sections 8.2(b) and 8.2(c) hereof.

        8.2(b).  The Underwriter shall not be liable under this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance or such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company or the Account, whichever is applicable.

        8.2(c).  The Underwriter shall not be liable under this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have notified the Underwriter in writing within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified  Party, the Underwriter will be entitled to participate,
at its own  expense,  in the  defense  thereof.  The  Underwriter  also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named in the  action.  After  notice from the  Underwriter  to such party of the
Underwriter's  election to assume the defense  thereof,  the  Indemnified  Party
shall bear the fees and expenses of any additional  counsel  retained by it, and
the  Underwriter  will not be liable to such party under this  Agreement for any
legal or other expenses  subsequently  incurred by such party  independently  in
connection   with  the  defense   thereof   other  than   reasonable   costs  of
investigation.

        8.2(d).  The Company  agrees  promptly to notify the  Underwriter of the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of the Account.

8.3 INDEMNIFICATION BY THE FUND

        8.3(a).  The Fund agrees to indemnify  and hold harmless the Company and
each of its  directors  and officers  and each person,  if any, who controls the
Company  within the  MEANING OF  Section 15 of the 1933 Act  (collectively,  the
"Indemnified  Parties"  for  purposes of THIS  SECTION  8.3) against any and all
losses,  claims,  expenses,  damages,  liabilities  (including  amounts  paid in
settlement with the written consent of the Fund) or litigation  (including legal
and other expenses) to which the  Indemnified  Parties may be required to pay or
may become subject under any statute or regulation,  at common law or otherwise,
insofar as such losses, claims, expenses,  damages,  liabilities or expenses (or
actions in respect thereof) or settlements, are related to the operations of the
Fund and:

        (i)arise as a result of any failure by the Fund to provide the  services
           and furnish the materials under the terms of this Agreement including
           a failure,  whether  unintentional or in good faith or otherwise,  to
           comply with the diversification and other qualification  requirements
           specified in Article VI of this Agreement); or

        (ii)arise  out  of  or   result   from  any   material   breach  of  any
            representation and/or warranty made by the Fund in this Agreement or
            arise  out of or  result  from any  other  material  breach  of this
            Agreement  by the Fund;  as  limited by and in  accordance  with the
            provisions of Sections 8.3(b) and 8.3(c) hereof.

        8.3(b).  The  Fund  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an  Indemnified  Party  would  otherwise  be  subject by reason of such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless  disregard of obligations and duties under this Agreement or to
the Company, the Fund, the Underwriter or the Account, whichever is applicable.

        8.3(c).  The  Fund  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party  shall  have  notified  the  Fund in  writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such indemnified Party shall have received notice of
such  service on any  designated  agent),  but failure to notify the Fund of any
such claim shall not relieve  the Fund from any  liability  which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Fund will be entitled to participate,  at
its own  expense,  in the  defense  thereof.  The Fund also shall be entitled to
assume the expense thereof,  with counsel satisfactory to the party named in the
action.  After  notice  from the Fund to such  party of the Fund's  election  to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses  of any  additional  counsel  retained  by it, and the Fund will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

        8.3(d).  The Company and the  Underwriter  agree  promptly to notify the
Fund of the  commencement  of any litigation or proceeding  against it or any of
its  respective  officers or directors in  connection  with the  Agreement,  the
issuance or sale of the Contracts,  the operation of the Account, or the sale or
acquisition of share of the Fund.

ARTICLE IX. APPLICABLE LAW

        9.1  This  Agreement  shall  be  construed  and  the  provisions  hereof
interpreted under and in accordance with the laws of the State of Maryland.

        9.2 This Agreement  shall be subject to the provisions of the 1933, 1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes,  rules and regulations as the SEC may grant
(including,  but not limited  to, any Shared  FUNDING  Exemptive  Order) and the
terms hereof shall be interpreted and construed in accordance therewith.

ARTICLE X. TERMINATION

        10.1 This  Agreement  shall  continue in full force and effect until the
first to occur of:

     (a)  termination  by any party,  for any reason with respect to some or all
          Designated  Portfolios,  by six (6)  months'  advance  written  notice
          delivered to the other parties; or

     (b)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter  with respect to any Designated  Portfolio  based upon the
          Company's  determination  that  shares of the Fund are not  reasonably
          available to meet the requirements of the Contracts; or

     (c)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter with respect to any Designated  Portfolio in the event any
          of such  Portfolio's  shares  are not  registered,  issued  or sold in
          accordance  with  applicable  state  and/or  federal  law or such  law
          precludes the use of such shares as the underlying investment media of
          the Contracts issued or to be issued by the Company; or

     (d)  termination  by the  Fund or  Underwriter  in the  event  that  formal
          administrative  proceedings are instituted  against the Company by the
          NASD,  the SEC, the  Insurance  Commissioner  or like  official of any
          state or any other  regulatory  body  regarding the  Company's  duties
          under this  Agreement  or related  to the sale of the  Contracts,  the
          operation  of  any  Account,  or the  purchase  of  the  Fund  shares,
          provided, however, that the Fund or Underwriter determines in its sole
          judgment  exercised  in  good  faith,  that  any  such  administrative
          proceedings  will have a material  adverse  effect upon the ability of
          the Company to perform its obligations under this Agreement; or

     (e)  termination  by the  Company in the event that  formal  administrative
          proceedings  are  instituted  against the Fund or  Underwriter  by the
          NASD, the SEC, or any state securities or insurance  department or any
          other regulatory body, provided,  however, that the Company determines
          in  its  sole  judgment   exercised  in  good  faith,  that  any  such
          administrative  proceedings  will have a material  adverse effect upon
          the  ability of the Fund or  Underwriter  to perform  its  obligations
          under this Agreement; or

     (f)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter with respect to any Designated Portfolio in the event that
          such  Portfolio  ceases to qualify as a Regulated  Investment  Company
          under  Subchapter  M or  fails  to  comply  with  the  Section  817(h)
          diversification requirements specified in Article VI hereof, or if the
          COMPANY REASONABLY believes that such Portfolio may fail to so qualify
          or comply; or

     (g)  termination  by the  Fund or  Underwriter  by  written  notice  to the
          Company   in  the  event   that  the   Contracts   fail  to  meet  the
          qualifications  specified  in  Article  VI  hereof,  or if the Fund or
          Underwriter  reasonably  believes  that such  Contracts may fail to so
          qualify; or

     (h)  termination by either the Fund or the Underwriter by written notice to
          the  Company,  if  either  one or both of the Fund or the  Underwriter
          respectively,  shall  determine,  in their sole judgment  exercised in
          good faith, that the Company has suffered a material adverse change in
          its business, operations,  financial condition, or prospects since the
          date  of  this  Agreement  or  is  the  subject  of  material  adverse
          publicity; or

     (i)  termination  by the  Company  by  written  notice  to the Fund and the
          Underwriter,  if the Company  shall  determine,  in its sole  judgment
          exercised in good faith, that the Fund or the Underwriter has suffered
          a  material  adverse  change in its  business,  operations,  financial
          condition  or  prospects  since the date of this  Agreement  or is the
          subject of material adverse publicity.

        10.2 EFFECT OF  TERMINATION.  Notwithstanding  any  termination  of this
Agreement,  the Fund and the  Underwriter  shall,  at the option of the Company,
continue to make available  additional  shares of the Fund pursuant to the terms
and conditions of this  Agreement,  for all Contracts in effect on the effective
date of  termination  of this  Agreement  (hereinafter  referred to as "Existing
Contracts"). Specifically, the owners of the Existing Contracts may be permitted
to reallocate  investments  in the Fund,  redeem  investments in the Fund and/or
invest in the Fund upon the making of  additional  purchase  payments  under the
Existing Contracts.  The parties agree that this Section 10.2 shall not apply to
any  termination   under  Article  VII  and  the  effect  of  such  Article  VII
terminations  shall be governed by Article  VII of this  Agreement.  The parties
further  agree that this Section 10.2 shall not apply to any  termination  under
Section l0.1(g) of this Agreement.

        10.3 The  Company  shall not  redeem  Fund  shares  attributable  to the
Contracts (as opposed to Fund shares  attributable to the Company's  assets held
in the Account) except (i) as necessary to implement Contract owner initiated or
approved  transactions,  (ii)  as  required  by  state  and/or  federal  laws or
regulations  or  judicial  or  other  legal  precedent  of  general  application
(hereinafter referred to as a "Legally Required  Redemption),  or (iii) pursuant
to the terms of a substitution order issued by the SEC pursuant to Section 26(b)
of the 1940 Act. Upon request, the Company will promptly furnish to the Fund and
the  Underwriter  the opinion of counsel for the Company (which counsel shall be
reasonably  satisfactory to the Fund and the Underwriter) TO THE effect that any
redemption  pursuant  to clause  (ii)  above is a Legally  Required  Redemption.
Furthermore,  except in cases where  permitted under the terms of the Contracts,
the COMPANY  SHALL not prevent  Contract  owners from  allocating  payments to a
Portfolio that was otherwise  available under the Contracts without first giving
the Fund or the Underwriter 90 days notice of its intention to do so.

ARTICLE XI. NOTICES

        Any  notice  shall be  sufficiently  given  when sent by  registered  or
certified  mail to the other  party at the address of such party set forth below
or at such other  address as such party may from time to time specify in writing
to the other party.

If to the Fund:

T. ROWE Price Associates, Inc. 100 East Pratt Street Baltimore, Maryland 21202
Attention:  Nancy M. Morris, Esq.

If to the Company:

United of Omaha Life Insurance Company Mutual of Omaha Plaza Omaha, Nebraska
68175 Attention: Lawrence F. Harr, Chief Counsel

If to Underwriter:

T. ROWE Price Investment Services 100 East Pratt Street Baltimore, Maryland
21202 Attention: John Cammack

ARTICLE XII. MISCELLANEOUS

        12.1 All references  herein to the "Fund" are to each of the undersigned
Funds as if this Agreement were between such individual Fund and the Underwriter
and the Company.  All  references  herein to the "Adviser"  relate solely to the
Adviser of such individual Fund, as appropriate. All persons dealing with a Fund
must  look  solely to the  property  of such  Fund,  and in the case of a series
company,  the respective  Designated  Portfolios  listed on Schedule A hereto as
though each such Designated Portfolio had separately contracted with the Company
and the  Underwriter  for the  enforcement  of any claims  against the Fund. The
parties agree that neither the Board,  officers,  agents or shareholders  assume
any personal liability or responsibility  for obligations  entered into by or on
behalf of the Fund.

        12.2  Subject  to the  requirements  of  legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information without the express written consent
of the  affected  party  until such time as such  information  may come into the
public domain.

        12.3 The captions in this  Agreement  are included  for  convenience  of
reference ONLY AND in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

        12.4  This  Agreement  may be  executed  simultaneously  in two or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

        12.5 If any provision of this Agreement shall be held or made invalid by
a court  decision,  statute,  rule or otherwise,  the remainder of the Agreement
shall not be affected thereby.

        12.6 Each party  hereto  shall  cooperate  with each other party and all
appropriate  governmental authorities (including without limitation the SEC, the
NASD,  and  state  insurance  regulators)  and  shall  permit  such  authorities
reasonable  access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the TRANSACTIONS  contemplated  hereby.
Notwithstanding  the  generality  of the  foregoing,  each party hereto  further
agrees to furnish the Nebraska  Insurance  Commissioner  with any information or
reports in connection  with services  provided under this  Agreement  which such
Commissioner  may request in order to  ascertain  whether the  variable  annuity
operations of the Company are being  conducted in a manner  consistent  with the
Nebraska  variable  annuity laws and regulations and ANY OTHER applicable law or
regulations.

        12.7 The rights,  remedies and  obligations  contained in this Agreement
are  cumulative  and  are in  addition  to any  and all  rights,  remedies,  and
obligations, at law or in equity, which the parties hereto are entitled to under
state and federal laws.

        12.8 This Agreement or any of the rights and  obligations  hereunder may
not be assigned by any party  without the prior  written  consent of all parties
hereto.

        12.9 The Company shall furnish,  or shall cause to be furnished,  to the
Fund or its designee copies of the following reports:

               (a)    the Company's annual  statement  (prepared under statutory
                      accounting  principles) and annual report  (prepared under
                      generally accepted  accounting  principles  ("GAAP""),  if
                      any), as soon as practical and in any event within 90 days
                      after the end of each fiscal year;

               (b)    the Company's quarterly statements  (statutory) (and GAAP,
                      if any),  as soon as practical  and in any event within 45
                      days after the end Of each quarterly period.

        IN WITNESS WHEREOF, each Of the parties hereto has caused this Agreement
to  be  executed  in  its  name  and  on  its  behalf  by  its  duly  authorized
representative  and its  seal to be  hereunder  affixed  hereto  as Of the  date
specified below.


 COMPANY:                           UNITED OF OMAHA LIFE INSURANCE COMPANY

                                    By its authorized officer

                                    By:________________________________________
                                    Title: Senior Vice President
                                    Date: May 11, 1994

 FUND:                               T. ROWE PRICE INTERNATIONAL SERIES, INC.

                                    By its authorized officer

                                    By:________________________________
                                    Title: Vice President
                                    Date: May 5, 1994


 FUND:                              T. ROWE PRICE EQUITY SERIES, INC.
                                    By its authorized officer

                                    By:_______________________________
                                    Title: Vice President
                                    Date: May 5, 1994

 FUND:                              T. ROWE PRICE FIXED INCOME SERIES, INC.
                                    By its authorized officer

                                     By:________________________________
                                    Title: Vice President
                                    Date: May 5, 1994


 UNDERWRITER:                T. ROWE PRICE INVESTMENT SERVICES, INC.

                                    By its authorized officer

                                       By:
                                       ----------------------------------------
                                    Title: Vice President
                                    Date: May 5, 1994



EXHIBIT (8) (H): ADMINISTRATIVE SERVICES AGREEMENT WITH VANTAGE COMPUTER SYSTEMS

                             FULL SERVICE AGREEMENT


AGREEMENT  made as of the 1st day of February,  1994,  by and between  MUTUAL OF
OMAHA INSURANCE  COMPANY  ("CLIENT"),  Mutual of Omaha Plaza,  Omaha,  Nebraska,
68175,  and VANTAGE  COMPUTER  SYSTEMS,  INC.  ("VANTAGE"),  301 W. 11th Street,
Kansas City, Missouri 64105.

SECTION 1 DEFINITIONS

Throughout this  Agreement,  the definitions set forth below shall apply to both
singular and plural versions of the defined term.

1.01 "VANTAGE System" is the computerized data processing  recordkeeping  system
designed to issue,  provide  reporting on,  administer and maintain certain life
insurance and annuity products.

1.02 "Facilities" or "VANTAGE's  Facilities" means the necessary data processing
equipment  and  administrative  support  personnel  required  to issue,  provide
reporting  on,  administer  and  maintain  certain  life  insurance  and annuity
products.

1.03  "Contracts"  means certain life insurance or annuity products of CLIENT or
its subsidiaries as described in Exhibit A.

1.04 "Model Office" refers to a pre-production  version of the VANTAGE System as
modified  for CLIENT  running in a test  environment  at  VANTAGE's  Kansas City
facility.

SECTION 2 TERMS OF APPOINTMENT

2.01  Subject  to the  conditions  set forth in this  Agreement,  CLIENT  hereby
appoints VANTAGE as Recordkeeping Service Agent for the Contracts.

2.02 VANTAGE  hereby accepts such  appointment  and agrees that on and after the
effective date of its appointment it will act as CLIENT's  Recordkeeping Service
Agent for the Contracts.

2.03  VANTAGE  agrees  to  provide  the  necessary  facilities,  equipment,  and
personnel to perform its duties and  obligations  hereunder in  accordance  with
this Agreement and the standard industry practice.

2.04 VANTAGE  agrees that it will  perform,  at the  direction of CLIENT,  those
Recordkeeping Service Functions as set forth in Exhibit B attached.

2.05 VANTAGE  agrees to use its best efforts to provide  requested  training for
CLIENT personnel at VANTAGE's Facility or at CLIENT's offices in connection with
the use and  operation of the VANTAGE  System.  If this  training is provided at
VANTAGE's Facility as part of the Model Office (as defined in the Implementation
Schedule),  then there shall be no additional cost. Training at Client's offices
will be provided at current education rates not to exceed $7,500.00 per standard
class of up to five days.  All  travel and  out-of-pocket  expense  incurred  by
VANTAGE or Client  personnel in  connection  with and during  training  shall be
borne by Client.  Except as provided  above,  this  training will be provided at
current education rates.

2.06 If  requested to do so,  VANTAGE  will make  on-line  access to the VANTAGE
System available to CLIENT between the hours of 7 a.m. and 7 p.m., Central Time,
Monday through Friday,  except for such holidays as are observed by the New York
Stock  Exchange.  Access to the VANTAGE  System at other times will be by mutual
agreement.

SECTION 3  TERM

3.01 Subject to termination as hereinafter provided, this Agreement shall remain
in force and effect for a period of 3 years, the initial term of this Agreement.

3.02 This Agreement  shall be renewed  automatically  for additional  successive
terms of one  year at the end of the  initial  term and the end of each  renewal
term unless  terminated by either party by prior written  notice to the other at
least one hundred  eighty (180) days prior to the end of the initial term or the
renewal term.

3.03 Not more than 240 nor less  than 210 days  prior to the  expiration  of the
term  or any  renewal  term,  VANTAGE  shall  give  notice  to  CLIENT  of  such
expiration,  which  notice  shall state the date of  expiration  and that if not
cancelled by CLIENT not less than 180 days prior thereto,  the Agreement will be
automatically renewed. If VANTAGE fails to give such notice during the permitted
period,  then CLIENT shall  thereafter have the right to cancel the Agreement at
any time,  whether or not cancellation  date shall be the expiration of the term
or any  renewal,  upon 60 days notice to  VANTAGE,  which right shall lapse only
upon VANTAGE's  giving timely and proper notice  hereunder to CLIENT of the next
scheduled   expiration  date,  assuming  this  Agreement  shall  not  have  been
theretofore cancelled by VANTAGE.

3.04 VANTAGE  shall have no right to terminate  this  Agreement  except upon six
months notice as described in Paragraph  3.02 or pursuant to Paragraph  9.01. If
VANTAGE  elects to provide such notice and  terminate  this  Agreement for other
than  CLIENT'S  recurring  nonpayment of fees and charges and if CLIENT shall so
request  in  writing,  then  VANTAGE  shall  continue  to provide  the  services
described  herein  to  CLIENT  for a period  of six (6)  months  following  such
termination,  such service to be provided in  accordance  with the terms of this
Agreement  and at 110% of  those  fees  and  expenses  in  effect  for the  term
immediately preceding such six (6) months period.

3.05 In the event that this  Agreement is  terminated,  VANTAGE  agrees that, in
order to assist in providing  uninterrupted service to CLIENT, VANTAGE shall use
reasonable efforts to assist CLIENT in converting the records of CLIENT from the
VANTAGE System to whatever  service or system is selected by CLIENT,  subject to
reimbursement  to VANTAGE for such  assistance at its standard rates and fees in
effect at that time.

SECTION 4  FEES AND EXPENSES

4.01 During the initial term of this Agreement, CLIENT shall pay to VANTAGE upon
receipt of VANTAGE's statement the fees and charges in the amounts as set out in
Exhibit A attached  hereto and made a part of hereof.  VANTAGE may impose a 1.5%
per month late payment charge on balances outstanding for over 30 days.

4.02  CLIENT  shall also  reimburse  VANTAGE  for all  reasonable  out-of-pocket
expenses  described on Exhibit A attached  hereto and made a part hereof,  which
are incurred by VANTAGE in the performance of this Agreement. VANTAGE may impose
a 1.5% per month late payment charge on balances outstanding for over 30 days.

4.03 No fees or  expenses  may be  increased  during  the  initial  term of this
Agreement.  During any renewal term of this Agreement, fees under this Agreement
may be  increased  only  if such  increase  is  imposed  generally  upon  all of
VANTAGE's customers. In addition:

        (a)    If the number of Active policies of CLIENT  (regardless of policy
               type now or hereafter administered pursuant to this Agreement and
               Amendments  hereto)  equals or exceeds  30,000,  then in no event
               shall the aggregate of any price increases during any annual term
               of this Agreement  exceed the previous  year's fee by the greater
               of either:

               (1)    5% percent; or,

               (2)    the percentage  change in the Consumer Price Index for the
                      U.S. City average as compiled and calculated by the Bureau
                      of Labor  Statistics  of the United  States  Department of
                      Labor, in "Consumer Price Index,  All Urban Consumers" (or
                      its appropriate  successor Index) for the year immediately
                      preceding the effective date of such increase.

        (b)    If the number of Active policies of CLIENT  (regardless of policy
               type now or hereafter administered pursuant to this Agreement and
               Amendments  hereto) is less than  30,000,  then in no event shall
               the  aggregate of any price  increases  during any annual term of
               this Agreement  exceed the previous  year's fee by the greater of
               either:

               (1)    10% percent; or,

               (2)    the percentage  change in the Consumer Price Index for the
                      U.S. City average as compiled and calculated by the Bureau
                      of Labor  Statistics  of the United  States  Department of
                      Labor, in "Consumer Price Index,  All Urban Consumers" (or
                      its appropriate  successor Index) for the year immediately
                      preceding the effective date of such increase.

4.04 CLIENT will pay  Nebraska  state and Omaha city sales or use taxes  arising
out of the  transaction  contemplated  by this  Agreement.  Such  taxes  will be
invoiced  separately by VANTAGE for payment by CLIENT.  VANTAGE  shall  promptly
notify CLIENT as soon as VANTAGE  becomes aware of other taxes to be levied upon
this transaction;  the parties agree to negotiate in good faith the issue of the
extent of each party's  obligation  to bear the  financial  obligation  for such
taxes.

4.05  Except  for  the  charges  (whether  or not on a  fixed  or on a time  and
materials  basis)  and  expenses  expressly  stated  and  agreed  upon  in  this
Agreement,  any amendment hereto,  or in any Schedule or Exhibit hereto,  CLIENT
shall not be billed  for,  or be  obligated  to pay,  VANTAGE  for any  charges,
expenses, or other amounts for the products and related services covered by this
Agreement.

SECTION 5  PAYMENTS AND COLLECTIONS

5.01 Receipt by VANTAGE of any premiums or charges for insurance by or on behalf
of an insured shall be deemed to have been received by CLIENT. Payment of return
premiums or claims by the CLIENT to VANTAGE  shall not be deemed  payment to the
insured  or  claimant  until  such  payments  are  received  by such  insured or
claimant.

5.02 VANTAGE will hold in a fiduciary capacity all insurance charges or premiums
collected by it on behalf of or for CLIENT with respect to insureds,  and return
premiums received from CLIENT.  VANTAGE will immediately remit such funds to the
person  or  persons  entitled  thereto,  or  shall  promptly  deposit  them in a
fiduciary  account  established and maintained by VANTAGE in the name of CLIENT.
VANTAGE shall require the bank in which such fiduciary  account is maintained to
keep records clearly recording the deposits in and withdrawals from such account
on behalf of or for each  insurer  for which  VANTAGE  may  collect  charges  or
premiums. VANTAGE shall promptly obtain and keep copies of all such records and,
upon request of CLIENT, furnish CLIENT with copies of such records pertaining to
deposits  and  withdrawals  on  behalf  of  or  for  CLIENT.  VANTAGE  may  make
withdrawals from such account for:

        (a)    remittance to CLIENT when entitled thereto;

        (b)    transfer to and deposit in a claims paying  account,  with claims
               to be paid as provided in paragraph 5.03 below;

        (c)    remittance of return premiums to the person or persons entitled
               thereto.

5.03 All claims paid by VANTAGE  from funds  collected on behalf of CLIENT shall
be paid only on checks or drafts of and as authorized by CLIENT.

5.04 To the extent  required by  applicable  law VANTAGE shall provide a written
notice to the insured  advising them of the identity of and  relationship  among
VANTAGE,  the insured and CLIENT.  If VANTAGE  collects  funds from the insured,
VANTAGE will provide the insured with written  notice of the premium  charged by
CLIENT for such insurance coverage.

SECTION 6  MODIFICATIONS AND CUSTOM OUTPUT.

6.01 VANTAGE has reviewed the Contracts,  Prospectus and other documentation for
the life and annuity products as identified in Exhibit A.

6.02 VANTAGE and CLIENT have  determined that certain  modifications  need to be
made  to  the  VANTAGE  System  and  its  Facilities  in  order  to be  able  to
successfully issue,  administer,  provide reporting on and maintain the life and
annuity products identified in Exhibit A and otherwise perform the functions set
forth in this Agreement.

6.03  Those modifications are identified in Exhibit G.

6.04  VANTAGE has agreed to provide and CLIENT has agreed to purchase  Vantage's
services to develop those modifications as identified in Exhibit G at a cost set
forth in Exhibit A.

6.05 It is  recognized  that the  CLIENT  may  make  additional  changes  to its
requirements  which will result in an increased  cost for the  modifications  or
which could result in a deviation from the Implementation  Schedule. The project
change  control  procedures  set forth in Exhibit H will be followed in order to
estimate  the   proposed   impact  on  the  costs  of   modifications   and  the
Implementation Schedule.

SECTION 7  REPRESENTATIONS AND WARRANTIES OF VANTAGE

VANTAGE represents and warrants to CLIENT as follows:

7.01 It is a corporation  duly organized and existing and in good standing under
the laws of the State of Delaware.  It is empowered under applicable laws and by
its charter and bylaws to enter into and perform the  services  contemplated  in
this Agreement.

7.02 VANTAGE will secure and keep in effect all licenses required to perform its
services under this Agreement.  VANTAGE will provide copies of such licenses and
appointments to CLIENT upon request.

7.03 All  requisite  corporate  proceedings  have been taken to  authorize it to
enter into and perform the services contemplated in this Agreement.

7.04 It has and will  continue to have and  maintain the  necessary  facilities,
equipment,  and  personnel  to perform  its duties  and  obligations  under this
Agreement.

7.05  All services provided under this Agreement shall:

        (a)    Conform to appropriate  written  specifications and documentation
               developed by VANTAGE or mutually  agreed to by VANTAGE and CLIENT
               and as further defined in Exhibits B, E, F and G:

        (b)    Comply with standard industry practice; and

        (c)    Be performed in a professional and workmanlike manner.

Wherever  possible,  the above shall be construed as being  consistent with each
other. When such construction is unreasonable,  the order of preference shall be
as set forth above.

SECTION 8  REPRESENTATIONS AND WARRANTIES OF CLIENT

CLIENT represents and warrants to VANTAGE as follows:

8.01 It is a corporation  duly organized and existing and in good standing under
the laws of the State of Nebraska.

8.02 It is  empowered  under  the  applicable  laws and  regulations  and by its
charter and bylaws to enter into and perform this Agreement.

8.03 All  requisite  corporate  proceedings  have been taken to  authorize it to
enter into and perform this Agreement.

8.04 All of the prospectuses,  Contracts and other forms provided or required by
CLIENT shall have been approved by all required regulatory agencies and shall be
in compliance with all Federal, state, and local laws and regulations.

8.05 It has and will  continue  to  comply  with all laws  with  respect  to the
Contracts  and its has and will  continue  to make  all  required  filings  with
regulatory agencies in connection with the offer, sale, or administration of the
Contracts.

SECTION 9  BREACH, REMEDY AND LIMITATION OF DAMAGES

9.01  EVENTS OF DEFAULT:

        (a)    BY CLIENT:

               (1)    Failure or breach of any warranty set forth in provisions
                      8.04 and 8.05.

               (2)    Material  failure to timely perform any duty,  obligation,
                      or undertaking required by this Agreement.

               (3)    Making of a written warranty, representation, statement or
                      response  in  connection  with  this  Agreement  which was
                      knowingly  untrue in any  material  respect on the date it
                      was made.

               (4)    Ceasing  to  conduct   business  in  the  normal   course,
                      insolvency,  the  making of a general  assignment  for the
                      benefit  of  creditors,   suffering  or   permitting   the
                      appointment  of a  receiver  or  similar  officer  for its
                      business  or assets or  availing  itself  of, or  becoming
                      subject to, any  proceeding  under the Federal  Bankruptcy
                      Act or any federal or state  statute  relating to solvency
                      or the protection of rights of creditors.

        (b)    BY VANTAGE:

               (1)    Failure to  successfully complete  Model  Office if due to
                      the fault of Vantage.

               (2)    Failure to meet the performance standards in Exhibit E.

               (3)    Material  failure to provide  the  services  or  functions
                      set forth in Exhibit B.

               (4)    Failure or breach of any warranty set forth in  provisions
                      7.02 through 7.05.

               (5)    Material  failure to timely perform any duty,  obligation,
                      or undertaking required by this Agreement.

               (6)    Making of a written warranty, representation, statement or
                      response  in  connection  with  this  Agreement  which was
                      knowlingly  untrue in any material  respect on the date it
                      was made.

               (7)    Ceasing  to  conduct   business  in  the  normal   course,
                      insolvency,  the  making of a general  assignment  for the
                      benefit  of  creditors,   suffering  or   permitting   the
                      appointment  of a  receiver  or  similar  officer  for its
                      business  or assets or  availing  itself  of, or  becoming
                      subject to, any  proceeding  under the Federal  Bankruptcy
                      Act or any federal or state  statute  relating to solvency
                      or the protection of rights of creditors.

        (c)    REMEDIES   FOR   DEFAULT.   In  the  event  of  a  default,   the
               non-defaulting  party may demand  such  default  be cured  within
               thirty (30) days. If such default is not cured within thirty (30)
               days, then the non-defaulting  party may, without further notice,
               take any or all, or any combination of the following actions:

               (1)    Immediately terminate this Agreement without further
                      obligation.

               (2)    Cover such default by obtaining  performance  from a third
                      party or performance on the part of  non-defaulting  party
                      and either offset or recover the costs of such performance
                      from the defaulting party.

               (3)    Exercise  the right of setoff,  recoupment,  counterclaim
                      or offset for such default.

               (4)    Exercise any other right or remedy which may be available
                      under the law.

     (d)  FAILURE  TO  EXERCISE  REMEDY.   The  remedies  set  forth  above  are
          cumulative,  but the  non-defaulting  party is under no  obligation to
          exercise any such remedy. The exercise of, or failure to exercise, any
          such remedies shall not prevent any future exercise of the same or any
          other remedies,  or release the defaulting  party from its obligations
          under this Agreement.  The defaulting party shall  additionally pay or
          allow  the  offset  of all  reasonable  attorneys  fees  and  expenses
          incurred  in  the  endorsement  of any of  the  rights  or  privileges
          hereunder.

9.02 IN NO EVENT AND UNDER NO CIRCUMSTANCES,  HOWEVER,  SHALL EITHER PARTY UNDER
THIS  AGREEMENT  BE LIABLE  TO THE OTHER  PARTY  UNDER  ANY  PROVISIONS  OF THIS
AGREEMENT FOR LOST PROFITS OR FOR EXEMPLARY,  SPECIAL, PUNITIVE OR CONSEQUENTIAL
DAMAGES.  FURTHER,  IN NO EVENT SHALL EITHER PARTY BE LIABLE TO THE OTHER FOR AN
AMOUNT WHICH EXCEEDS THE AMOUNT PAID BY CLIENT TO VANTAGE  UNDER THIS  AGREEMENT
FOR THE PAST ONE YEAR.

9.03 In the event VANTAGE is unable to perform its  obligations  under the terms
of this  Agreement  because of strikes,  equipment  or  transmission  failure or
damage,  or other causes  without fault or negligence on the part of VANTAGE and
beyond its control, VANTAGE will use its best efforts to assist CLIENT to obtain
alternate  sources  of  service.  VANTAGE  will not be  liable  for any  damages
resulting from such causes.

9.04 At any time VANTAGE may apply to a person  indicated on CLIENT's  "Schedule
of Authorized  Personnel",  attached hereto as Exhibit C, as a person authorized
to give  instructions  under this Section with respect to any matter  arising in
connection  with this  Agreement.  VANTAGE shall not be liable for, and shall be
indemnified by CLIENT against, any loss arising from any action taken or omitted
by VANTAGE in good faith in reliance  upon such  instructions  for which VANTAGE
has  maintained a written  record,  either in its own file notations or received
from CLIENT.

9.05 CLIENT shall immediately  provide VANTAGE with written notice of any change
of  authority  of  persons  authorized  and  enumerated  in Exhibit C to provide
VANTAGE with instructions or directions  relating to services to be performed by
VANTAGE under this Agreement.

9.06 In the event  malfunction  of the VANTAGE System causes an error or mistake
in any  record,  report,  data,  information  or output  under the terms of this
Agreement,  VANTAGE  shall at its expense  correct and  reprocess  such records,
provided that CLIENT shall notify VANTAGE in writing of such error or mistake as
soon as practical after its discovery.

SECTION 10  COVENANTS OF VANTAGE AND CLIENT

10.01 This Agreement  shall be retained as part of the official  records of both
parties for its duration and six years thereafter.

10.02 Where a policy is issued to a trustee or  trustees,  CLIENT will require a
copy of the trust agreement and any amendments thereto to be furnished to it and
CLIENT will provide a copy to VANTAGE.  Both parties will retain such  documents
as part of their  official  records for the duration of the policy and six years
thereafter.

10.03 VANTAGE shall  establish and maintain  facilities  and  procedures for the
safekeeping  of policy  forms,  check forms and facsimile  signature  imprinting
devices,  if any, and all other documents,  reports records,  books,  files, and
other  materials  relative  to this  Agreement.  VANTAGE  shall  maintain at its
principal  administrative  office,  for the duration of this  Agreement  and six
years  thereafter,  and  in  accordance  with  prudent  standards  of  insurance
recordkeeping,  adequate books and records of all transactions  between VANTAGE,
CLIENT and insureds.

10.04 CLIENT shall have full and free access, during ordinary business hours, to
all documents,  records,  reports, books, files, and other materials relative to
this Agreement and maintained by VANTAGE.

10.05 All  information  furnished  by CLIENT or furnished to VANTAGE on CLIENT's
behalf,  including but not limited to all documents,  reports,  records,  books,
files and other materials relative to this Agreement, shall be the sole property
of CLIENT and such property shall be held by VANTAGE in confidence and trust for
CLIENT.  VANTAGE shall not disclose such  information  directly or indirectly to
any third  party  except to the extent  that  VANTAGE is required by law to make
such disclosure or otherwise authorized in writing by CLIENT.

10.06 Any policies, certificates, booklets, termination notices or other written
communications   delivered  by  the  CLIENT  to  VANTAGE  for  delivery  to  its
policyholders   shall  be  delivered  by  VANTAGE   promptly  after  receipt  of
instructions from the CLIENT to do so.

10.07  VANTAGE  shall  exercise  its best  efforts  to  continue  in effect  the
insurance  coverage described in Exhibit D attached hereto;  provided,  however,
that  such  coverage  is  available  from  a  domestic  insurance  carrier  at a
reasonable cost to VANTAGE.

10.09 VANTAGE shall maintain  backup computer tape files on a daily basis stored
in an off-premises  location.  The purpose of back-up and recovery procedures is
to permit file recovery in the event of destruction of normal  processing files.
CLIENT may review the procedures in effect and inspect the storage facility upon
demand.

10.10 CLIENT  shall,  from time to time,  provide  VANTAGE with current forms of
contracts,  prospectuses,  and applications,  names and states of license of all
insurance and/or broker-dealer agents and representatives authorized to sell the
Contracts.

10.11  CONFIDENTIAL INFORMATION.

     (a)  Confidential  Information  shall  mean  the  Vantage  System  and  all
          information  disclosed  or  authorized  to be  disclosed by VANTAGE to
          CLIENT  which,  at the time it was  communicated  to  CLIENT,  was not
          rightfully in CLIENT's possession (or provided to CLIENT pursuant to a
          confidentiality  agreement  between  CLIENT and  VANTAGE)  and was not
          common general knowledge.  Such information shall remain  Confidential
          Information as long as it does not become general  knowledge except by
          disclosure of CLIENT in  contravention  of its obligations  under this
          Section.

     (b)  CLIENT shall  exercise at least the same degree of care to protect the
          confidentiality  of VANTAGE's  Confidential  Information  which CLIENT
          exercises   to  protect  the   confidentiality   of  its  own  similar
          Confidential  Information.  As long as Customer meets this standard of
          care,  Customer  shall have no  additional  obligations  nor liability
          regarding confidentiality.

10.12 The insurance  policies subject to services performed under this Agreement
are underwritten by CLIENT.

10.13  VANTAGE  may  use  only  such  advertising  pertaining  to  the  business
underwritten  by CLIENT as has been  approved in writing by CLIENT in advance of
their use.

10.14 Whenever  required by a state,  VANTAGE shall maintain a deposit or a bond
in favor of such state to be held in trust for the  benefit  and  protection  of
insureds and insurers whose monies VANTAGE handles.

10.15  With respect to Wyoming residents, VANTAGE will not:

        (a)    solicit  applications  for  insurance  of  annuities  for CLIENT,
               negotiate  insurance or  annuities on behalf of CLIENT,  or carry
               out and countersign insurance policies unless licensed in Wyoming
               as an agent;

        (b)    on behalf of CLIENT, for compensation or fee, solicit,  negotiate
               or procure  insurance or the renewal or  continuance  thereof for
               Wyoming  insureds  or  prospective  insureds  unless  licensed in
               Wyoming as a broker;

        (c)    adjust  claims  in  Wyoming  for  CLIENT  by  investigating   and
               negotiating   settlements   unless  licensed  in  Wyoming  as  an
               adjuster,  or an agent or broker  who  adjusts  or assists in the
               adjustment  of  losses  arising  under  policies  issued  by  the
               insurers  represented  by that  agent  or  through  that  broker.
               Nothing herein shall be  interpreted as to prohibit  VANTAGE from
               engaging in  ministerial or clerical  activities  relating to the
               payment of claims.

SECTION 11  ASSIGNMENT

11.01  Neither this  Agreement  nor any rights or  obligations  hereunder may be
assigned by either party hereto without the prior written consent of the other.

11.02 This  Agreement  shall  inure to the  benefit  of and be binding  upon the
parties hereto and their respective successors and permitted assigns.

SECTION 12  OPTION TO LICENSE VANTAGE SYSTEM

12.01 At any time after the first  anniversary  of this Agreement and for ninety
(90) days after termination of this Agreement,  and upon 180 days advance notice
by CLIENT to VANTAGE, CLIENT shall have the option to license the Vantage System
for a one-time  license  fee, as set forth in Exhibit I, payable as specified in
the System License  Agreement.  Both parties agree they shall  negotiate in good
faith the terms of the System License Agreement governing such option.

12.02 The Vantage System licensed pursuant to this Section shall include,  at no
additional  cost to  CLIENT  beyond a  one-time  cost set  forth in  Exhibit  J,
attached hereto, and those charges expressly  identified therein,  the following
changes to the Vantage  System made between the effective date of this Agreement
and the effective date of a System License Agreement with CLIENT for the Vantage
System:

        (a)    any enhancements and modifications  generally  available through
               Vantage System enhancement and support; and

        (b)    enhancements and modifications  made by VANTAGE for CLIENT during
               the term of this  Agreement,  retrofitted to function  within the
               base Vantage System.

SECTION 13  MISCELLANEOUS

13.01 CLIENT or its duly  authorized  independent  auditors have the right under
this  Agreement  to perform  on-site  audits of records  and  accounts  directly
pertaining  to the  Contracts  serviced by  VANTAGE's  Facilities  hereunder  at
VANTAGE's Facilities in accordance with reasonable  procedures and at reasonable
frequencies.  CLIENT  shall  reimburse  VANTAGE for all of is costs and expenses
(including Time and Materials)  incurred in connection with such audits.  At the
request  of  CLIENT,  VANTAGE  will make  available  to  CLIENT's  auditors  and
representatives of the appropriate  regulatory agencies all reasonable requested
records and data.

13.02 The  parties  hereto  agree  that all  tapes,  books,  reference  manuals,
instructions,  records,  information, and data pertaining to the business of the
other party,  VANTAGE's System and the policyowners serviced by CLIENT hereunder
which are  exchanged  or  received  pursuant  to the  negotiation  of and/or the
carrying  out of this  Agreement  shall  remain  confidential  and  shall not be
voluntarily  disclosed  to any  other  person  and that all such  tapes,  books,
reference manuals, instructions, records, information and data in the possession
of each of the  parties  hereto  shall be returned to the party from whom it was
obtained upon the termination or expiration of this Agreement.

13.03 VANTAGE shall have the right, at any time, and from time to time, to alter
and  modify  the  VANTAGE  System  and  any  systems,  programs,  procedures  or
facilities used or employed in performing its duties and obligations  hereunder,
provided that no such  alterations or modifications  shall materially  change or
affect the operations  and procedures of CLIENT in using or employing  VANTAGE's
System or Facilities hereunder without the consent of CLIENT, which such consent
shall not be unreasonably withheld.

13.04 It is  understood  and agreed that all  services  performed  hereunder  by
VANTAGE shall be as an independent contractor and not as an employee of CLIENT.

13.05 This Agreement constitutes the entire agreement between the parties hereto
and  supersedes  any prior  agreement with respect to the subject matter hereof,
whether  oral or written,  and this  Agreement  may not be modified  except in a
written instrument executed by both of the parties hereto.

13.06 All notices and requests in connection  with this Agreement shall be given
or made upon the  respective  parties in writing and shall be deemed as given as
of  the  date  deposited  in the  U.S.  mails,  postage  prepaid,  certified  or
registered, return receipt requested, and addressed as follows:

FOR CLIENT                                  FOR VANTAGE COMPUTER SYSTEMS, INC.

Ernest B. Johnston                          President
Sr. Executive Vice President, Operations    1004 Baltimore Avenue
United of Omaha Life Ins. Co.               Kansas City, MO  64105
Mutual of Omaha Plaza
Omaha, NE  68175

or to such  other  address  as a party to  receive  the  notice  or  request  so
designates by written notice to the other.

13.07 VANTAGE and CLIENT  understand and agree that the  implementation  of this
Agreement will be enhanced by the timely and open  resolution of any disputes or
disagreements between such parties.

     (a)  Each party hereto agrees to use its best efforts to cause any disputes
          or disagreements between such parties to be considered,  negotiated in
          good faith, and resolved as soon as possible.

     (b)  In the event that any  dispute or  disagreement  between  the  parties
          cannot be resolved to the  satisfaction  of VANTAGE's  project manager
          and the  CLIENT's  project  manager  within ten (10) days after either
          such project  manager has notified the other in writing of the need to
          resolve the specific dispute or disagreement  within such ten (10) day
          period, then the dispute or disagreement shall be immediately referred
          in  writing  to the  HEAD OF  OPERATIONS  of  CLIENT  and the  HEAD OF
          PROCESSING  SERVICES of VANTAGE (or their  respective  successors) for
          consideration.  In the event that such  officers of CLIENT and VANTAGE
          cannot   resolve  such  dispute  or   disagreement   to  their  mutual
          satisfaction within ten (10) days after the latter person has received
          written  notice  of the  need  to  resolve  the  specific  dispute  or
          disagreement  within  such ten (10) day  period,  then the  dispute or
          disagreement  shall  be  immediately  referred  to in  writing  to the
          PRESIDENT  of CLIENT and the LIFE  OPERATIONS  MANAGER of VANTAGE  (or
          their respective successors) for consideration.

     (c)  No resolution or attempted  resolution of any dispute or  disagreement
          pursuant to this Article shall be deemed to be a waiver of any term or
          provision of this Agreement or consent to any breach or default unless
          such  waiver or consent  shall be in  writing  and signed by the party
          claimed to have waived or consented.

13.09 This Agreement is to be construed in accordance with the laws of the State
of Missouri, without regard to conflicts of law principals.



IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
in their names and on their behalf by and through their duly authorized officers
as of the day and year first above written.



VANTAGE COMPUTER SYSTEMS, INC.    MUTUAL OF OMAHA INSURANCE COMPANY

By:                                By:

Name:  Robert S. Maltempo          Name:  Ernest B. Johnston

Title:  Executive Vice President   Title:  Sr. Executive Vice President,
                                           Operations

Date:                              Date:




<PAGE>


================================================================================
                                    EXHIBIT A
================================================================================

                            FULL SERVICE FEE SCHEDULE


                                 [CONFIDENTIAL]

<PAGE>



                                    EXHIBIT B

                  ANNUITY RECORDKEEPING SERVICE AGENT FUNCTIONS
                   PERFORMED BY VANTAGE COMPUTER SYSTEMS, INC.
                        FOR CLIENT Contract # 6016L-0194


NOTE:  This  exhibit  pertains to the above  referenced  Contract  series  only.
Annuity  Recordkeeping  Service Agent  Functions for other  products as mutually
agreed by the Parties will be added by addendum to this Exhibit.

NOTE: This exhibit reflects standard VANTAGE  practice.  All actual services are
under  procedures  and time  standards  mutually  agreed to by  VANTAGE  and the
CLIENT.  The  CLIENT  and  VANTAGE  may,  from time to time,  change  respective
procedures  by mutual  agreement.  This will not  require  change to the Service
Agreement.

I.      CONTRACT ISSUE

     A.   Reviews form of application, applies issue criteria to application for
          annuity  contract.  Causes to have  printed  and  maintains  supply of
          annuity contracts.

     B.   Prepares  contract data page and issues contract for paid business and
          mails to contract owners or agents as directed by CLIENT.

     C.   Establishes  and maintains all  participant,  annuitant,  and contract
          owner records, as applicable, on computer and microfilm systems.

     D.   Notifies dealer/agent of any error or missing data needed to establish
          participant, annuitant or contract owner records.

     E.   Causes  to  have  printed  and   maintains   supply  of   confirmation
          statements. Prepares and mails confirmation statements of purchases to
          contract owners with copies to dealer/agents.

     F.   Deposits monies received with application  into depository  account of
          CLIENT.

     G.   Causes to have printed and  maintains  inventory of all  issue-related
          forms, contracts, endorsements and adoption agreements.

II.     BILLING AND COLLECTION

     A.   Receives  purchase  payments  reconciles  amount  paid  with  returned
          billing statements or other remittance media.

     B.   Prepares  and  mails  confirmation   statement  for  variable  annuity
          purchase  payments to contract owners with copies to  dealer/agents as
          directed by CLIENT.

     C.   Prepares  pre-authorized  checks ("PAC"),  individual  bills, or group
          billing lists for all periodic payment contracts. Causes to be printed
          and maintains supply of PAC authorization forms.

     D.   Generates and deposits pre-authorized checks on appropriate schedule.

     E.   Updates  the  contract  owner  master  records  to  reflect   payments
          received,  and  performs  accounting   distribution  of  each  payment
          received.

     F.   Deposits all cash received under the contracts into a designated  bank
          account.

     G.   Transmits daily accounting and bank transfer  authorization  summaries
          prepared for each valuation period.

III.    BANKING

     A.   Balances,  edits,  endorses  and  prepares  daily  deposit.  Generates
          pre-authorized checks on scheduled basis.

     B.   Deposits are placed into a depository account.

     C.   Transfers funds from the depository account to one of the following:

               a.     General Account of CLIENT
               b.     Investment Vehicle(s) Custodian Account(s)
               c.     Disbursement Account of CLIENT

     D.   Prepares daily cash journal summary reports

     E.   Prepares checks for annuitants in "payout" phase.  Checks are prepared
          for  partial  and full  surrenders,  as well as for  death  claims  as
          directed by CLIENT.

     F.   Transfers funds from the appropriate  accounts in the event checks are
          to be drawn on an account with insufficient funds.

     G.   On dishonored items,  reverses all transactions,  prepares reports and
          communicates with contract owner.

IV.     ACCOUNTING/AUDITING

     A.   Prepares daily accounting reports for transactions processed.

     B.   Generates accounting  information  necessary to post entries to CLIENT
          general ledger.

     C.   Retains  systems  generated  reports in  accordance  with a  retention
          schedule  mutually  established.  Provides  access to such reports for
          internal and external auditing.

     D.   Determines the "Net Amount Available for Investment".

     E.   Cooperates in annual audit of separate  account  financials  conducted
          for purposes of financial statement  certification and publication and
          accommodates other client or regulatory audits, as required.

V.      VALUATION

     A.   Performs  valuation  of all  reserves  associated  with  the  variable
          annuity contracts.

VI.     CONTRACT OWNER SERVICE/RECORD MAINTENANCE

     A.   Receives and implements all contract owner service requests  including
          information requests,  beneficiary changes, transfer of assets between
          eligible  investment  vehicles,  and changes of any other  information
          maintained on the system.

     B.   Researches  all  inquiries  using  both data  stored in the system and
          microfilm records.  Responds directly to any questions or inquiries as
          directed by CLIENT.

     C.   Prepares  a set of  daily  reports  confirming  all  changes  made  to
          participant,  annuitant or contract  owner  accounts.  Microfilms  all
          copies of communications  from  participants,  annuitants and contract
          owners.

     D.   Reviews forms,  causes to be printed and maintains adequate supply for
          field use.

VII.    DISBURSEMENT (SURRENDERS, CLAIMS)

     A.   Receives requests for partial or full surrenders and death claims from
          contract  owners  and  beneficiaries.  Retains  and  accounts  for any
          contract administrative changes.

     B.   Processes  all  surrender   requests  and  death  claims  against  the
          participant master files as directed by CLIENT.

     C.   Prepares  checks  for  surrenders  and death  claims and  forwards  to
          contract owner or beneficiary as directed by CLIENT.

     D.   Prepares   and   mails   confirmation   statements   of   disbursement
          transactions to contract owners with copies to dealer/agents.

     E.   Prepares report on surrenders and death claims.

     F.   Reviews,  causes to have  printed,  and maintains  adequate  supply of
          checks.

VIII.   COMMISSIONS

     A.   Receives  application  and payment  from field.  Verifies  validity of
          application and license status of both writing and general agents.

     B.   Creates and maintains detailed commission transaction records for each
          financial transaction processed.

     C.   Creates commission adjustment transactions as necessary.

     D.   Prepares commission statements and checks including overrides to three
          levels.

     E.   Prepares  commission  interface to CLIENT in machine  readable form as
          required.

     F.   Creates agent tax reporting forms.

IX.     ANNUITY BENEFIT PROCESSING

     A.   Receives  information for Annuitants  going into the annuity  (payout)
          phase.

     B.   Calculates the amount of the initial  annuity payment for payout based
          on tables supplied by CLIENT.

     C.   Deducts applicable premium taxes, and calculates annuity reserves.

     D.   Establishes and maintains annuitant records.

     E.   Withholds appropriate Federal Income Tax, prepares journal entries for
          CLIENT's  general  ledger.  Establishes  and maintains  ledger account
          liability for accruing any amounts  withheld from annuity payments for
          payment of Federal Income Taxes.

     F.   Provides information for general account ledger maintenance.

X.      PROXY PROCESSING

     A.   Receives  record  date   information  and  proxy   solicitation   from
          underlying investment vehicle(s).

     B.   Prepares proxy cards.

     C.   Mails solicitation and re-solicitations, if necessary.

     D.   Maintains all proxy registers and other required proxy material.

XI.     PERIODIC REPORTS TO CONTRACT OWNERS

     A.   Collates all information  necessary to prepare semi-annual reports for
          separate accounts.

     B.   Prepares and mails statement of account to each participant, annuitant
          or contract owner. Mails on required schedule.

     C.   Inserts and mails all  semi-annual  reports to contract  owners,  both
          underlying fund and separate account reports.

XII.    REGULATORY STATEMENT REPORTS

     A.   Collates  relevant  financial  information for preparation of separate
          account convention blanks.

     B.   Prepares IRS Reports 1099-R and W-2P for contract  owners who received
          annuity payments or distributions. Mails to contract owners and IRS.

     C.   Responds  to any request  from plan  administrators  or  trustees  for
          information affecting the plan or participants for qualified plans.

     D.   Responds to requests for  calculations  applicable to annuity payments
          as may be necessary to tax calculations.

     E.   Provides  relevant  financial  data for  preparation of the Annual SEC
          Report for registered investment companies.

XIII.   PREMIUM TAXES

     A.   Collects and accounts for premium taxes as appropriate.

     B.   Maintains all premium tax records by contract owner and by state.

XIV.    FINANCIAL AND MANAGEMENT REPORTS

     Provides, on the time schedule agreed upon, reports listed below:

     A.   Reserve Reports

     B.   Premium Tax Reports

XV.     AGENT LICENSE RECORDKEEPING

     A.   Receive agent license status information from CLIENT.

               1.     New Agents
               2.     Changes in Status
               3.     Agents Terminated

     B.   Establishes, maintains or deletes agent records on computer system.



<PAGE>


                                    EXHIBIT C

                        SCHEDULE OF AUTHORIZED PERSONNEL


The following  individuals  are authorized to give  instructions or direction to
VANTAGE with respect to matters  arising in connection  with the servicing to be
performed under the Service Agreement:


                                         See Attached


<PAGE>


                                           EXHIBIT D

                                      INSURANCE COVERAGE


Insurance Coverages Maintained by Vantage Computer Systems, Inc.

     1. Broker's Blanket Bond - Covers losses caused by dishonesty of employees,
physical  loss of  securities  on or outside of  VANTAGE  premises  while in the
possession of an authorized person and losses caused by forgery or alteration of
checks or similar instruments.

     Coverage: $1,000,000

     2. Errors and Omissions  Insurance - Indemnifies  against loss in providing
policyholder recordkeeping services by reason of neglect, error or omission.

        Coverage:  $1,000,000

     3. Mail Insurance - Provides  indemnity for securities  mailed from offices
of VANTAGE and lost in the mail.

        Coverage:

     $1,000,000  Non-Negotiable  Securities  mailed to  domestic  locations  via
Registered Mail.

     $1,000,000  Non-Negotiable  Securities  mailed to  domestic  locations  via
First-Class or Certified Mail.

     $1,000,000  Non-Negotiable  Securities  mailed  to  foreign  locations  via
Registered Mail.

     $1,000,000 Non-Negotiable Securities mailed to all locations via Registered
Mail.

     4.  Electronic and Computer Crime Insurance - Covers losses due to computer
related crime which is not covered under the Broker's Blanket Bond.

        Coverage:  $1,000,000



<PAGE>


                                    EXHIBIT E

                              PERFORMANCE STANDARDS




                                  SEE ATTACHED



<PAGE>


                                    EXHIBIT F

                             IMPLEMENTATION SCHEDULE


                                  See Attached


<PAGE>


                                    EXHIBIT G


                              MODIFICATION SCHEDULE


                                  See Attached


<PAGE>


                                    EXHIBIT H


                        PROJECT CHANGE CONTROL PROCEDURE


The following  describes the process to be followed of the change to the VANTAGE
System or the Facilities as required:

        1.     A  Project   Change   Request  (PCR)  will  be  the  vehicle  for
               communicating  change.  The PCR must  describe  the  change,  the
               rationale for the change,  and the effect the change will have on
               both  the  costs  of the  modifications  and  the  Implementation
               Schedule.

        2.     A designated  Project Manager of the requesting party will review
               the proposed  change and determine  whether to submit the request
               to the other party.

        3.     The  responsible  VANTAGE  Project Manager and the Mutual Project
               Manager  will  review  the  proposed  change  and  approve it for
               further  investigation.  The  investigation  will  determine  the
               effect  that the  implementation  of the PCR will  have on price,
               schedule  and other  terms  and  conditions  of the Full  Service
               Agreement.   After   investigation   has  been   completed,   the
               responsible  VANTAGE  Project  Manager  and  the  Mutual  Project
               Manager  will  approve,  reject  or defer  implementation  of the
               proposed change.



<PAGE>


                                   SCHEDULE I

                               SYSTEM LICENSE FEE

COMPONENTS:    The mainframe version of the VANTAGE-ONE System has four base
components:
- -  Interest Sensitive Whole Life       -  Traditional          -  Universal Life
- -  Annuities.

In  addition,  CLIENT can license  pursuant to the option  any of the  following
mainframe version  components:
- - New Business/Underwriting  - Distribution Support System  - Repetitive Payment
System.

For  purposes  of  this  Schedule  A,  "component"  shall  be any  of the  seven
components listed above.


FEE  OPTIONS:  Pursuant  to  Section 12 of the Full  Service  Agreement,  CLIENT
has  the  option  to  purchase a license to the mainframe version of the VANTAGE
System.

                                 [CONFIDENTIAL]


EXHIBIT (9):  OPINION AND CONSENT OF COUNSEL



UNITED OF OMAHA LIFE INSURANCE COMPANY

                                                       Mutual of Omaha Plaza
                                                       Omaha, Nebraska  68175


April 23, 1997

United of Omaha Life Insurance Company
Mutual of Omaha Plaza
Omaha, NE  68175-1008

Re:     Registration Statement

To Whom It May Concern:

With reference to the  Registration  Statement on Form N-4 as amended,  filed by
United of Omaha Life Insurance  Company and United of Omaha  Separate  Account C
with the Securities and Exchange Commission covering individual variable annuity
contracts,  I have examined such documents and such laws I considered  necessary
and appropriate and on the basis of such examination, it is my opinion that:

1.      United of Omaha Life  Insurance  Company is duly  organized  and validly
        existing  under  the laws of the  State of  Nebraska  and has been  duly
        authorized  to  issue  individual  variable  annuity  contracts  by  the
        Insurance Department of the State of Nebraska.

2.      United of Omaha  Separate  Account C is a duly  authorized  and existing
        separate  account to  establish  pursuant to the  provision  of Nebraska
        Revised Statutes ss.ss.44-2221 and 44-402.01(1991).

3.      The individual  variable annuity contracts,  when issued as contemplated
        by said Form N-4 Registration Statement,  will constitute legal, validly
        issued  and  binding  obligations  of  United  of Omaha  Life  Insurance
        Company.

I hereby  consent to the  filing of this  opinion as an Exhibit to said Form N-4
Registration  Statement  and to the  use of my name  under  the  caption  "Legal
Matters" in the Registration Statement.

Sincerely,

/s/ Lawrence F. Harr
Lawrence F. Harr
Executive Vice President and
  Executive Counsel
Mutual of Omaha Companies


EXHIBIT (10):  CONSENTS OF INDEPENDENT AUDITORS


Coopers & Lybrand L.L.P.
                                                            1200 Landmark Center
                                                         1299 Farnam, Suite 1000
                                                    Omaha, Nebraska   68102-1842

                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We  consent  to the  inclusion  in Part B of the  Statement  of  Additional
Information  filed  as  part  of  the  Post-Effective  Amendment  No.  3 to  the
registration  statement of the United of Omaha Separate Account C (the "Variable
Account") on Form N-4 (File No.  33-89848) of our report,  dated March 20, 1996,
on our audits of the financial statements of United of Omaha Separate Account C.

     We also consent to the reference to our Firm as the independent accountants
for the "Variable Account."

                             /s/  Coopers & Lybrand L.L.P.

Omaha, Nebraska
April 21, 1997


<PAGE>
Coopers & Lybrand L.L.P.
                                                            1200 Landmark Center
                                                         1299 Farnam, Suite 1000
                                                    Omaha, Nebraska   68102-1842

                       CONSENT OF INDEPENDENT ACCOUNTANTS


     We  consent  to the  inclusion  in Part B of the  Statement  of  Additional
Information  filed  as  part  of  the  Post-Effective  Amendment  No.  3 to  the
registration  statement of the United of Omaha Separate Account C (the "Variable
Account")  on Form N-4 (File No.  33-89848)  of our  report,  which  includes an
explanatory  paragraph  regarding the change in opinion as required by Financial
Accounting   Standards  Board  Interpretation  40,  Applicability  of  Generally
Accepted  Accounting  Principles to Mutual Life Insurance and Other Enterprises,
as amended (FIN 40),  dated  February 23, 1996,  on our audits of the  financial
statements of United of Omaha Life Insurance Company (United).

     We also consent to the reference to our Firm as the independent accountants
for United.

                             /s/  Coopers & Lybrand L.L.P.

Omaha, Nebraska
April 21, 1997

<PAGE>

INDEPENDENT AUDITORS' CONSENT


     We  consent  to  the  use  in  this  Post-Effective   Amendment  No.  3  to
Registration Statement No. 33-89848 of United of Omaha Separate Account C of our
report  dated  March 18 1997 on the  financial  statements  of  United  of Omaha
Separate  Account C and our report  dated  February  14,  1997 on the  financial
statements of United of Omaha Life Insurance  Company appearing in the Statement
of Additional Information,  which is a part of such Registration Statement,  and
to the related reference to us under the heading "Financial Statements."

DELOITTE & TOUCHE LLP

Omaha, Nebraska
April 21, 1997



EXHIBIT (13):  SCHEDULES OF COMPUTATION OF PERFORMANCE DATA


  Alger American Growth
12/1996

Assume ($10000 @ $10.00 on  1/ 9/1989)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 4/90     0.0600000000       12.18          0.493        100.492611
 4/91     0.0470000000       15.77          0.300        100.792113
 4/92     0.0490000000       16.96          0.291        101.083317
 4/93     0.0250000000       19.63          0.129        101.212053
 5/94     1.7590000000       21.45          8.300        109.511913
 5/95     0.3180000000       25.96          1.341        110.853392
 5/96     0.9520000000       33.02          3.196        114.049407

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917


<TABLE>
<CAPTION>

Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C>   
   12  1995   31.16   110.8533915     3454.19168                 1000.00000                 1000.00000
    1  1996   32.17   110.8533915     3566.15361      1.08333    1031.33002      1.37503    1031.03832
    2  1996   33.26   110.8533915     3686.98380      1.11727    1065.15678      1.41771    1064.55476
    3  1996   32.70   110.8533915     3624.90590      1.15392    1046.06877      1.46380    1045.16701
    4  1996   33.53   110.8533915     3716.91422      1.13324    1071.48712      1.43714    1070.25857
    5  1996   33.06   114.0494069     3770.47339      1.16078    1085.76603      1.47164    1084.20891
    6  1996   32.25   114.0494069     3678.09337      1.17625    1057.98753      1.49082    1056.15398
    7  1996   29.89   114.0494069     3408.93677      1.14615     979.41965      1.45225     977.41419
    8  1996   31.14   114.0494069     3551.49853      1.06104    1019.31795      1.34398    1016.94568
    9  1996   33.15   114.0494069     3780.73784      1.10426    1084.00781      1.39833    1081.18835
   10  1996   33.47   114.0494069     3817.23365      1.17434    1093.29750      1.48667    1090.13849
   11  1996   35.37   114.0494069     4033.92752      1.18441    1154.17659      1.49898    1150.52368
   12  1996   34.33   114.0494069     3915.31614      1.25036    1118.98946      1.58201    1115.11231
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  13.35%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1118.99        1052.41
TOTAL RETURN                        11.90%          5.24%

WITH DEATH BENEFIT CHARGE
ERV                               1115.11        1048.76
TOTAL RETURN                        11.51%          4.88%


<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV

<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   31.16   110.8533915     3454.19168                 1000.00000                 1000.00000
    1  1996   32.17   110.8533915     3566.15361      1.08333    1031.33002      1.37503    1031.03832
    2  1996   33.26   110.8533915     3686.98380      1.11727    1065.15678      1.41771    1064.55476
    3  1996   32.70   110.8533915     3624.90590      1.15392    1046.06877      1.46380    1045.16701
    4  1996   33.53   110.8533915     3716.91422      1.13324    1071.48712      1.43714    1070.25857
    5  1996   33.06   114.0494069     3770.47339      1.16078    1085.76603      1.47164    1084.20891
    6  1996   32.25   114.0494069     3678.09337      1.17625    1057.98753      1.49082    1056.15398
    7  1996   29.89   114.0494069     3408.93677      1.14615     979.41965      1.45225     977.41419
    8  1996   31.14   114.0494069     3551.49853      1.06104    1019.31795      1.34398    1016.94568
    9  1996   33.15   114.0494069     3780.73784      1.10426    1084.00781      1.39833    1081.18835
   10  1996   33.47   114.0494069     3817.23365      1.17434    1093.29750      1.48667    1090.13849
   11  1996   35.37   114.0494069     4033.92752      1.18441    1154.17659      1.49898    1150.52368
   12  1996   34.33   114.0494069     3915.31614      1.25036    1118.98946      1.58201    1115.11231
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  13.35%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1118.99        1052.41
TOTAL RETURN                        11.90%          5.24%

WITH DEATH BENEFIT CHARGE
ERV                               1115.11        1048.76
TOTAL RETURN                        11.51%          4.88%

<TABLE>
<CAPTION>


Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   24.67   101.2120526     2496.90134                 1000.00000                 1000.00000
    1  1994   25.75   101.2120526     2606.21035      1.08333    1042.69453      1.37503    1042.40283
    2  1994   25.50   101.2120526     2580.90734      1.12959    1031.44170      1.43334    1030.84908
    3  1994   23.64   101.2120526     2392.65292      1.11740     955.08973      1.41745     954.24028
    4  1994   23.94   101.2120526     2423.01654      1.03468     966.17548      1.31211     965.03782
    5  1994   21.72   109.5119128     2378.59875      1.04669     947.41724      1.32696     946.02016
    6  1994   20.68   109.5119128     2264.70636      1.02637     901.02651      1.30081     899.42189
    7  1994   21.42   109.5119128     2345.74517      0.97611     932.29216      1.23674     930.36950
    8  1994   23.15   109.5119128     2535.20078      1.00998    1006.57935      1.27929    1004.23209
    9  1994   22.44   109.5119128     2457.44732      1.09046     974.61756      1.38085     972.05190
   10  1994   23.48   109.5119128     2571.33971      1.05584    1018.73116      1.33660    1015.76583
   11  1994   22.58   109.5119128     2472.77899      1.10363     978.57907      1.39671     975.43431
   12  1994   23.13   109.5119128     2533.01054      1.06013    1001.35501      1.34125     997.85253
    1  1995   23.07   109.5119128     2526.43983      1.08480     997.67266      1.37208     993.89198
    2  1995   24.14   109.5119128     2643.61757      1.08081    1042.86449      1.36663    1038.62264
    3  1995   24.71   109.5119128     2706.03936      1.12977    1066.35911      1.42814    1061.71873
    4  1995   26.05   109.5119128     2852.78533      1.15522    1123.03153      1.45990    1117.83483
    5  1995   26.27   110.8533915     2912.11860      1.21662    1145.17213      1.53706    1139.54691
    6  1995   28.60   110.8533915     3170.40700      1.24060    1245.50180      1.56691    1239.05134
    7  1995   30.91   110.8533915     3426.47833      1.34929    1344.75073      1.70374    1337.42483
    8  1995   31.52   110.8533915     3494.09890      1.45681    1369.83219      1.83900    1361.97952
    9  1995   32.73   110.8533915     3628.23150      1.48398    1420.93377      1.87277    1412.39086
   10  1995   31.63   110.8533915     3506.29277      1.53934    1371.63924      1.94208    1362.98071
   11  1995   31.59   110.8533915     3501.85864      1.48594    1368.41869      1.87414    1359.38291
   12  1995   31.16   110.8533915     3454.19168      1.48245    1348.30946      1.86920    1339.00993
    1  1996   32.17   110.8533915     3566.15361      1.46067    1390.55201      1.84118    1380.57054
    2  1996   33.26   110.8533915     3686.98380      1.50643    1436.16096      1.89833    1425.44939
    3  1996   32.70   110.8533915     3624.90590      1.55584    1410.42442      1.96004    1399.48900
    4  1996   33.53   110.8533915     3716.91422      1.52796    1444.69622      1.92434    1433.08685
    5  1996   33.06   114.0494069     3770.47339      1.56509    1463.94860      1.97054    1451.76649
    6  1996   32.25   114.0494069     3678.09337      1.58594    1426.49459      1.99623    1414.20067
    7  1996   29.89   114.0494069     3408.93677      1.54537    1320.56078      1.94457    1308.76730
    8  1996   31.14   114.0494069     3551.49853      1.43061    1374.35603      1.79960    1361.70036
    9  1996   33.15   114.0494069     3780.73784      1.48889    1461.57799      1.87238    1447.72193
   10  1996   33.47   114.0494069     3817.23365      1.58338    1474.10336      1.99067    1459.70626
   11  1996   35.37   114.0494069     4033.92752      1.59695    1556.18721      2.00714    1540.56263
   12  1996   34.33   114.0494069     3915.31614      1.68587    1508.74407      2.11832    1493.14645
</TABLE>

SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  56.81%
GROSS ANNUAL RETURN       =  16.18%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1508.74        1444.62
TOTAL RETURN                        50.87%         44.46%
AVERAGE ANNUAL RETURN               14.69%         13.05%

WITH DEATH BENEFIT CHARGE
ERV                               1493.15        1429.69
TOTAL RETURN                        49.31%         42.97%
AVERAGE ANNUAL RETURN               14.30%         12.65%

<TABLE>
<CAPTION>


Return for 5 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1991   18.00   100.7921132     1814.25804                 1000.00000                 1000.00000
    1  1992   18.60   100.7921132     1874.73331      1.08333    1032.25000      1.37503    1031.95830
    2  1992   18.73   100.7921132     1887.83628      1.11827    1038.34638      1.41898    1037.75193
    3  1992   17.57   100.7921132     1770.91743      1.12488     972.91388      1.42694     972.05418
    4  1992   17.10   101.0833169     1728.52472      1.05399     948.57001      1.33661     947.44827
    5  1992   17.04   101.0833169     1722.45972      1.02762     944.21408      1.30277     942.82112
    6  1992   16.54   101.0833169     1671.91806      1.02290     915.48536      1.29641     913.85977
    7  1992   17.36   101.0833169     1754.80638      0.99178     959.88041      1.25659     957.90941
    8  1992   17.03   101.0833169     1721.44889      1.03987     940.59396      1.31716     938.38315
    9  1992   17.66   101.0833169     1785.13138      1.01898     974.37089      1.29031     971.80695
   10  1992   18.31   101.0833169     1850.83553      1.05557    1009.17835      1.33627    1006.23935
   11  1992   19.38   101.0833169     1958.99468      1.09328    1067.05945      1.38361    1063.65836
   12  1992   20.17   101.0833169     2038.85050      1.15598    1109.40073      1.46257    1105.55442
    1  1993   20.90   101.0833169     2112.64132      1.20185    1148.35072      1.52017    1144.04687
    2  1993   19.96   101.0833169     2017.62300      1.24405    1095.45836      1.57310    1091.01903
    3  1993   20.59   101.0833169     2081.30549      1.18675    1128.84770      1.50019    1123.95481
    4  1993   19.70   101.2120526     1993.87744      1.22292    1080.20601      1.54548    1075.19609
    5  1993   20.98   101.2120526     2123.42886      1.17022    1149.22176      1.47843    1143.57812
    6  1993   21.20   101.2120526     2145.69552      1.24499    1160.02771      1.57246    1153.99743
    7  1993   21.32   101.2120526     2157.84096      1.25670    1165.33721      1.58678    1158.94270
    8  1993   22.50   101.2120526     2277.27118      1.26245    1228.57279      1.59358    1221.49323
    9  1993   23.30   101.2120526     2358.24083      1.33095    1270.92442      1.67959    1263.24450
   10  1993   23.68   101.2120526     2396.70141      1.37683    1290.27511      1.73700    1282.10977
   11  1993   23.29   101.2120526     2357.22871      1.39780    1267.62700      1.76294    1259.23100
   12  1993   24.67   101.2120526     2496.90134      1.37326    1341.36431      1.73148    1332.11260
    1  1994   25.75   101.2120526     2606.21035      1.45314    1398.63324      1.83170    1388.59795
    2  1994   25.50   101.2120526     2580.90734      1.51519    1383.53909      1.90937    1373.20705
    3  1994   23.64   101.2120526     2392.65292      1.49883    1281.12329      1.88821    1271.15550
    4  1994   23.94   101.2120526     2423.01654      1.38788    1295.99331      1.74788    1285.53904
    5  1994   21.72   109.5119128     2378.59875      1.40399    1270.83168      1.76766    1260.20538
    6  1994   20.68   109.5119128     2264.70636      1.37673    1208.60481      1.73282    1198.13123
    7  1994   21.42   109.5119128     2345.74517      1.30932    1250.54343      1.64747    1239.35693
    8  1994   23.15   109.5119128     2535.20078      1.35476    1350.18962      1.70416    1337.75022
    9  1994   22.44   109.5119128     2457.44732      1.46271    1307.31721      1.83945    1294.88258
   10  1994   23.48   109.5119128     2571.33971      1.41626    1366.48962      1.78051    1353.11446
   11  1994   22.58   109.5119128     2472.77899      1.48036    1312.63104      1.86058    1299.38833
   12  1994   23.13   109.5119128     2533.01054      1.42202    1343.18188      1.78670    1329.25192
    1  1995   23.07   109.5119128     2526.43983      1.45511    1338.24250      1.82777    1323.97603
    2  1995   24.14   109.5119128     2643.61757      1.44976    1398.86121      1.82051    1383.56230
    3  1995   24.71   109.5119128     2706.03936      1.51543    1430.37605      1.90244    1414.32889
    4  1995   26.05   109.5119128     2852.78533      1.54957    1506.39442      1.94475    1489.08186
    5  1995   26.27   110.8533915     2912.11860      1.63193    1536.09303      2.04754    1518.00479
    6  1995   28.60   110.8533915     3170.40700      1.66410    1670.67167      2.08731    1650.55590
    7  1995   30.91   110.8533915     3426.47833      1.80989    1803.80064      2.26957    1781.60046
    8  1995   31.52   110.8533915     3494.09890      1.95412    1837.44402      2.44976    1814.31008
    9  1995   32.73   110.8533915     3628.23150      1.99056    1905.98985      2.49474    1881.46366
   10  1995   31.63   110.8533915     3506.29277      2.06482    1839.86793      2.58708    1815.64377
   11  1995   31.59   110.8533915     3501.85864      1.99319    1835.54800      2.49657    1810.85110
   12  1995   31.16   110.8533915     3454.19168      1.98851    1808.57419      2.48998    1783.71199
    1  1996   32.17   110.8533915     3566.15361      1.95929    1865.23685      2.45266    1839.07541
    2  1996   33.26   110.8533915     3686.98380      2.02067    1926.41506      2.52879    1898.85909
    3  1996   32.70   110.8533915     3624.90590      2.08695    1891.89298      2.61099    1864.27693
    4  1996   33.53   110.8533915     3716.91422      2.04955    1937.86396      2.56344    1909.03305
    5  1996   33.06   114.0494069     3770.47339      2.09935    1963.68841      2.62498    1933.91643
    6  1996   32.25   114.0494069     3678.09337      2.12733    1913.44893      2.65920    1883.87453
    7  1996   29.89   114.0494069     3408.93677      2.07290    1771.35310      2.59039    1743.42541
    8  1996   31.14   114.0494069     3551.49853      1.91897    1843.51213      2.39727    1813.93821
    9  1996   33.15   114.0494069     3780.73784      1.99714    1960.50855      2.49423    1928.52862
   10  1996   33.47   114.0494069     3817.23365      2.12388    1977.30964      2.65179    1944.49310
   11  1996   35.37   114.0494069     4033.92752      2.14209    2087.41399      2.67374    2052.20289
   12  1996   34.33   114.0494069     3915.31614      2.26137    2023.77546      2.82185    1989.03920
</TABLE>

SURRENDER CHARGE          =   3.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 115.81%
GROSS ANNUAL RETURN       =  16.63%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               2023.78        1972.17
TOTAL RETURN                       102.38%         97.22%
AVERAGE ANNUAL RETURN               15.14%         14.55%

WITH DEATH BENEFIT CHARGE
ERV                               1989.04        1938.32
TOTAL RETURN                        98.90%         93.83%
AVERAGE ANNUAL RETURN               14.74%         14.15%


<TABLE>
<CAPTION>

Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1988   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    1  1989   10.31   100.0000000     1031.00000      1.08333    1029.91667      1.37503    1029.62497
    2  1989   10.07   100.0000000     1007.00000      1.11574    1004.82614      1.41577    1004.24121
    3  1989   10.25   100.0000000     1025.00000      1.08856    1021.69872      1.38087    1020.81103
    4  1989   10.92   100.0000000     1092.00000      1.10684    1087.37609      1.40365    1086.13356
    5  1989   11.40   100.0000000     1140.00000      1.17799    1133.99485      1.49347    1132.38223
    6  1989   11.15   100.0000000     1115.00000      1.22849    1107.89805      1.55706    1105.99222
    7  1989   11.98   100.0000000     1198.00000      1.20022    1189.16916      1.52078    1186.80091
    8  1989   12.47   100.0000000     1247.00000      1.28827    1236.51970      1.63189    1233.71096
    9  1989   12.59   100.0000000     1259.00000      1.33956    1247.07928      1.69639    1243.88669
   10  1989   12.12   100.0000000     1212.00000      1.35100    1199.17330      1.71039    1195.74050
   11  1989   12.41   100.0000000     1241.00000      1.29910    1226.56728      1.64418    1222.70727
   12  1989   12.41   100.0000000     1241.00000      1.32878    1225.23850      1.68126    1221.02600
    1  1990   11.27   100.0000000     1127.00000      1.32734    1111.35903      1.67895    1107.18189
    2  1990   11.24   100.0000000     1124.00000      1.20397    1107.19670      1.52241    1102.71223
    3  1990   11.74   100.0000000     1174.00000      1.19946    1155.24976      1.51627    1150.24900
    4  1990   11.75   100.4926108     1180.78818      1.25152    1160.67800      1.58163    1155.31822
    5  1990   13.27   100.4926108     1333.53695      1.25740    1309.56788      1.58860    1303.18355
    6  1990   13.63   100.4926108     1369.71429      1.41870    1343.67626      1.79192    1336.74552
    7  1990   13.12   100.4926108     1318.46305      1.45565    1291.94366      1.83807    1284.88982
    8  1990   11.93   100.4926108     1198.87685      1.39961    1173.36319      1.76677    1166.58198
    9  1990   11.42   100.4926108     1147.62562      1.27114    1121.93151      1.60409    1115.10725
   10  1990   11.74   100.4926108     1179.78325      1.21543    1152.15374      1.53331    1144.82038
   11  1990   12.43   100.4926108     1249.12315      1.24817    1218.62160      1.57417    1210.53122
   12  1990   12.86   100.4926108     1292.33498      1.32017    1259.45808      1.66452    1250.74349
    1  1991   13.73   100.4926108     1379.76355      1.36441    1343.29807      1.71981    1333.63851
    2  1991   14.76   100.4926108     1483.27094      1.45524    1442.61464      1.83380    1431.85189
    3  1991   15.33   100.4926108     1540.55172      1.56283    1496.76254      1.96884    1485.17814
    4  1991   14.98   100.7921132     1509.86586      1.62149    1465.32740      2.04217    1453.55307
    5  1991   15.50   100.7921132     1562.27776      1.58744    1514.60580      1.99868    1502.01150
    6  1991   14.67   100.7921132     1478.62030      1.64082    1431.86028      2.06532    1419.51589
    7  1991   15.81   100.7921132     1593.52331      1.55118    1541.57840      1.95188    1527.87404
    8  1991   16.43   100.7921132     1656.01442      1.67004    1600.36242      2.10088    1585.68979
    9  1991   16.59   100.7921132     1672.14116      1.73373    1614.21347      2.18038    1598.95131
   10  1991   16.30   100.7921132     1642.91145      1.74873    1584.24763      2.19861    1568.80238
   11  1991   16.00   100.7921132     1612.67381      1.71627    1553.37343      2.15716    1537.77156
   12  1991   18.00   100.7921132     1814.25804      1.68282    1745.86229      2.11449    1727.87852
    1  1992   18.60   100.7921132     1874.73331      1.89135    1802.16635      2.37589    1783.09858
    2  1992   18.73   100.7921132     1887.83628      1.95235    1812.80978      2.45182    1793.10927
    3  1992   17.57   100.7921132     1770.91743      1.96388    1698.57365      2.46558    1679.59154
    4  1992   17.10   101.0833169     1728.52472      1.84012    1656.07260      2.30949    1637.07552
    5  1992   17.04   101.0833169     1722.45972      1.79408    1648.46775      2.25103    1629.08036
    6  1992   16.54   101.0833169     1671.91806      1.78584    1598.31137      2.24004    1579.03867
    7  1992   17.36   101.0833169     1754.80638      1.73150    1675.81901      2.17123    1655.15109
    8  1992   17.03   101.0833169     1721.44889      1.81547    1642.14753      2.27589    1621.41208
    9  1992   17.66   101.0833169     1785.13138      1.77899    1701.11739      2.22950    1679.16436
   10  1992   18.31   101.0833169     1850.83553      1.84288    1761.88642      2.30891    1738.65935
   11  1992   19.38   101.0833169     1958.99468      1.90871    1862.93885      2.39071    1837.87243
   12  1992   20.17   101.0833169     2038.85050      2.01818    1936.86090      2.52714    1910.26373
    1  1993   20.90   101.0833169     2112.64132      2.09827    2004.86221      2.62668    1976.77401
    2  1993   19.96   101.0833169     2017.62300      2.17193    1912.51944      2.71813    1885.14834
    3  1993   20.59   101.0833169     2081.30549      2.07190    1970.81263      2.59214    1942.05738
    4  1993   19.70   101.2120526     1993.87744      2.13505    1885.89093      2.67039    1857.80823
    5  1993   20.98   101.2120526     2123.42886      2.04305    2006.38293      2.55455    1975.96407
    6  1993   21.20   101.2120526     2145.69552      2.17358    2025.24863      2.71702    1993.96736
    7  1993   21.32   101.2120526     2157.84096      2.19402    2034.51829      2.74177    2002.51220
    8  1993   22.50   101.2120526     2277.27118      2.20406    2144.91889      2.75352    2110.59190
    9  1993   23.30   101.2120526     2358.24083      2.32366    2218.85902      2.90213    2182.73303
   10  1993   23.68   101.2120526     2396.70141      2.40376    2252.64265      3.00133    2215.32993
   11  1993   23.29   101.2120526     2357.22871      2.44036    2213.10218      3.04615    2175.79819
   12  1993   24.67   101.2120526     2496.90134      2.39753    2341.83737      2.99179    2301.72874
    1  1994   25.75   101.2120526     2606.21035      2.53699    2441.82102      3.16495    2399.32856
    2  1994   25.50   101.2120526     2580.90734      2.64531    2415.46872      3.29916    2372.73495
    3  1994   23.64   101.2120526     2392.65292      2.61676    2236.66483      3.26259    2196.40229
    4  1994   23.94   101.2120526     2423.01654      2.42305    2262.62585      3.02013    2221.25529
    5  1994   21.72   109.5119128     2378.59875      2.45118    2218.69710      3.05430    2177.48180
    6  1994   20.68   109.5119128     2264.70636      2.40359    2110.05755      2.99411    2070.22521
    7  1994   21.42   109.5119128     2345.74517      2.28590    2183.27662      2.84663    2141.45821
    8  1994   23.15   109.5119128     2535.20078      2.36522    2357.24513      2.94458    2311.46987
    9  1994   22.44   109.5119128     2457.44732      2.55368    2282.39581      3.17835    2237.39979
   10  1994   23.48   109.5119128     2571.33971      2.47260    2385.70270      3.07650    2338.01740
   11  1994   22.58   109.5119128     2472.77899      2.58451    2291.67303      3.21485    2245.18519
   12  1994   23.13   109.5119128     2533.01054      2.48265    2345.01058      3.08720    2296.78584
    1  1995   23.07   109.5119128     2526.43983      2.54043    2336.38712      3.15816    2287.66974
    2  1995   24.14   109.5119128     2643.61757      2.53109    2442.21902      3.14562    2390.62757
    3  1995   24.71   109.5119128     2706.03936      2.64574    2497.23960      3.28719    2443.78850
    4  1995   26.05   109.5119128     2852.78533      2.70534    2629.95721      3.36029    2572.95256
    5  1995   26.27   110.8533915     2912.11860      2.84912    2681.80689      3.53790    2622.92787
    6  1995   28.60   110.8533915     3170.40700      2.90529    2916.76266      3.60661    2851.96008
    7  1995   30.91   110.8533915     3426.47833      3.15983    3149.18752      3.92154    3078.38916
    8  1995   31.52   110.8533915     3494.09890      3.41162    3207.92421      4.23289    3134.90740
    9  1995   32.73   110.8533915     3628.23150      3.47525    3327.59580      4.31060    3250.94065
   10  1995   31.63   110.8533915     3506.29277      3.60490    3212.15603      4.47015    3137.21187
   11  1995   31.59   110.8533915     3501.85864      3.47984    3204.61403      4.31377    3128.93071
   12  1995   31.16   110.8533915     3454.19168      3.47167    3157.52147      4.30238    3082.03763
    1  1996   32.17   110.8533915     3566.15361      3.42065    3256.44667      4.23790    3177.69889
    2  1996   33.26   110.8533915     3686.98380      3.52782    3363.25541      4.36944    3280.99783
    3  1996   32.70   110.8533915     3624.90590      3.64353    3302.98461      4.51148    3221.24405
    4  1996   33.53   110.8533915     3716.91422      3.57823    3383.24360      4.42932    3298.57720
    5  1996   33.06   114.0494069     3770.47339      3.66518    3428.32954      4.53565    3341.57266
    6  1996   32.25   114.0494069     3678.09337      3.71402    3340.61833      4.59477    3255.10632
    7  1996   29.89   114.0494069     3408.93677      3.61900    3092.53858      4.47588    3012.42731
    8  1996   31.14   114.0494069     3551.49853      3.35025    3218.51831      4.14219    3134.26486
    9  1996   33.15   114.0494069     3780.73784      3.48673    3422.77795      4.30972    3332.26318
   10  1996   33.47   114.0494069     3817.23365      3.70801    3452.11033      4.58197    3359.84785
   11  1996   35.37   114.0494069     4033.92752      3.73979    3644.33737      4.61990    3545.95728
   12  1996   34.33   114.0494069     3915.31614      3.94803    3533.23325      4.87581    3436.81810
</TABLE>

SURRENDER CHARGE          =   0.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 291.53%
GROSS ANNUAL RETURN       =  18.67%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               3533.23        3533.23
TOTAL RETURN                       253.32%        253.32%
AVERAGE ANNUAL RETURN               17.15%         17.15%

WITH DEATH BENEFIT CHARGE
ERV                               3436.82        3436.82
TOTAL RETURN                       243.68%        243.68%
AVERAGE ANNUAL RETURN               16.74%         16.74%

<TABLE>
<CAPTION>


Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   28.60   110.8533915     3170.40700                 1000.00000                 1000.00000
    7  1995   30.91   110.8533915     3426.47833      1.08333    1079.68590      1.37503    1079.39420
    8  1995   31.52   110.8533915     3494.09890      1.16966    1099.82353      1.48420    1099.21153
    9  1995   32.73   110.8533915     3628.23150      1.19148    1140.85244      1.51145    1139.89697
   10  1995   31.63   110.8533915     3506.29277      1.23592    1101.27439      1.56740    1100.01956
   11  1995   31.59   110.8533915     3501.85864      1.19305    1098.68865      1.51256    1097.11589
   12  1995   31.16   110.8533915     3454.19168      1.19025    1082.54316      1.50857    1080.67348
    1  1996   32.17   110.8533915     3566.15361      1.17276    1116.45925      1.48596    1114.21577
    2  1996   33.26   110.8533915     3686.98380      1.20950    1153.07819      1.53208    1150.43610
    3  1996   32.70   110.8533915     3624.90590      1.24917    1132.41459      1.58189    1129.48427
    4  1996   33.53   110.8533915     3716.91422      1.22678    1159.93106      1.55308    1156.60006
    5  1996   33.06   114.0494069     3770.47339      1.25659    1175.38858      1.59036    1171.67582
    6  1996   32.25   114.0494069     3678.09337      1.27334    1145.31716      1.61109    1141.35760
    7  1996   29.89   114.0494069     3408.93677      1.24076    1060.26404      1.56940    1056.26560
    8  1996   31.14   114.0494069     3551.49853      1.14862    1103.45567      1.45240    1098.98623
    9  1996   33.15   114.0494069     3780.73784      1.19541    1173.48524      1.51114    1168.41158
   10  1996   33.47   114.0494069     3817.23365      1.27128    1183.54173      1.60660    1178.08376
   11  1996   35.37   114.0494069     4033.92752      1.28217    1249.44597      1.61990    1243.34043
   12  1996   34.33   114.0494069     3915.31614      1.35357    1211.35439      1.70963    1205.07230
</TABLE>

SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  23.50%
GROSS ANNUAL RETURN       =  14.36%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1211.35        1149.58
TOTAL RETURN                        21.14%         14.96%
AVERAGE ANNUAL RETURN               12.97%          9.27%

WITH DEATH BENEFIT CHARGE
ERV                               1205.07        1143.61
TOTAL RETURN                        20.51%         14.36%
AVERAGE ANNUAL RETURN               12.59%          8.91%


<PAGE>


Alger American Small Capitalization
12/1996

Assume ($10000 @ $10.00 on  9/21/1988)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/88     0.0650000000        9.60          0.677        100.677083
 4/90     0.1400000000       16.33          0.863        101.540206
 4/91     0.0200000000       22.07          0.092        101.632222
 4/92     0.3810000000       21.55          1.797        103.429061
 5/94     2.0910000000       25.74          8.402        111.831166
 5/96     0.1640000000       45.19          0.406        112.237015

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917

<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   39.41   111.8311656     4407.26624                 1000.00000                 1000.00000
    1  1996   39.55   111.8311656     4422.92260      1.08333    1002.46906      1.37503    1002.17736
    2  1996   41.24   111.8311656     4611.91727      1.08601    1044.21928      1.37803    1043.62310
    3  1996   40.87   111.8311656     4570.53974      1.13124    1033.71944      1.43502    1032.82483
    4  1996   44.02   111.8311656     4922.80791      1.11986    1112.27211      1.42017    1111.00824
    5  1996   45.10   112.2370145     5061.88935      1.20496    1142.49157      1.52767    1140.86928
    6  1996   42.33   112.2370145     4750.99282      1.23770    1071.08311      1.56873    1069.22942
    7  1996   37.34   112.2370145     4190.93012      1.16034     943.65996      1.47023     941.71490
    8  1996   39.67   112.2370145     4452.44237      1.02230    1001.52164      1.29489     999.18262
    9  1996   42.45   112.2370145     4764.46127      1.08498    1070.62143      1.37391    1067.82958
   10  1996   40.49   112.2370145     4544.47672      1.15984    1020.02889      1.46830    1017.05748
   11  1996   41.18   112.2370145     4621.92026      1.10503    1036.30642      1.39849    1032.99092
   12  1996   40.91   112.2370145     4591.61626      1.12267    1028.38913      1.42040    1024.79764
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.18%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1028.39         967.20
TOTAL RETURN                         2.84%         -3.28%

WITH DEATH BENEFIT CHARGE
ERV                               1024.80         963.82
TOTAL RETURN                         2.48%         -3.62%


<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   39.41   111.8311656     4407.26624                 1000.00000                 1000.00000
    1  1996   39.55   111.8311656     4422.92260      1.08333    1002.46906      1.37503    1002.17736
    2  1996   41.24   111.8311656     4611.91727      1.08601    1044.21928      1.37803    1043.62310
    3  1996   40.87   111.8311656     4570.53974      1.13124    1033.71944      1.43502    1032.82483
    4  1996   44.02   111.8311656     4922.80791      1.11986    1112.27211      1.42017    1111.00824
    5  1996   45.10   112.2370145     5061.88935      1.20496    1142.49157      1.52767    1140.86928
    6  1996   42.33   112.2370145     4750.99282      1.23770    1071.08311      1.56873    1069.22942
    7  1996   37.34   112.2370145     4190.93012      1.16034     943.65996      1.47023     941.71490
    8  1996   39.67   112.2370145     4452.44237      1.02230    1001.52164      1.29489     999.18262
    9  1996   42.45   112.2370145     4764.46127      1.08498    1070.62143      1.37391    1067.82958
   10  1996   40.49   112.2370145     4544.47672      1.15984    1020.02889      1.46830    1017.05748
   11  1996   41.18   112.2370145     4621.92026      1.10503    1036.30642      1.39849    1032.99092
   12  1996   40.91   112.2370145     4591.61626      1.12267    1028.38913      1.42040    1024.79764
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.18%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1028.39         967.20
TOTAL RETURN                         2.84%         -3.28%

WITH DEATH BENEFIT CHARGE
ERV                               1024.80         963.82
TOTAL RETURN                         2.48%         -3.62%



<TABLE>
<CAPTION>
Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   30.88   103.4290612     3193.88941                 1000.00000                 1000.00000
    1  1994   30.54   103.4290612     3158.72353      1.08333     987.90630      1.37503     987.61460
    2  1994   30.23   103.4290612     3126.66052      1.07023     976.80821      1.35800     976.23170
    3  1994   28.11   103.4290612     2907.39091      1.05821     907.24741      1.34235     906.42718
    4  1994   28.37   103.4290612     2934.28247      0.98285     914.65603      1.24637     913.56470
    5  1994   25.48   111.8311656     2849.45810      0.99088     887.22423      1.25618     885.89915
    6  1994   24.29   111.8311656     2716.37901      0.96116     844.82678      1.21814     843.30660
    7  1994   24.74   111.8311656     2766.70304      0.91523     859.56293      1.15957     857.77024
    8  1994   26.69   111.8311656     2984.77381      0.93119     926.38225      1.17946     924.20000
    9  1994   26.52   111.8311656     2965.76251      1.00358     919.47815      1.27081     917.04257
   10  1994   27.76   111.8311656     3104.43316      0.99610     961.47424      1.26096     958.65991
   11  1994   26.40   111.8311656     2952.34277      1.04160     913.32871      1.31819     910.37568
   12  1994   27.31   111.8311656     3054.10913      0.98944     943.82144      1.25180     940.50425
    1  1995   26.84   111.8311656     3001.54849      1.02247     926.55597      1.29322     923.02513
    2  1995   28.76   111.8311656     3216.26432      1.00377     991.83341      1.26919     987.78456
    3  1995   29.59   111.8311656     3309.08419      1.07449    1019.38277      1.35824    1014.93332
    4  1995   30.89   111.8311656     3454.46471      1.10433    1063.06375      1.39557    1058.12759
    5  1995   32.07   111.8311656     3586.42548      1.15165    1102.52120      1.45496    1097.09317
    6  1995   36.02   111.8311656     4028.15859      1.19440    1237.12222      1.50854    1230.71148
    7  1995   41.18   111.8311656     4605.20740      1.34022    1413.00439      1.69227    1405.32324
    8  1995   41.72   111.8311656     4665.59623      1.53075    1430.00259      1.93237    1421.81911
    9  1995   42.83   111.8311656     4789.72882      1.54917    1466.49999      1.95505    1457.69290
   10  1995   40.83   111.8311656     4566.06649      1.58871    1396.43125      2.00438    1387.61974
   11  1995   40.76   111.8311656     4558.23831      1.51280    1392.52437      1.90802    1383.33275
   12  1995   39.41   111.8311656     4407.26624      1.50857    1344.89441      1.90213    1335.61366
    1  1996   39.55   111.8311656     4422.92260      1.45697    1348.21504      1.83651    1338.52178
    2  1996   41.24   111.8311656     4611.91727      1.46057    1404.36468      1.84051    1393.87727
    3  1996   40.87   111.8311656     4570.53974      1.52140    1390.24350      1.91663    1379.45495
    4  1996   44.02   111.8311656     4922.80791      1.50610    1495.88854      1.89680    1483.87778
    5  1996   45.10   112.2370145     5061.88935      1.62055    1536.53053      2.04038    1523.76060
    6  1996   42.33   112.2370145     4750.99282      1.66457    1440.49368      2.09522    1428.07742
    7  1996   37.34   112.2370145     4190.93012      1.56053    1269.12300      1.96365    1257.76729
    8  1996   39.67   112.2370145     4452.44237      1.37488    1346.94085      1.72947    1334.52196
    9  1996   42.45   112.2370145     4764.46127      1.45919    1439.87278      1.83501    1426.20777
   10  1996   40.49   112.2370145     4544.47672      1.55986    1371.83116      1.96108    1358.39587
   11  1996   41.18   112.2370145     4621.92026      1.48615    1393.72272      1.86784    1379.67679
   12  1996   40.91   112.2370145     4591.61626      1.50987    1383.07480      1.89710    1368.73372
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  43.76%
GROSS ANNUAL RETURN       =  12.86%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1383.07        1324.29
TOTAL RETURN                        38.31%         32.43%
AVERAGE ANNUAL RETURN               11.42%          9.81%

WITH DEATH BENEFIT CHARGE
ERV                               1368.73        1310.56
TOTAL RETURN                        36.87%         31.06%
AVERAGE ANNUAL RETURN               11.03%          9.43%


<TABLE>
<CAPTION>

Return for 5 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1991   26.79   101.6322224     2722.72724                 1000.00000                 1000.00000
    1  1992   27.52   101.6322224     2796.91876      1.08333    1026.16564      1.37503    1025.87394
    2  1992   27.27   101.6322224     2771.51071      1.11168    1015.73196      1.41061    1015.14398
    3  1992   24.23   101.6322224     2462.54875      1.10038     901.40001      1.39586     900.58209
    4  1992   22.15   103.4290612     2290.95371      0.97652     837.61224      1.23833     836.58950
    5  1992   22.15   103.4290612     2290.95371      0.90741     836.70482      1.15034     835.43916
    6  1992   21.21   103.4290612     2193.73039      0.90643     800.29038      1.14876     798.83610
    7  1992   22.06   103.4290612     2281.64509      0.86698     831.49538      1.09843     829.75138
    8  1992   21.67   103.4290612     2241.30776      0.90079     815.89454      1.14094     813.94122
    9  1992   22.87   103.4290612     2365.42263      0.88389     860.19171      1.11920     857.89492
   10  1992   23.93   103.4290612     2475.05744      0.93187     899.12880      1.17963     896.47779
   11  1992   25.96   103.4290612     2685.01843      0.97406     974.42852      1.23269     971.29399
   12  1992   27.26   103.4290612     2819.47621      1.05563    1022.16939      1.33556    1018.59796
    1  1993   26.52   103.4290612     2742.93870      1.10735     993.31423      1.40061     989.54649
    2  1993   24.38   103.4290612     2521.60051      1.07609     912.08382      1.36066     908.33555
    3  1993   24.96   103.4290612     2581.58937      0.98809     932.79420      1.24899     928.69586
    4  1993   24.29   103.4290612     2512.29190      1.01053     906.74472      1.27699     902.48993
    5  1993   26.36   103.4290612     2726.39005      0.98231     983.03543      1.24095     978.15940
    6  1993   26.72   103.4290612     2763.62452      1.06496     995.39585      1.34500     990.17318
    7  1993   26.72   103.4290612     2763.62452      1.07835     994.31750      1.36152     988.81166
    8  1993   28.89   103.4290612     2988.06558      1.07718    1073.99141      1.35965    1067.75595
    9  1993   30.17   103.4290612     3120.45478      1.16349    1120.41217      1.46820    1113.59573
   10  1993   30.16   103.4290612     3119.42049      1.21378    1118.82702      1.53123    1111.69539
   11  1993   29.06   103.4290612     3005.64852      1.21206    1076.80893      1.52862    1069.62086
   12  1993   30.88   103.4290612     3193.88941      1.16654    1143.08191      1.47076    1135.13942
    1  1994   30.54   103.4290612     3158.72353      1.23834    1129.25782      1.56085    1121.08027
    2  1994   30.23   103.4290612     3126.66052      1.22336    1116.57179      1.54152    1108.15909
    3  1994   28.11   103.4290612     2907.39091      1.20962    1037.05809      1.52376    1028.92123
    4  1994   28.37   103.4290612     2934.28247      1.12348    1045.52676      1.41480    1037.02331
    5  1994   25.48   111.8311656     2849.45810      1.13265    1014.16997      1.42594    1005.61905
    6  1994   24.29   111.8311656     2716.37901      1.09868     965.70620      1.38276     957.27057
    7  1994   24.74   111.8311656     2766.70304      1.04618     982.55083      1.31628     973.68882
    8  1994   26.69   111.8311656     2984.77381      1.06443    1058.93079      1.33885    1049.09585
    9  1994   26.52   111.8311656     2965.76251      1.14717    1051.03883      1.44254    1040.97117
   10  1994   27.76   111.8311656     3104.43316      1.13863    1099.04380      1.43137    1088.21266
   11  1994   26.40   111.8311656     2952.34277      1.19063    1044.00953      1.49633    1033.40332
   12  1994   27.31   111.8311656     3054.10913      1.13101    1078.86521      1.42096    1067.60345
    1  1995   26.84   111.8311656     3001.54849      1.16877    1059.12937      1.46799    1047.76221
    2  1995   28.76   111.8311656     3216.26432      1.14739    1133.74682      1.44071    1121.27319
    3  1995   29.59   111.8311656     3309.08419      1.22823    1165.23799      1.54179    1152.09082
    4  1995   30.89   111.8311656     3454.46471      1.26234    1215.16894      1.58416    1201.12234
    5  1995   32.07   111.8311656     3586.42548      1.31643    1260.27204      1.65158    1245.35371
    6  1995   36.02   111.8311656     4028.15859      1.36529    1414.13202      1.71240    1397.02912
    7  1995   41.18   111.8311656     4605.20740      1.53198    1615.17975      1.92096    1595.23781
    8  1995   41.72   111.8311656     4665.59623      1.74978    1634.61009      2.19351    1613.96292
    9  1995   42.83   111.8311656     4789.72882      1.77083    1676.32961      2.21925    1654.68467
   10  1995   40.83   111.8311656     4566.06649      1.81602    1596.23529      2.27525    1575.14187
   11  1995   40.76   111.8311656     4558.23831      1.72925    1591.76941      2.16587    1570.27554
   12  1995   39.41   111.8311656     4407.26624      1.72442    1537.32447      2.15918    1516.10772
    1  1996   39.55   111.8311656     4422.92260      1.66543    1541.12022      2.08470    1519.40884
    2  1996   41.24   111.8311656     4611.91727      1.66955    1605.30385      2.08924    1582.24504
    3  1996   40.87   111.8311656     4570.53974      1.73908    1589.16219      2.17564    1565.87370
    4  1996   44.02   111.8311656     4922.80791      1.72159    1709.92313      2.15313    1684.40817
    5  1996   45.10   112.2370145     5061.88935      1.85242    1756.38025      2.31612    1729.68073
    6  1996   42.33   112.2370145     4750.99282      1.90275    1646.60226      2.37837    1621.06698
    7  1996   37.34   112.2370145     4190.93012      1.78382    1450.71154      2.22902    1427.74124
    8  1996   39.67   112.2370145     4452.44237      1.57160    1539.66371      1.96319    1514.86848
    9  1996   42.45   112.2370145     4764.46127      1.66797    1645.89252      2.08299    1618.94466
   10  1996   40.49   112.2370145     4544.47672      1.78305    1568.11538      2.22610    1541.96870
   11  1996   41.18   112.2370145     4621.92026      1.69879    1593.13922      2.12026    1566.12551
   12  1996   40.91   112.2370145     4591.61626      1.72590    1580.96778      2.15347    1553.70361
</TABLE>
SURRENDER CHARGE          =   3.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  68.64%
GROSS ANNUAL RETURN       =  11.02%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1580.97        1540.65
TOTAL RETURN                        58.10%         54.07%
AVERAGE ANNUAL RETURN                9.59%          9.03%

WITH DEATH BENEFIT CHARGE
ERV                               1553.70        1514.08
TOTAL RETURN                        55.37%         51.41%
AVERAGE ANNUAL RETURN                9.21%          8.65%


<TABLE>
<CAPTION>

Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    8  1988   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    9  1988   10.10   100.0000000     1010.00000      1.08333    1008.91667      1.37503    1008.62497
   10  1988    9.95   100.0000000      995.00000      1.09299     992.83976      1.38689     992.25850
   11  1988    9.69   100.0000000      969.00000      1.07558     965.82063      1.36439     964.96574
   12  1988    9.60   100.6770833      966.50000      1.04631     962.28253      1.32686     961.14929
    1  1989   10.69   100.6770833     1076.23802      1.04247    1070.49922      1.32161    1068.95817
    2  1989   10.90   100.6770833     1097.38021      1.15971    1090.36897      1.46985    1088.48750
    3  1989   11.72   100.6770833     1179.93542      1.18123    1171.21549      1.49671    1168.87701
    4  1989   12.64   100.6770833     1272.55833      1.26882    1261.88509      1.60724    1259.02461
    5  1989   13.31   100.6770833     1340.01198      1.36704    1327.40594      1.73120    1324.02968
    6  1989   13.12   100.6770833     1320.88333      1.43802    1307.01923      1.82058    1303.30860
    7  1989   14.48   100.6770833     1457.80417      1.41594    1441.08699      1.79209    1436.61557
    8  1989   15.59   100.6770833     1569.55573      1.56118    1549.99588      1.97539    1544.76747
    9  1989   16.25   100.6770833     1636.00260      1.67916    1613.93553      2.12411    1608.04084
   10  1989   15.32   100.6770833     1542.37292      1.74843    1519.82033      2.21111    1513.80031
   11  1989   15.71   100.6770833     1581.63698      1.64647    1556.86380      2.08153    1550.25548
   12  1989   15.79   100.6770833     1589.69115      1.68660    1563.10521      2.13165    1556.01819
    1  1990   14.39   100.6770833     1448.74323      1.69336    1422.82114      2.13958    1415.91626
    2  1990   15.15   100.6770833     1525.25781      1.54139    1496.42527      1.94693    1488.75018
    3  1990   16.04   100.6770833     1614.86042      1.62113    1582.71295      2.04708    1574.16103
    4  1990   15.85   101.5402059     1609.41226      1.71461    1575.65865      2.16452    1566.68566
    5  1990   18.05   101.5402059     1832.80072      1.70696    1792.65510      2.15424    1781.98936
    6  1990   18.24   101.5402059     1852.09336      1.94204    1809.58311      2.45029    1798.29685
    7  1990   17.23   101.5402059     1749.53775      1.96038    1707.42103      2.47272    1696.24739
    8  1990   15.63   101.5402059     1587.07342      1.84971    1547.01801      2.33240    1536.39927
    9  1990   14.46   101.5402059     1468.27138      1.67594    1429.53842      2.11260    1419.27790
   10  1990   14.22   101.5402059     1443.90173      1.54867    1404.26297      1.95155    1393.76986
   11  1990   15.75   101.5402059     1599.25824      1.52128    1553.83328      1.91648    1541.81596
   12  1990   17.02   101.5402059     1728.21430      1.68332    1677.44318      2.12005    1664.02012
    1  1991   18.25   101.5402059     1853.10876      1.81723    1796.85128      2.28808    1781.98731
    2  1991   19.58   101.5402059     1988.15723      1.94659    1925.85330      2.45029    1909.40240
    3  1991   21.40   101.5402059     2172.96041      2.08634    2102.77886      2.62549    2084.25966
    4  1991   20.56   101.6322224     2089.55849      2.27801    2019.79263      2.86593    2001.39631
    5  1991   21.70   101.6322224     2205.41923      2.18811    2129.59691      2.75199    2109.61669
    6  1991   20.17   101.6322224     2049.92193      2.30706    1977.13854      2.90079    1957.97333
    7  1991   21.85   101.6322224     2220.66406      2.14190    2139.67650      2.69228    2118.36460
    8  1991   22.01   101.6322224     2236.92522      2.31798    2153.02663      2.91282    2130.96384
    9  1991   22.65   101.6322224     2301.96984      2.33245    2213.29923      2.93015    2189.99720
   10  1991   23.75   101.6322224     2413.76528      2.39774    2318.39064      3.01132    2293.34336
   11  1991   22.82   101.6322224     2319.24732      2.51159    2225.09575      3.15342    2200.38744
   12  1991   26.79   101.6322224     2722.72724      2.41052    2609.78559      3.02561    2580.16368
    1  1992   27.52   101.6322224     2796.91876      2.82727    2678.07230      3.54781    2646.92268
    2  1992   27.27   101.6322224     2771.51071      2.90124    2650.84263      3.63961    2619.23763
    3  1992   24.23   101.6322224     2462.54875      2.87175    2352.46074      3.60154    2323.64920
    4  1992   22.15   103.4290612     2290.95371      2.54850    2185.98834      3.19510    2158.53785
    5  1992   22.15   103.4290612     2290.95371      2.36815    2183.62019      2.96806    2155.56978
    6  1992   21.21   103.4290612     2193.73039      2.36559    2088.58629      2.96398    2061.12790
    7  1992   22.06   103.4290612     2281.64509      2.26264    2170.02467      2.83412    2140.89438
    8  1992   21.67   103.4290612     2241.30776      2.35086    2129.30982      2.94380    2100.10158
    9  1992   22.87   103.4290612     2365.42263      2.30675    2244.91593      2.88771    2213.50930
   10  1992   23.93   103.4290612     2475.05744      2.43199    2346.53338      3.04365    2313.05944
   11  1992   25.96   103.4290612     2685.01843      2.54208    2543.04951      3.18053    2506.09749
   12  1992   27.26   103.4290612     2819.47621      2.75497    2667.64293      3.44597    2628.14947
    1  1993   26.52   103.4290612     2742.93870      2.88995    2592.33715      3.61379    2553.19192
    2  1993   24.38   103.4290612     2521.60051      2.80837    2380.34321      3.51072    2343.65440
    3  1993   24.96   103.4290612     2581.58937      2.57871    2434.39285      3.22260    2396.18732
    4  1993   24.29   103.4290612     2512.29190      2.63726    2366.40931      3.29484    2328.57175
    5  1993   26.36   103.4290612     2726.39005      2.56361    2565.51170      3.20186    2523.81136
    6  1993   26.72   103.4290612     2763.62452      2.77930    2597.76973      3.47032    2554.80887
    7  1993   26.72   103.4290612     2763.62452      2.81425    2594.95548      3.51295    2551.29592
    8  1993   28.89   103.4290612     2988.06558      2.81120    2802.88730      3.50812    2754.98512
    9  1993   30.17   103.4290612     3120.45478      3.03646    2924.03553      3.78820    2873.25926
   10  1993   30.16   103.4290612     3119.42049      3.16771    2919.89864      3.95083    2868.35607
   11  1993   29.06   103.4290612     3005.64852      3.16322    2810.24044      3.94409    2759.79688
   12  1993   30.88   103.4290612     3193.88941      3.04443    2983.19868      3.79481    2928.84551
    1  1994   30.54   103.4290612     3158.72353      3.23180    2947.12078      4.02726    2892.57060
    2  1994   30.23   103.4290612     3126.66052      3.19271    2914.01296      3.97738    2859.23182
    3  1994   28.11   103.4290612     2907.39091      3.15685    2706.49927      3.93154    2654.78518
    4  1994   28.37   103.4290612     2934.28247      2.93204    2728.60066      3.65042    2675.68988
    5  1994   25.48   111.8311656     2849.45810      2.95598    2646.76617      3.67916    2594.66175
    6  1994   24.29   111.8311656     2716.37901      2.86733    2520.28613      3.56775    2469.91475
    7  1994   24.74   111.8311656     2766.70304      2.73031    2564.24700      3.39622    2512.27653
    8  1994   26.69   111.8311656     2984.77381      2.77793    2763.58231      3.45446    2706.83901
    9  1994   26.52   111.8311656     2965.76251      2.99388    2742.98599      3.72199    2685.87600
   10  1994   27.76   111.8311656     3104.43316      2.97157    2868.26867      3.69317    2807.76678
   11  1994   26.40   111.8311656     2952.34277      3.10729    2724.64101      3.86077    2666.34971
   12  1994   27.31   111.8311656     3054.10913      2.95169    2815.60687      3.66632    2754.59165
    1  1995   26.84   111.8311656     3001.54849      3.05024    2764.10056      3.78766    2703.39799
    2  1995   28.76   111.8311656     3216.26432      2.99444    2958.83611      3.71726    2893.06837
    3  1995   29.59   111.8311656     3309.08419      3.20541    3041.02132      3.97807    2972.58288
    4  1995   30.89   111.8311656     3454.46471      3.29444    3171.33039      4.08740    3099.09223
    5  1995   32.07   111.8311656     3586.42548      3.43561    3289.03980      4.26136    3213.21640
    6  1995   36.02   111.8311656     4028.15859      3.56313    3690.58136      4.41828    3604.56378
    7  1995   41.18   111.8311656     4605.20740      3.99813    4215.27284      4.95640    4115.97466
    8  1995   41.72   111.8311656     4665.59623      4.56655    4265.98185      5.65960    4164.28850
    9  1995   42.83   111.8311656     4789.72882      4.62148    4374.86085      5.72604    4269.35729
   10  1995   40.83   111.8311656     4566.06649      4.73943    4165.83186      5.87051    4064.12385
   11  1995   40.76   111.8311656     4558.23831      4.51298    4154.17687      5.58831    4051.56790
   12  1995   39.41   111.8311656     4407.26624      4.50036    4012.08723      5.57104    3911.80607
    1  1996   39.55   111.8311656     4422.92260      4.34643    4021.99334      5.37886    3920.32350
    2  1996   41.24   111.8311656     4611.91727      4.35716    4189.49885      5.39058    4082.45117
    3  1996   40.87   111.8311656     4570.53974      4.53862    4147.37258      5.61351    4040.21043
    4  1996   44.02   111.8311656     4922.80791      4.49299    4462.53273      5.55542    4346.04877
    5  1996   45.10   112.2370145     5061.88935      4.83441    4583.77586      5.97596    4462.85938
    6  1996   42.33   112.2370145     4750.99282      4.96576    4297.27885      6.13658    4182.61814
    7  1996   37.34   112.2370145     4190.93012      4.65539    3786.04607      5.75124    3683.80608
    8  1996   39.67   112.2370145     4452.44237      4.10155    4018.19217      5.06536    3908.60864
    9  1996   42.45   112.2370145     4764.46127      4.35304    4295.42658      5.37447    4177.14222
   10  1996   40.49   112.2370145     4544.47672      4.65338    4092.44491      5.74371    3978.53164
   11  1996   41.18   112.2370145     4621.92026      4.43348    4157.75178      5.47061    4040.86015
   12  1996   40.91   112.2370145     4591.61626      4.50423    4125.98691      5.55632    4008.80961
</TABLE>
SURRENDER CHARGE          =   0.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 359.16%
GROSS ANNUAL RETURN       =  20.22%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               4125.99        4125.99
TOTAL RETURN                       312.60%        312.60%
AVERAGE ANNUAL RETURN               18.68%         18.68%

WITH DEATH BENEFIT CHARGE
ERV                               4008.81        4008.81
TOTAL RETURN                       300.88%        300.88%
AVERAGE ANNUAL RETURN               18.27%         18.27%


<TABLE>
<CAPTION>

Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   36.02   111.8311656     4028.15859                 1000.00000                 1000.00000
    7  1995   41.18   111.8311656     4605.20740      1.08333    1142.17041      1.37503    1141.87871
    8  1995   41.72   111.8311656     4665.59623      1.23735    1155.91053      1.57012    1155.28223
    9  1995   42.83   111.8311656     4789.72882      1.25224    1185.41238      1.58855    1184.43106
   10  1995   40.83   111.8311656     4566.06649      1.28420    1128.77388      1.62863    1127.49395
   11  1995   40.76   111.8311656     4558.23831      1.22284    1125.61585      1.55034    1124.01060
   12  1995   39.41   111.8311656     4407.26624      1.21942    1087.11524      1.54555    1085.23702
    1  1996   39.55   111.8311656     4422.92260      1.17771    1089.79940      1.49224    1087.59998
    2  1996   41.24   111.8311656     4611.91727      1.18062    1135.18669      1.49549    1132.57842
    3  1996   40.87   111.8311656     4570.53974      1.22979    1123.77216      1.55733    1120.85974
    4  1996   44.02   111.8311656     4922.80791      1.21742    1209.16796      1.54122    1205.70727
    5  1996   45.10   112.2370145     5061.88935      1.30993    1242.02000      1.65789    1238.11358
    6  1996   42.33   112.2370145     4750.99282      1.34552    1164.39076      1.70245    1160.36735
    7  1996   37.34   112.2370145     4190.93012      1.26142    1025.86712      1.59554    1021.98388
    8  1996   39.67   112.2370145     4452.44237      1.11136    1088.76943      1.40526    1084.34997
    9  1996   42.45   112.2370145     4764.46127      1.17950    1163.88887      1.49102    1158.84819
   10  1996   40.49   112.2370145     4544.47672      1.26088    1108.88895      1.59345    1103.74844
   11  1996   41.18   112.2370145     4621.92026      1.20130    1126.58451      1.51769    1121.03999
   12  1996   40.91   112.2370145     4591.61626      1.22047    1117.97750      1.54147    1112.14833
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  13.99%
GROSS ANNUAL RETURN       =   8.68%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1117.98        1060.96
TOTAL RETURN                        11.80%          6.10%
AVERAGE ANNUAL RETURN                7.35%          3.83%

WITH DEATH BENEFIT CHARGE
ERV                               1112.15        1055.43
TOTAL RETURN                        11.21%          5.54%
AVERAGE ANNUAL RETURN                6.99%          3.49%


<PAGE>

Federated Government Bond
12/1996

Assume ($10000 @ $10.00 on  3/28/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 3/94     0.0000000000       10.00          0.000        100.000000
 4/94     0.0240000000        9.99          0.240        100.240240
 5/94     0.0190000000        9.97          0.191        100.431270
 6/94     0.0290000000        9.98          0.292        100.723104
 7/94     0.0320000000        9.96          0.324        101.046713
 8/94     0.0310000000        9.97          0.314        101.360900
 9/94     0.0290000000        9.97          0.295        101.655731
10/94     0.0300000000        9.98          0.306        101.961309
11/94     0.0360000000        9.97          0.368        102.329475
12/94     0.0380000000        9.97          0.390        102.719497
 1/95     0.0350000000        9.97          0.361        103.080097
 2/95     0.0390000000        9.98          0.403        103.482915
 3/95     0.0420000000        9.97          0.436        103.918851
 4/95     0.0400000000        9.98          0.417        104.335359
 5/95     0.0400000000        9.98          0.418        104.753537
 6/95     0.0400000000        9.98          0.420        105.173391
 7/95     0.0400000000        9.99          0.421        105.594505
 8/95     0.0520000000        9.96          0.551        106.145802
 9/95     0.0520000000       10.07          0.548        106.693923
10/95     0.0520000000       10.12          0.548        107.242153
11/95     0.0530000000       10.17          0.559        107.801035
12/95     0.0530000000       10.22          0.559        108.360082
 1/96     0.0490000000       10.28          0.517        108.876584
 2/96     0.0490000000       10.21          0.523        109.399107
 3/96     0.0893000000       10.04          0.973        110.372148
 4/96     0.0480000000        9.98          0.531        110.902996
 5/96     0.0480000000        9.94          0.536        111.438544
 6/96     0.0480000000        9.83          0.544        111.982700
 7/96     0.0440000000        9.87          0.499        112.481913
 8/96     0.0440000000        9.98          0.496        112.977826
 9/96     0.0480000000        9.89          0.548        113.526151
10/96     0.0480000000       10.02          0.544        114.069989
11/96     0.0480000000       10.21          0.536        114.606263
12/96     0.0480000000       10.11          0.544        115.150387

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917

<TABLE>
<CAPTION>


Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.29   108.3600819     1115.02524                 1000.00000                 1000.00000
    1  1996   10.32   108.8765842     1123.60635      1.08333    1006.61255      1.37503    1006.32085
    2  1996   10.17   109.3991065     1112.58891      1.09050     995.65179      1.38372     995.06973
    3  1996   10.03   110.3721484     1107.03265      1.07862     989.60089      1.36825     988.73210
    4  1996    9.94   110.9029964     1102.37578      1.07207     984.36595      1.35954     983.21334
    5  1996    9.87   111.4385441     1099.89843      1.06640     981.08740      1.35195     979.65183
    6  1996    9.94   111.9826997     1113.10804      1.06284     991.80726      1.34705     990.07023
    7  1996    9.92   112.4819134     1115.82058      1.07446     993.14975      1.36138     991.12157
    8  1996    9.85   112.9778256     1112.83158      1.07591     989.41344      1.36283     987.10378
    9  1996    9.96   113.5261508     1130.72046      1.07186    1004.24650      1.35730    1001.61427
   10  1996   10.11   114.0699886     1153.24758      1.08793    1023.16597      1.37725    1020.19199
   11  1996   10.21   114.6062628     1170.12994      1.10843    1037.03564      1.40280    1033.72375
   12  1996   10.09   115.1503875     1161.86741      1.12346    1028.58945      1.42140    1025.00300
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.20%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1028.59         967.39
TOTAL RETURN                         2.86%         -3.26%

WITH DEATH BENEFIT CHARGE
ERV                               1025.00         964.02
TOTAL RETURN                         2.50%         -3.60%


<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.29   108.3600819     1115.02524                 1000.00000                 1000.00000
    1  1996   10.32   108.8765842     1123.60635      1.08333    1006.61255      1.37503    1006.32085
    2  1996   10.17   109.3991065     1112.58891      1.09050     995.65179      1.38372     995.06973
    3  1996   10.03   110.3721484     1107.03265      1.07862     989.60089      1.36825     988.73210
    4  1996    9.94   110.9029964     1102.37578      1.07207     984.36595      1.35954     983.21334
    5  1996    9.87   111.4385441     1099.89843      1.06640     981.08740      1.35195     979.65183
    6  1996    9.94   111.9826997     1113.10804      1.06284     991.80726      1.34705     990.07023
    7  1996    9.92   112.4819134     1115.82058      1.07446     993.14975      1.36138     991.12157
    8  1996    9.85   112.9778256     1112.83158      1.07591     989.41344      1.36283     987.10378
    9  1996    9.96   113.5261508     1130.72046      1.07186    1004.24650      1.35730    1001.61427
   10  1996   10.11   114.0699886     1153.24758      1.08793    1023.16597      1.37725    1020.19199
   11  1996   10.21   114.6062628     1170.12994      1.10843    1037.03564      1.40280    1033.72375
   12  1996   10.09   115.1503875     1161.86741      1.12346    1028.58945      1.42140    1025.00300
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.20%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1028.59         967.39
TOTAL RETURN                         2.86%         -3.26%

WITH DEATH BENEFIT CHARGE
ERV                               1025.00         964.02
TOTAL RETURN                         2.50%         -3.60%

<TABLE>
<CAPTION>


Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    3  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    4  1994    9.97   100.2402402      999.39520      1.08333     998.31186      1.37503     998.02016
    5  1994    9.98   100.4312698     1002.30407      1.08150    1000.13608      1.37231     999.55273
    6  1994    9.99   100.7231041     1006.22381      1.08348    1002.96386      1.37442    1002.08729
    7  1994    9.97   101.0467125     1007.43572      1.08654    1003.08530      1.37790    1001.91631
    8  1994    9.98   101.3608999     1011.58178      1.08668    1006.12678      1.37767    1004.66199
    9  1994    9.97   101.6557310     1013.50764      1.08997    1006.95228      1.38144    1005.19323
   10  1994    9.99   101.9613093     1018.59348      1.09086    1010.91436      1.38217    1008.85517
   11  1994    9.98   102.3294745     1021.24816      1.09516    1012.45387      1.38721    1010.09726
   12  1994    9.98   102.7194966     1025.14058      1.09682    1015.21595      1.38892    1012.55826
    1  1995    9.99   103.0800966     1029.77017      1.09982    1018.70090      1.39230    1015.73873
    2  1995    9.99   103.4829147     1033.79432      1.10359    1021.57820      1.39667    1018.31137
    3  1995    9.99   103.9188507     1038.14932      1.10671    1024.77503      1.40021    1021.20094
    4  1995    9.99   104.3353591     1042.31024      1.11017    1027.77217      1.40419    1023.88974
    5  1995    9.99   104.7535369     1046.48783      1.11342    1030.77808      1.40788    1026.58563
    6  1995    9.99   105.1733908     1050.68217      1.11668    1033.79278      1.41159    1029.28861
    7  1995   10.01   105.5945055     1057.00100      1.11994    1038.89009      1.41531    1034.06347
    8  1995   10.07   106.1458021     1068.88823      1.12546    1049.44817      1.42187    1044.27086
    9  1995   10.11   106.6939234     1078.67557      1.13690    1057.92060      1.43591    1052.39688
   10  1995   10.16   107.2421530     1089.58027      1.14608    1067.46941      1.44708    1061.58885
   11  1995   10.23   107.8010354     1102.80459      1.15643    1079.26895      1.45972    1073.01371
   12  1995   10.29   108.3600819     1115.02524      1.16921    1090.05958      1.47543    1083.42881
    1  1996   10.32   108.8765842     1123.60635      1.18090    1097.26766      1.48975    1090.27700
    2  1996   10.17   109.3991065     1112.58891      1.18871    1085.31977      1.49917    1078.08721
    3  1996   10.03   110.3721484     1107.03265      1.17576    1078.72393      1.48241    1071.22084
    4  1996    9.94   110.9029964     1102.37578      1.16862    1073.01753      1.47296    1065.24166
    5  1996    9.87   111.4385441     1099.89843      1.16244    1069.44372      1.46474    1061.38301
    6  1996    9.94   111.9826997     1113.10804      1.15856    1081.12900      1.45944    1072.67062
    7  1996    9.92   112.4819134     1115.82058      1.17122    1082.59239      1.47496    1073.80966
    8  1996    9.85   112.9778256     1112.83158      1.17281    1078.51960      1.47652    1069.45667
    9  1996    9.96   113.5261508     1130.72046      1.16840    1094.68851      1.47054    1085.17776
   10  1996   10.11   114.0699886     1153.24758      1.18591    1115.31187      1.49216    1105.30539
   11  1996   10.21   114.6062628     1170.12994      1.20825    1130.43063      1.51983    1119.96609
   12  1996   10.09   115.1503875     1161.86741      1.22463    1121.22379      1.53999    1110.51778
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  16.19%
GROSS ANNUAL RETURN       =   5.58%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1121.22        1073.57
TOTAL RETURN                        12.12%          7.36%
AVERAGE ANNUAL RETURN                4.23%          2.60%

WITH DEATH BENEFIT CHARGE
ERV                               1110.52        1063.32
TOTAL RETURN                        11.05%          6.33%
AVERAGE ANNUAL RETURN                3.87%          2.25%

<TABLE>
<CAPTION>


Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995    9.99   105.1733908     1050.68217                 1000.00000                 1000.00000
    7  1995   10.01   105.5945055     1057.00100      1.08333    1004.93069      1.37503    1004.63899
    8  1995   10.07   106.1458021     1068.88823      1.08867    1015.14365      1.38141    1014.55593
    9  1995   10.11   106.6939234     1078.67557      1.09974    1023.33913      1.39505    1022.45072
   10  1995   10.16   107.2421530     1089.58027      1.10862    1032.57581      1.40590    1031.38113
   11  1995   10.23   107.8010354     1102.80459      1.11862    1043.98964      1.41818    1042.48090
   12  1995   10.29   108.3600819     1115.02524      1.13099    1054.42754      1.43345    1052.59963
    1  1996   10.32   108.8765842     1123.60635      1.14230    1061.40000      1.44736    1059.25296
    2  1996   10.17   109.3991065     1112.58891      1.14985    1049.84267      1.45651    1047.41003
    3  1996   10.03   110.3721484     1107.03265      1.13733    1043.46243      1.44022    1040.73904
    4  1996    9.94   110.9029964     1102.37578      1.13042    1037.94257      1.43105    1034.93000
    5  1996    9.87   111.4385441     1099.89843      1.12444    1034.48558      1.42306    1031.18115
    6  1996    9.94   111.9826997     1113.10804      1.12069    1045.78889      1.41791    1042.14756
    7  1996    9.92   112.4819134     1115.82058      1.13294    1047.20445      1.43299    1043.25420
    8  1996    9.85   112.9778256     1112.83158      1.13447    1043.26478      1.43451    1039.02508
    9  1996    9.96   113.5261508     1130.72046      1.13020    1058.90517      1.42869    1054.29882
   10  1996   10.11   114.0699886     1153.24758      1.14715    1078.85438      1.44970    1073.85371
   11  1996   10.21   114.6062628     1170.12994      1.16876    1093.47894      1.47658    1088.09724
   12  1996   10.09   115.1503875     1161.86741      1.18460    1084.57305      1.49617    1078.91778
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  10.58%
GROSS ANNUAL RETURN       =   6.61%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1084.57        1029.26
TOTAL RETURN                         8.46%          2.93%
AVERAGE ANNUAL RETURN                5.30%          1.85%

WITH DEATH BENEFIT CHARGE
ERV                               1078.92        1023.89
TOTAL RETURN                         7.89%          2.39%
AVERAGE ANNUAL RETURN                4.95%          1.51%


<PAGE>


Federated Prime Money
12/1996

Assume ($10000 @ $10.00 on 11/21/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
10/94     0.0000000000        1.00          0.000        100.000000
11/94     0.0012659720        1.00          0.127        100.126597
12/94     0.0037707980        1.00          0.378        100.504154
 1/95     0.0037829400        1.00          0.380        100.884356
 2/95     0.0038735110        1.00          0.391        101.275132
 3/95     0.0044113260        1.00          0.447        101.721890
 4/95     0.0042677160        1.00          0.434        102.156010
 5/95     0.0045457280        1.00          0.464        102.620383
 6/95     0.0043985090        1.00          0.451        103.071760
 7/95     0.0043850150        1.00          0.452        103.523731
 8/95     0.0043262630        1.00          0.448        103.971602
 9/95     0.0041606740        1.00          0.433        104.404194
10/95     0.0042481520        1.00          0.444        104.847719
11/95     0.0041265140        1.00          0.433        105.280375
12/95     0.0042405070        1.00          0.446        105.726817
 1/96     0.0039644280        1.00          0.419        106.145963
 2/96     0.0036463730        1.00          0.387        106.533011
 3/96     0.0038803070        1.00          0.413        106.946392
 4/96     0.0037531920        1.00          0.401        107.347782
 5/96     0.0038792420        1.00          0.416        107.764210
 6/96     0.0037639920        1.00          0.406        108.169834
 7/96     0.0039246140        1.00          0.425        108.594359
 8/96     0.0039447460        1.00          0.428        109.022736
 9/96     0.0035630470        1.00          0.388        109.411189
10/96     0.0039363050        1.00          0.431        109.841865
11/96     0.0038677480        1.00          0.425        110.266705
12/96     0.0039950720        1.00          0.441        110.707229

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917

<TABLE>
<CAPTION>

Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995    1.00   105.7268168      105.72682                 1000.00000                 1000.00000
    1  1996    1.00   106.1459631      106.14596      1.08333    1002.88109      1.37503    1002.58939
    2  1996    1.00   106.5330109      106.53301      1.08645    1005.45152      1.37859    1004.86662
    3  1996    1.00   106.9463917      106.94639      1.08924    1008.26374      1.38173    1007.38408
    4  1996    1.00   107.3477820      107.34778      1.09229    1010.95566      1.38519    1009.77980
    5  1996    1.00   107.7642101      107.76421      1.09520    1013.78220      1.38848    1012.30850
    6  1996    1.00   108.1698337      108.16983      1.09826    1016.49981      1.39196    1014.72686
    7  1996    1.00   108.5943585      108.59436      1.10121    1019.38797      1.39528    1017.31399
    8  1996    1.00   109.0227357      109.02274      1.10434    1022.30486      1.39884    1019.92820
    9  1996    1.00   109.4111888      109.41119      1.10750    1024.83988      1.40244    1022.15981
   10  1996    1.00   109.8418646      109.84186      1.11024    1027.76372      1.40550    1024.77784
   11  1996    1.00   110.2667053      110.26671      1.11341    1030.62544      1.40910    1027.33232
   12  1996    1.00   110.7072287      110.70723      1.11651    1033.62635      1.41262    1030.02397
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.71%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1033.63         972.13
TOTAL RETURN                         3.36%         -2.79%

WITH DEATH BENEFIT CHARGE
ERV                               1030.02         968.74
TOTAL RETURN                         3.00%         -3.13%

<TABLE>
<CAPTION>


Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995    1.00   105.7268168      105.72682                 1000.00000                 1000.00000
    1  1996    1.00   106.1459631      106.14596      1.08333    1002.88109      1.37503    1002.58939
    2  1996    1.00   106.5330109      106.53301      1.08645    1005.45152      1.37859    1004.86662
    3  1996    1.00   106.9463917      106.94639      1.08924    1008.26374      1.38173    1007.38408
    4  1996    1.00   107.3477820      107.34778      1.09229    1010.95566      1.38519    1009.77980
    5  1996    1.00   107.7642101      107.76421      1.09520    1013.78220      1.38848    1012.30850
    6  1996    1.00   108.1698337      108.16983      1.09826    1016.49981      1.39196    1014.72686
    7  1996    1.00   108.5943585      108.59436      1.10121    1019.38797      1.39528    1017.31399
    8  1996    1.00   109.0227357      109.02274      1.10434    1022.30486      1.39884    1019.92820
    9  1996    1.00   109.4111888      109.41119      1.10750    1024.83988      1.40244    1022.15981
   10  1996    1.00   109.8418646      109.84186      1.11024    1027.76372      1.40550    1024.77784
   11  1996    1.00   110.2667053      110.26671      1.11341    1030.62544      1.40910    1027.33232
   12  1996    1.00   110.7072287      110.70723      1.11651    1033.62635      1.41262    1030.02397
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.71%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1033.63         972.13
TOTAL RETURN                         3.36%         -2.79%

WITH DEATH BENEFIT CHARGE
ERV                               1030.02         968.74
TOTAL RETURN                         3.00%         -3.13%


<TABLE>
<CAPTION>

Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   10  1994    1.00   100.0000000      100.00000                 1000.00000                 1000.00000
   11  1994    1.00   100.1265972      100.12660      1.08333    1000.18264      1.37503     999.89094
   12  1994    1.00   100.5041544      100.50415      1.08353    1002.87059      1.37488    1002.28644
    1  1995    1.00   100.8843556      100.88436      1.08644    1005.57795      1.37818    1004.69985
    2  1995    1.00   101.2751322      101.27513      1.08938    1008.38369      1.38150    1007.21007
    3  1995    1.00   101.7218898      101.72189      1.09242    1011.73959      1.38495    1010.26826
    4  1995    1.00   102.1560100      102.15601      1.09605    1014.96135      1.38915    1013.19064
    5  1995    1.00   102.6203834      102.62038      1.09954    1018.47555      1.39317    1016.40316
    6  1995    1.00   103.0717601      103.07176      1.10335    1021.85197      1.39759    1019.47623
    7  1995    1.00   103.5237313      103.52373      1.10701    1025.22580      1.40181    1022.54484
    8  1995    1.00   103.9716022      103.97160      1.11066    1028.55054      1.40603    1025.56260
    9  1995    1.00   104.4041941      104.40419      1.11426    1031.71574      1.41018    1028.41945
   10  1995    1.00   104.8477190      104.84772      1.11769    1034.98093      1.41411    1031.37422
   11  1995    1.00   105.2803746      105.28037      1.12123    1038.13057      1.41817    1034.21203
   12  1995    1.00   105.7268168      105.72682      1.12464    1041.40812      1.42208    1037.17554
    1  1996    1.00   106.1459631      106.14596      1.12819    1044.40852      1.42615    1039.86119
    2  1996    1.00   106.5330109      106.53301      1.13144    1047.08538      1.42984    1042.22307
    3  1996    1.00   106.9463917      106.94639      1.13434    1050.01405      1.43309    1044.83413
    4  1996    1.00   107.3477820      107.34778      1.13752    1052.81744      1.43668    1047.31891
    5  1996    1.00   107.7642101      107.76421      1.14055    1055.76102      1.44010    1049.94161
    6  1996    1.00   108.1698337      108.16983      1.14374    1058.59116      1.44370    1052.44988
    7  1996    1.00   108.5943585      108.59436      1.14681    1061.59891      1.44715    1055.13318
    8  1996    1.00   109.0227357      109.02274      1.15007    1064.63658      1.45084    1057.84457
    9  1996    1.00   109.4111888      109.41119      1.15336    1067.27658      1.45457    1060.15915
   10  1996    1.00   109.8418646      109.84186      1.15622    1070.32149      1.45775    1062.87451
   11  1996    1.00   110.2667053      110.26671      1.15951    1073.30171      1.46149    1065.52395
   12  1996    1.00   110.7072287      110.70723      1.16274    1076.42688      1.46513    1068.31566
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  10.71%
GROSS ANNUAL RETURN       =   4.94%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1076.43        1030.68
TOTAL RETURN                         7.64%          3.07%
AVERAGE ANNUAL RETURN                3.55%          1.44%

WITH DEATH BENEFIT CHARGE
ERV                               1068.32        1022.91
TOTAL RETURN                         6.83%          2.29%
AVERAGE ANNUAL RETURN                3.18%          1.08%

<TABLE>
<CAPTION>


Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995    1.00   103.0717601      103.07176                 1000.00000                 1000.00000
    7  1995    1.00   103.5237313      103.52373      1.08333    1003.30168      1.37503    1003.00998
    8  1995    1.00   103.9716022      103.97160      1.08691    1006.55532      1.37917    1005.97009
    9  1995    1.00   104.4041941      104.40419      1.09043    1009.65283      1.38324    1008.77237
   10  1995    1.00   104.8477190      104.84772      1.09379    1012.84820      1.38710    1011.67069
   11  1995    1.00   105.2803746      105.28037      1.09725    1015.93048      1.39108    1014.45428
   12  1995    1.00   105.7268168      105.72682      1.10059    1019.13795      1.39491    1017.36117
    1  1996    1.00   106.1459631      106.14596      1.10407    1022.07418      1.39891    1019.99552
    2  1996    1.00   106.5330109      106.53301      1.10725    1024.69380      1.40253    1022.31228
    3  1996    1.00   106.9463917      106.94639      1.11008    1027.55984      1.40571    1024.87345
    4  1996    1.00   107.3477820      107.34778      1.11319    1030.30328      1.40924    1027.31076
    5  1996    1.00   107.7642101      107.76421      1.11616    1033.18391      1.41259    1029.88336
    6  1996    1.00   108.1698337      108.16983      1.11928    1035.95353      1.41612    1032.34371
    7  1996    1.00   108.5943585      108.59436      1.12228    1038.89696      1.41951    1034.97576
    8  1996    1.00   109.0227357      109.02274      1.12547    1041.86968      1.42313    1037.63535
    9  1996    1.00   109.4111888      109.41119      1.12869    1044.45321      1.42678    1039.90571
   10  1996    1.00   109.8418646      109.84186      1.13149    1047.43301      1.42990    1042.56919
   11  1996    1.00   110.2667053      110.26671      1.13472    1050.34950      1.43357    1045.16801
   12  1996    1.00   110.7072287      110.70723      1.13788    1053.40784      1.43714    1047.90640
</TABLE>

SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   7.41%
GROSS ANNUAL RETURN       =   4.65%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1053.41         999.68
TOTAL RETURN                         5.34%         -0.03%
AVERAGE ANNUAL RETURN                3.36%         -0.02%

WITH DEATH BENEFIT CHARGE
ERV                               1047.91         994.46
TOTAL RETURN                         4.79%         -0.55%
AVERAGE ANNUAL RETURN                3.02%         -0.35%


<PAGE>


Fidelity Asset Manager Growth
12/1996

Assume ($10000 @ $10.00 on  1/ 3/1995)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/95     0.5300000000       11.72          4.522        104.522184
 2/96     0.4200000000       11.62          3.778        108.300095
12/96     0.5400000000       13.21          4.427        112.727199

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917

<TABLE>
<CAPTION>

Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.78   104.5221843     1231.27133                 1000.00000                 1000.00000
    1  1996   12.05   104.5221843     1259.49232      1.08333    1021.83687      1.37503    1021.54517
    2  1996   11.67   108.3000946     1263.86210      1.10699    1024.27512      1.40466    1023.68474
    3  1996   11.88   108.3000946     1286.60512      1.10963    1041.59718      1.40760    1040.69820
    4  1996   12.16   108.3000946     1316.92915      1.12840    1065.01821      1.43099    1063.79545
    5  1996   12.35   108.3000946     1337.50617      1.15377    1080.50535      1.46275    1078.95450
    6  1996   12.40   108.3000946     1342.92117      1.17055    1083.70932      1.48360    1081.83914
    7  1996   12.09   108.3000946     1309.34814      1.17402    1055.44257      1.48756    1053.30559
    8  1996   12.18   108.3000946     1319.09515      1.14340    1062.15606      1.44833    1059.69825
    9  1996   12.68   108.3000946     1373.24520      1.15067    1104.60786      1.45712    1101.74270
   10  1996   13.05   108.3000946     1413.31623      1.19666    1135.64345      1.51493    1132.37641
   11  1996   13.90   108.3000946     1505.37131      1.23028    1208.38228      1.55706    1204.57567
   12  1996   13.10   112.7271991     1476.72631      1.30908    1184.07946      1.65633    1179.99803
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  19.94%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1184.08        1113.63
TOTAL RETURN                        18.41%         11.36%

WITH DEATH BENEFIT CHARGE
ERV                               1180.00        1109.79
TOTAL RETURN                        18.00%         10.98%


<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.78   104.5221843     1231.27133                 1000.00000                 1000.00000
    1  1996   12.05   104.5221843     1259.49232      1.08333    1021.83687      1.37503    1021.54517
    2  1996   11.67   108.3000946     1263.86210      1.10699    1024.27512      1.40466    1023.68474
    3  1996   11.88   108.3000946     1286.60512      1.10963    1041.59718      1.40760    1040.69820
    4  1996   12.16   108.3000946     1316.92915      1.12840    1065.01821      1.43099    1063.79545
    5  1996   12.35   108.3000946     1337.50617      1.15377    1080.50535      1.46275    1078.95450
    6  1996   12.40   108.3000946     1342.92117      1.17055    1083.70932      1.48360    1081.83914
    7  1996   12.09   108.3000946     1309.34814      1.17402    1055.44257      1.48756    1053.30559
    8  1996   12.18   108.3000946     1319.09515      1.14340    1062.15606      1.44833    1059.69825
    9  1996   12.68   108.3000946     1373.24520      1.15067    1104.60786      1.45712    1101.74270
   10  1996   13.05   108.3000946     1413.31623      1.19666    1135.64345      1.51493    1132.37641
   11  1996   13.90   108.3000946     1505.37131      1.23028    1208.38228      1.55706    1204.57567
   12  1996   13.10   112.7271991     1476.72631      1.30908    1184.07946      1.65633    1179.99803
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  19.94%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1184.08        1113.63
TOTAL RETURN                        18.41%         11.36%

WITH DEATH BENEFIT CHARGE
ERV                               1180.00        1109.79
TOTAL RETURN                        18.00%         10.98%


<TABLE>
<CAPTION>

Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    1  1995   10.02   100.0000000     1002.00000      1.08333    1000.91667      1.37503    1000.62497
    2  1995   10.17   100.0000000     1017.00000      1.08433    1014.81612      1.37589    1014.22849
    3  1995   10.31   100.0000000     1031.00000      1.09938    1027.68668      1.39460    1026.79574
    4  1995   10.58   100.0000000     1058.00000      1.11333    1053.48658      1.41188    1052.27376
    5  1995   10.73   100.0000000     1073.00000      1.14128    1067.28131      1.44691    1065.74566
    6  1995   11.16   100.0000000     1116.00000      1.15622    1108.89592      1.46544    1106.98951
    7  1995   11.57   100.0000000     1157.00000      1.20130    1148.43362      1.52215    1146.13633
    8  1995   12.09   100.0000000     1209.00000      1.24414    1198.80448      1.57598    1196.07210
    9  1995   12.27   100.0000000     1227.00000      1.29870    1215.35398      1.64464    1212.23499
   10  1995   11.80   100.0000000     1180.00000      1.31663    1167.48344      1.66686    1164.13370
   11  1995   12.01   100.0000000     1201.00000      1.26477    1186.99592      1.60072    1183.25061
   12  1995   11.78   104.5221843     1231.27133      1.28591    1215.62836      1.62701    1211.44756
    1  1996   12.05   104.5221843     1259.49232      1.31693    1242.17388      1.66578    1237.54840
    2  1996   11.67   108.3000946     1263.86210      1.34569    1245.13789      1.70167    1240.14038
    3  1996   11.88   108.3000946     1286.60512      1.34890    1266.19507      1.70523    1260.75129
    4  1996   12.16   108.3000946     1316.92915      1.37171    1294.66634      1.73358    1288.73240
    5  1996   12.35   108.3000946     1337.50617      1.40256    1313.49295      1.77205    1307.09679
    6  1996   12.40   108.3000946     1342.92117      1.42295    1317.38778      1.79730    1310.59138
    7  1996   12.09   108.3000946     1309.34814      1.42717    1283.02592      1.80211    1276.02449
    8  1996   12.18   108.3000946     1319.09515      1.38994    1291.18703      1.75458    1283.76885
    9  1996   12.68   108.3000946     1373.24520      1.39879    1342.79264      1.76522    1334.70350
   10  1996   13.05   108.3000946     1413.31623      1.45469    1380.52039      1.83526    1371.81463
   11  1996   13.90   108.3000946     1505.37131      1.49556    1468.94377      1.88629    1459.28025
   12  1996   13.10   112.7271991     1476.72631      1.59136    1439.40057      2.00656    1429.50573
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  47.67%
GROSS ANNUAL RETURN       =  21.62%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1439.40        1365.99
TOTAL RETURN                        43.94%         36.60%
AVERAGE ANNUAL RETURN               20.07%         16.95%

WITH DEATH BENEFIT CHARGE
ERV                               1429.51        1356.60
TOTAL RETURN                        42.95%         35.66%
AVERAGE ANNUAL RETURN               19.65%         16.55%


<TABLE>
<CAPTION>

Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   11.16   100.0000000     1116.00000                 1000.00000                 1000.00000
    7  1995   11.57   100.0000000     1157.00000      1.08333    1035.65502      1.37503    1035.36332
    8  1995   12.09   100.0000000     1209.00000      1.12196    1081.07935      1.42366    1080.47284
    9  1995   12.27   100.0000000     1227.00000      1.17117    1096.00366      1.48569    1095.07360
   10  1995   11.80   100.0000000     1180.00000      1.18734    1052.83411      1.50576    1051.62125
   11  1995   12.01   100.0000000     1201.00000      1.14057    1070.43042      1.44601    1068.89053
   12  1995   11.78   104.5221843     1231.27133      1.15963    1096.25109      1.46976    1094.36227
    1  1996   12.05   104.5221843     1259.49232      1.18761    1120.18979      1.50478    1117.94049
    2  1996   11.67   108.3000946     1263.86210      1.21354    1122.86272      1.53721    1120.28196
    3  1996   11.88   108.3000946     1286.60512      1.21643    1141.85205      1.54042    1138.90085
    4  1996   12.16   108.3000946     1316.92915      1.23701    1167.52738      1.56603    1164.17760
    5  1996   12.35   108.3000946     1337.50617      1.26482    1184.50517      1.60078    1180.76709
    6  1996   12.40   108.3000946     1342.92117      1.28321    1188.01753      1.62359    1183.92393
    7  1996   12.09   108.3000946     1309.34814      1.28702    1157.03007      1.62793    1152.69790
    8  1996   12.18   108.3000946     1319.09515      1.25345    1164.38975      1.58500    1159.69378
    9  1996   12.68   108.3000946     1373.24520      1.26142    1210.92757      1.59462    1205.70564
   10  1996   13.05   108.3000946     1413.31623      1.31184    1244.95037      1.65789    1239.23002
   11  1996   13.90   108.3000946     1505.37131      1.34870    1324.69040      1.70398    1318.24217
   12  1996   13.10   112.7271991     1476.72631      1.43508    1298.04840      1.81263    1291.34533
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  32.32%
GROSS ANNUAL RETURN       =  19.49%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1298.05        1231.85
TOTAL RETURN                        29.80%         23.18%
AVERAGE ANNUAL RETURN               18.04%         14.18%

WITH DEATH BENEFIT CHARGE
ERV                               1291.35        1225.49
TOTAL RETURN                        29.13%         22.55%
AVERAGE ANNUAL RETURN               17.66%         13.80%


<PAGE>


Fidelity Contrafund
12/1996

Assume ($10000 @ $10.00 on  1/ 3/1995)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/95     0.1800000000       13.64          1.320        101.319648
 2/96     0.1300000000       13.78          0.956        102.275494

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917


<TABLE>
<CAPTION>

Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   13.78   101.3196481     1396.18475                 1000.00000                 1000.00000
    1  1996   13.89   101.3196481     1407.32991      1.08333    1006.89925      1.37503    1006.60755
    2  1996   13.81   102.2754938     1412.42457      1.09081    1009.45351      1.38412    1008.86744
    3  1996   14.26   102.2754938     1458.44854      1.09357    1041.25306      1.38723    1040.35424
    4  1996   14.73   102.2754938     1506.51802      1.12802    1074.44403      1.43052    1073.21310
    5  1996   14.90   102.2754938     1523.90486      1.16398    1085.68029      1.47570    1084.12342
    6  1996   14.78   102.2754938     1511.63180      1.17615    1075.76040      1.49071    1073.90152
    7  1996   14.09   102.2754938     1441.06171      1.16541    1024.37343      1.47665    1022.29009
    8  1996   14.63   102.2754938     1496.29047      1.10974    1062.52286      1.40568    1060.06373
    9  1996   15.25   102.2754938     1559.70128      1.15107    1106.40011      1.45762    1103.53020
   10  1996   15.72   102.2754938     1607.77076      1.19860    1139.30039      1.51739    1136.02325
   11  1996   16.66   102.2754938     1703.90973      1.23424    1206.19226      1.56207    1202.39132
   12  1996   16.56   102.2754938     1693.68218      1.30671    1197.64550      1.65333    1193.52076
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  21.31%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1197.65        1126.39
TOTAL RETURN                        19.76%         12.64%

WITH DEATH BENEFIT CHARGE
ERV                               1193.52        1122.51
TOTAL RETURN                        19.35%         12.25%


<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   13.78   101.3196481     1396.18475                 1000.00000                 1000.00000
    1  1996   13.89   101.3196481     1407.32991      1.08333    1006.89925      1.37503    1006.60755
    2  1996   13.81   102.2754938     1412.42457      1.09081    1009.45351      1.38412    1008.86744
    3  1996   14.26   102.2754938     1458.44854      1.09357    1041.25306      1.38723    1040.35424
    4  1996   14.73   102.2754938     1506.51802      1.12802    1074.44403      1.43052    1073.21310
    5  1996   14.90   102.2754938     1523.90486      1.16398    1085.68029      1.47570    1084.12342
    6  1996   14.78   102.2754938     1511.63180      1.17615    1075.76040      1.49071    1073.90152
    7  1996   14.09   102.2754938     1441.06171      1.16541    1024.37343      1.47665    1022.29009
    8  1996   14.63   102.2754938     1496.29047      1.10974    1062.52286      1.40568    1060.06373
    9  1996   15.25   102.2754938     1559.70128      1.15107    1106.40011      1.45762    1103.53020
   10  1996   15.72   102.2754938     1607.77076      1.19860    1139.30039      1.51739    1136.02325
   11  1996   16.66   102.2754938     1703.90973      1.23424    1206.19226      1.56207    1202.39132
   12  1996   16.56   102.2754938     1693.68218      1.30671    1197.64550      1.65333    1193.52076
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  21.31%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1197.65        1126.39
TOTAL RETURN                        19.76%         12.64%

WITH DEATH BENEFIT CHARGE
ERV                               1193.52        1122.51
TOTAL RETURN                        19.35%         12.25%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    1  1995    9.87   100.0000000      987.00000      1.08333     985.91667      1.37503     985.62497
    2  1995   10.37   100.0000000     1037.00000      1.06808    1034.79371      1.35527    1034.20004
    3  1995   10.89   100.0000000     1089.00000      1.12103    1085.56205      1.42206    1084.63758
    4  1995   11.48   100.0000000     1148.00000      1.17603    1143.19976      1.49141    1141.90982
    5  1995   11.73   100.0000000     1173.00000      1.23847    1166.85676      1.57016    1165.20703
    6  1995   12.50   100.0000000     1250.00000      1.26409    1242.18940      1.60220    1240.09327
    7  1995   13.47   100.0000000     1347.00000      1.34571    1337.23759      1.70517    1334.61934
    8  1995   13.64   100.0000000     1364.00000      1.44867    1352.66571      1.83515    1349.62794
    9  1995   13.94   100.0000000     1394.00000      1.46539    1380.95104      1.85578    1377.45606
   10  1995   13.65   100.0000000     1365.00000      1.49603    1350.72647      1.89405    1346.90618
   11  1995   13.90   100.0000000     1390.00000      1.46329    1374.00176      1.85204    1369.72275
   12  1995   13.78   101.3196481     1396.18475      1.48850    1378.62683      1.88341    1373.93387
    1  1996   13.89   101.3196481     1407.32991      1.49351    1388.13832      1.88920    1383.01220
    2  1996   13.81   102.2754938     1412.42457      1.50382    1391.65969      1.90169    1386.11714
    3  1996   14.26   102.2754938     1458.44854      1.50763    1435.49940      1.90596    1429.37792
    4  1996   14.73   102.2754938     1506.51802      1.55512    1481.25737      1.96544    1474.52382
    5  1996   14.90   102.2754938     1523.90486      1.60470    1496.74797      2.02752    1489.51388
    6  1996   14.78   102.2754938     1511.63180      1.62148    1483.07215      2.04813    1475.46967
    7  1996   14.09   102.2754938     1441.06171      1.60666    1412.22870      2.02882    1404.55898
    8  1996   14.63   102.2754938     1496.29047      1.52991    1464.82252      1.93132    1456.45746
    9  1996   15.25   102.2754938     1559.70128      1.58689    1525.31287      2.00268    1516.17752
   10  1996   15.72   102.2754938     1607.77076      1.65242    1570.67009      2.08479    1560.82082
   11  1996   16.66   102.2754938     1703.90973      1.70156    1662.88901      2.14618    1652.00616
   12  1996   16.56   102.2754938     1693.68218      1.80146    1651.10622      2.27156    1639.81859
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  69.37%
GROSS ANNUAL RETURN       =  30.28%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1651.11        1566.90
TOTAL RETURN                        65.11%         56.69%
AVERAGE ANNUAL RETURN               28.63%         25.29%

WITH DEATH BENEFIT CHARGE
ERV                               1639.82        1556.19
TOTAL RETURN                        63.98%         55.62%
AVERAGE ANNUAL RETURN               28.19%         24.86%


<TABLE>
<CAPTION>

Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   12.50   100.0000000     1250.00000                 1000.00000                 1000.00000
    7  1995   13.47   100.0000000     1347.00000      1.08333    1076.51667      1.37503    1076.22497
    8  1995   13.64   100.0000000     1364.00000      1.16623    1088.93677      1.47985    1088.32777
    9  1995   13.94   100.0000000     1394.00000      1.17968    1111.70731      1.49649    1110.76811
   10  1995   13.65   100.0000000     1365.00000      1.20435    1087.37562      1.52734    1086.13296
   11  1995   13.90   100.0000000     1390.00000      1.17799    1106.11293      1.49347    1104.53204
   12  1995   13.78   101.3196481     1396.18475      1.19829    1109.83625      1.51877    1107.92784
    1  1996   13.89   101.3196481     1407.32991      1.20232    1117.49329      1.52344    1115.24853
    2  1996   13.81   102.2754938     1412.42457      1.21062    1120.32809      1.53350    1117.75233
    3  1996   14.26   102.2754938     1458.44854      1.21369    1155.62039      1.53695    1152.63743
    4  1996   14.73   102.2754938     1506.51802      1.25192    1192.45694      1.58491    1189.04267
    5  1996   14.90   102.2754938     1523.90486      1.29183    1204.92734      1.63497    1201.13053
    6  1996   14.78   102.2754938     1511.63180      1.30534    1193.91789      1.65159    1189.80540
    7  1996   14.09   102.2754938     1441.06171      1.29341    1136.88677      1.63602    1132.62366
    8  1996   14.63   102.2754938     1496.29047      1.23163    1179.22639      1.55740    1174.47412
    9  1996   15.25   102.2754938     1559.70128      1.27750    1227.92295      1.61494    1222.63184
   10  1996   15.72   102.2754938     1607.77076      1.33025    1264.43688      1.68116    1258.63179
   11  1996   16.66   102.2754938     1703.90973      1.36981    1338.67589      1.73066    1332.16283
   12  1996   16.56   102.2754938     1693.68218      1.45023    1329.19039      1.83177    1322.33488
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  35.49%
GROSS ANNUAL RETURN       =  21.31%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1329.19        1261.40
TOTAL RETURN                        32.92%         26.14%
AVERAGE ANNUAL RETURN               19.84%         15.91%

WITH DEATH BENEFIT CHARGE
ERV                               1322.33        1254.90
TOTAL RETURN                        32.23%         25.49%
AVERAGE ANNUAL RETURN               19.44%         15.53%


<PAGE>


Fidelity Equity Income Fund
12/1996

Assume ($10000 @ $10.00 on 10/ 9/1986)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 3/87     0.0700000000       11.62          0.602        100.602410
 6/87     0.1200000000       11.72          1.030        101.632468
 9/87     0.1200000000       11.80          1.034        102.666019
12/87     0.2300000000        9.45          2.499        105.164769
 3/88     0.1400000000       10.60          1.389        106.553737
 6/88     0.1400000000       10.89          1.370        107.923574
 9/88     0.1400000000       10.87          1.390        109.313574
12/88     0.1100000000       10.95          1.098        110.411701
 3/89     0.2200000000       11.56          2.101        112.512962
 6/89     0.1300000000       12.49          1.171        113.684034
 9/89     0.1300000000       12.93          1.143        114.827029
12/89     0.1300000000       12.03          1.241        116.067886
 2/90     0.3900000000       11.20          4.042        120.109536
 3/90     0.2000000000       11.05          2.174        122.283464
 6/90     0.1300000000       11.24          1.414        123.697774
 9/90     0.1300000000        9.67          1.663        125.360723
12/90     0.1300000000        9.57          1.703        127.063638
 3/91     0.2300000000       10.60          2.757        129.820679
 6/91     0.1200000000       11.10          1.403        131.224146
 9/91     0.1200000000       11.38          1.384        132.607880
12/91     0.1200000000       11.18          1.423        134.031220
 3/92     0.1200000000       12.33          1.304        135.335660
 6/92     0.1000000000       12.45          1.087        136.422694
 9/92     0.1000000000       12.56          1.086        137.508862
12/92     0.1000000000       13.29          1.035        138.543541
 3/93     0.1000000000       14.36          0.965        139.508329
 6/93     0.1000000000       14.40          0.969        140.477137
 9/93     0.1000000000       15.18          0.925        141.402546
12/93     0.0900000000       15.29          0.832        142.234870
 2/94     0.7700000000       15.04          7.282        149.516841
 3/94     0.1000000000       14.97          0.999        150.515618
 6/94     0.0900000000       14.96          0.906        151.421126
 9/94     0.0900000000       15.79          0.863        152.284198
12/94     0.0900000000       15.34          0.893        153.177651
 2/95     0.7800000000       15.11          7.907        161.084903
 3/95     0.1000000000       15.60          1.033        162.117498
 6/95     0.1000000000       16.78          0.966        163.083633
 9/95     0.1000000000       18.32          0.890        163.973828
12/95     0.1000000000       19.01          0.863        164.836394
 2/96     0.8900000000       18.86          7.779        172.614994

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917


<TABLE>
<CAPTION>

Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   19.27   164.8363940     3176.39731                 1000.00000                 1000.00000
    1  1996   19.83   164.8363940     3268.70569      1.08333    1027.97738      1.37503    1027.68568
    2  1996   19.00   172.6149937     3279.68488      1.11364    1030.31659      1.41310    1029.72445
    3  1996   19.20   172.6149937     3314.20788      1.11618    1040.04585      1.41591    1039.14775
    4  1996   19.45   172.6149937     3357.36163      1.12672    1052.46140      1.42886    1051.24946
    5  1996   19.66   172.6149937     3393.61078      1.14017    1062.68457      1.44550    1061.15421
    6  1996   19.48   172.6149937     3362.54008      1.15124    1051.80377      1.45912    1049.97953
    7  1996   18.53   172.6149937     3198.55583      1.13945     999.36998      1.44376     997.33041
    8  1996   18.91   172.6149937     3264.14953      1.08265    1018.78170      1.37136    1016.41159
    9  1996   19.72   172.6149937     3403.96768      1.10368    1061.31700      1.39760    1058.55145
   10  1996   20.04   172.6149937     3459.20447      1.14976    1077.38942      1.45554    1074.27321
   11  1996   21.38   172.6149937     3690.50857      1.16717    1148.26326      1.47716    1144.62869
   12  1996   21.03   172.6149937     3630.09332      1.24395    1128.22173      1.57390    1124.31671
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.28%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1128.22        1061.09
TOTAL RETURN                        12.82%          6.11%

WITH DEATH BENEFIT CHARGE
ERV                               1124.32        1057.42
TOTAL RETURN                        12.43%          5.74%


<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   19.27   164.8363940     3176.39731                 1000.00000                 1000.00000
    1  1996   19.83   164.8363940     3268.70569      1.08333    1027.97738      1.37503    1027.68568
    2  1996   19.00   172.6149937     3279.68488      1.11364    1030.31659      1.41310    1029.72445
    3  1996   19.20   172.6149937     3314.20788      1.11618    1040.04585      1.41591    1039.14775
    4  1996   19.45   172.6149937     3357.36163      1.12672    1052.46140      1.42886    1051.24946
    5  1996   19.66   172.6149937     3393.61078      1.14017    1062.68457      1.44550    1061.15421
    6  1996   19.48   172.6149937     3362.54008      1.15124    1051.80377      1.45912    1049.97953
    7  1996   18.53   172.6149937     3198.55583      1.13945     999.36998      1.44376     997.33041
    8  1996   18.91   172.6149937     3264.14953      1.08265    1018.78170      1.37136    1016.41159
    9  1996   19.72   172.6149937     3403.96768      1.10368    1061.31700      1.39760    1058.55145
   10  1996   20.04   172.6149937     3459.20447      1.14976    1077.38942      1.45554    1074.27321
   11  1996   21.38   172.6149937     3690.50857      1.16717    1148.26326      1.47716    1144.62869
   12  1996   21.03   172.6149937     3630.09332      1.24395    1128.22173      1.57390    1124.31671
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.28%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1128.22        1061.09
TOTAL RETURN                        12.82%          6.11%

WITH DEATH BENEFIT CHARGE
ERV                               1124.32        1057.42
TOTAL RETURN                        12.43%          5.74%


<TABLE>
<CAPTION>

Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   15.44   142.2348697     2196.10639                 1000.00000                 1000.00000
    1  1994   16.12   142.2348697     2292.82610      1.08333    1042.95812      1.37503    1042.66642
    2  1994   14.94   149.5168411     2233.78161      1.12987    1014.97015      1.43370    1014.38214
    3  1994   14.22   150.5156176     2140.33208      1.09955     971.40966      1.39481     970.55098
    4  1994   14.71   150.5156176     2214.08473      1.05236    1003.83063      1.33454    1002.66018
    5  1994   14.85   150.5156176     2235.15692      1.08748    1012.29694      1.37869    1010.82414
    6  1994   14.67   151.4211260     2221.34792      1.09665    1004.94622      1.38992    1003.18926
    7  1994   15.16   151.4211260     2295.54427      1.08869    1037.42424      1.37942    1035.31787
    8  1994   15.94   151.4211260     2413.65275      1.12388    1089.67707      1.42360    1087.16261
    9  1994   15.59   152.2841976     2374.11064      1.18048    1070.64475      1.49488    1067.85708
   10  1994   15.91   152.2841976     2422.84158      1.15987    1091.46092      1.46834    1088.30755
   11  1994   15.39   152.2841976     2343.65380      1.18242    1054.60536      1.49646    1051.24102
   12  1994   15.35   153.1776512     2351.27695      1.14249    1056.89316      1.44549    1053.21487
    1  1995   15.59   153.1776512     2388.03958      1.14497    1072.27291      1.44821    1068.23387
    2  1995   15.39   161.0849025     2479.09665      1.16163    1111.99755      1.46886    1107.49727
    3  1995   15.82   162.1174981     2564.69882      1.20466    1149.18969      1.52285    1144.21584
    4  1995   16.26   162.1174981     2636.03052      1.24496    1179.90703      1.57333    1174.46646
    5  1995   16.75   162.1174981     2715.46809      1.27823    1214.18565      1.61493    1208.24443
    6  1995   16.89   163.0836333     2754.48257      1.31537    1230.31509      1.66138    1223.94250
    7  1995   17.54   163.0836333     2860.48693      1.33284    1276.33008      1.68296    1269.36212
    8  1995   17.76   163.0836333     2896.36533      1.38269    1290.95609      1.74542    1283.53801
    9  1995   18.25   163.9738278     2992.52236      1.39854    1332.41627      1.76491    1324.38555
   10  1995   18.04   163.9738278     2958.08785      1.44345    1315.64090      1.82107    1307.32497
   11  1995   18.82   163.9738278     3085.98744      1.42528    1371.10032      1.79762    1362.05249
   12  1995   19.27   164.8363940     3176.39731      1.48536    1409.78395      1.87287    1400.08354
    1  1996   19.83   164.8363940     3268.70569      1.52727    1449.22602      1.92516    1438.84581
    2  1996   19.00   172.6149937     3279.68488      1.56999    1452.52380      1.97846    1441.70026
    3  1996   19.20   172.6149937     3314.20788      1.57357    1466.23996      1.98239    1454.89367
    4  1996   19.45   172.6149937     3357.36163      1.58843    1483.74320      2.00053    1471.83707
    5  1996   19.66   172.6149937     3393.61078      1.60739    1498.15566      2.02382    1485.70454
    6  1996   19.48   172.6149937     3362.54008      1.62300    1482.81607      2.04289    1470.05906
    7  1996   18.53   172.6149937     3198.55583      1.60638    1408.89576      2.02138    1396.34589
    8  1996   18.91   172.6149937     3264.14953      1.52630    1436.26209      1.92002    1423.06113
    9  1996   19.72   172.6149937     3403.96768      1.55595    1496.22768      1.95676    1482.06046
   10  1996   20.04   172.6149937     3459.20447      1.62091    1518.88632      2.03788    1504.07224
   11  1996   21.38   172.6149937     3690.50857      1.64546    1618.80312      2.06815    1602.57579
   12  1996   21.03   172.6149937     3630.09332      1.75370    1590.54890      2.20360    1574.13732
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  65.30%
GROSS ANNUAL RETURN       =  18.24%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1590.55        1522.95
TOTAL RETURN                        59.05%         52.30%
AVERAGE ANNUAL RETURN               16.73%         15.05%

WITH DEATH BENEFIT CHARGE
ERV                               1574.14        1507.24
TOTAL RETURN                        57.41%         50.72%
AVERAGE ANNUAL RETURN               16.33%         14.66%


<TABLE>
<CAPTION>

Return for 5 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1991   11.85   134.0312203     1588.26996                 1000.00000                 1000.00000
    1  1992   12.01   134.0312203     1609.71496      1.08333    1012.41878      1.37503    1012.12708
    2  1992   12.40   134.0312203     1661.98713      1.09679    1044.19820      1.39171    1043.60211
    3  1992   12.13   135.3356604     1641.62156      1.13121    1030.27165      1.43499    1029.37908
    4  1992   12.51   135.3356604     1693.04911      1.11613    1061.43114      1.41543    1060.21131
    5  1992   12.61   135.3356604     1706.58268      1.14988    1068.76591      1.45783    1067.22839
    6  1992   12.40   136.4226938     1691.64140      1.15783    1058.25095      1.46747    1056.41724
    7  1992   12.78   136.4226938     1743.48203      1.14644    1089.53478      1.45261    1087.33871
    8  1992   12.50   136.4226938     1705.28367      1.18033    1064.48358      1.49513    1062.02083
    9  1992   12.53   137.5088618     1722.98604      1.15319    1074.38068      1.46031    1071.58524
   10  1992   12.68   137.5088618     1743.61237      1.16391    1086.07847      1.47347    1082.94001
   11  1992   13.14   137.5088618     1806.86644      1.17658    1124.30220      1.48908    1120.73740
   12  1992   13.40   138.5435409     1856.48345      1.21799    1153.95783      1.54105    1149.97207
    1  1993   13.80   138.5435409     1911.90087      1.25012    1187.15421      1.58125    1182.71835
    2  1993   14.11   138.5435409     1954.84936      1.28608    1212.53608      1.62628    1207.66038
    3  1993   14.43   139.5083288     2013.10519      1.31358    1247.35689      1.66057    1241.98890
    4  1993   14.37   139.5083288     2004.73469      1.35130    1240.81907      1.70778    1235.11693
    5  1993   14.63   139.5083288     2041.00685      1.34422    1261.92530      1.69833    1255.76588
    6  1993   14.70   140.4771367     2065.01391      1.36709    1275.40144      1.72672    1268.80993
    7  1993   14.90   140.4771367     2093.10934      1.38168    1291.37215      1.74466    1284.32800
    8  1993   15.47   140.4771367     2173.18130      1.39899    1339.37465      1.76599    1331.69401
    9  1993   15.31   141.4025460     2164.87298      1.45099    1332.80308      1.83112    1324.77167
   10  1993   15.45   141.4025460     2184.66934      1.44387    1343.54683      1.82161    1335.06424
   11  1993   15.18   141.4025460     2146.49065      1.45551    1318.61186      1.83576    1309.89726
   12  1993   15.44   142.2348697     2196.10639      1.42850    1347.66283      1.80115    1338.37414
    1  1994   16.12   142.2348697     2292.82610      1.45997    1405.55589      1.84031    1395.47777
    2  1994   14.94   149.5168411     2233.78161      1.52269    1367.83755      1.91883    1357.62282
    3  1994   14.22   150.5156176     2140.33208      1.48182    1309.13269      1.86678    1298.96034
    4  1994   14.71   150.5156176     2214.08473      1.41823    1352.82523      1.78611    1341.93446
    5  1994   14.85   150.5156176     2235.15692      1.46556    1364.23496      1.84520    1352.86090
    6  1994   14.67   151.4211260     2221.34792      1.47792    1354.32867      1.86023    1342.64257
    7  1994   15.16   151.4211260     2295.54427      1.46719    1398.09809      1.84618    1385.64267
    8  1994   15.94   151.4211260     2413.65275      1.51461    1468.51729      1.90530    1455.03032
    9  1994   15.59   152.2841976     2374.11064      1.59089    1442.86814      2.00072    1429.19231
   10  1994   15.91   152.2841976     2422.84158      1.56311    1470.92131      1.96519    1456.56269
   11  1994   15.39   152.2841976     2343.65380      1.59350    1421.25245      2.00282    1406.95380
   12  1994   15.35   153.1776512     2351.27695      1.53969    1424.33563      1.93461    1409.59555
    1  1995   15.59   153.1776512     2388.03958      1.54303    1445.06234      1.93824    1429.69659
    2  1995   15.39   161.0849025     2479.09665      1.56548    1498.59776      1.96588    1482.24571
    3  1995   15.82   162.1174981     2564.69882      1.62348    1548.72024      2.03814    1531.38890
    4  1995   16.26   162.1174981     2636.03052      1.67778    1590.11685      2.10571    1571.87555
    5  1995   16.75   162.1174981     2715.46809      1.72263    1636.31287      2.16138    1617.08311
    6  1995   16.89   163.0836333     2754.48257      1.77267    1658.04992      2.22354    1638.09300
    7  1995   17.54   163.0836333     2860.48693      1.79622    1720.06261      2.25243    1698.88145
    8  1995   17.76   163.0836333     2896.36533      1.86340    1739.77354      2.33602    1717.85409
    9  1995   18.25   163.9738278     2992.52236      1.88475    1795.64788      2.36211    1772.52337
   10  1995   18.04   163.9738278     2958.08785      1.94529    1773.04035      2.43728    1749.68994
   11  1995   18.82   163.9738278     3085.98744      1.92079    1847.78094      2.40588    1822.93584
   12  1995   19.27   164.8363940     3176.39731      2.00176    1899.91344      2.50660    1873.83561
    1  1996   19.83   164.8363940     3268.70569      2.05824    1953.06804      2.57659    1925.71403
    2  1996   19.00   172.6149937     3279.68488      2.11582    1957.51234      2.64792    1929.53435
    3  1996   19.20   172.6149937     3314.20788      2.12064    1975.99710      2.65317    1947.19206
    4  1996   19.45   172.6149937     3357.36163      2.14066    1999.58556      2.67745    1969.86867
    5  1996   19.66   172.6149937     3393.61078      2.16622    2019.00870      2.70864    1988.42854
    6  1996   19.48   172.6149937     3362.54008      2.18726    1998.33611      2.73416    1967.48904
    7  1996   18.53   172.6149937     3198.55583      2.16486    1898.71646      2.70536    1868.83324
    8  1996   18.91   172.6149937     3264.14953      2.05694    1935.59703      2.56971    1904.58823
    9  1996   19.72   172.6149937     3403.96768      2.09690    2016.41043      2.61887    1983.55140
   10  1996   20.04   172.6149937     3459.20447      2.18444    2046.94664      2.72745    2013.01140
   11  1996   21.38   172.6149937     3690.50857      2.21753    2181.60080      2.76796    2144.84600
   12  1996   21.03   172.6149937     3630.09332      2.36340    2143.52363      2.94923    2106.78469
</TABLE>
SURRENDER CHARGE          =   3.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 128.56%
GROSS ANNUAL RETURN       =  17.98%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               2143.52        2088.86
TOTAL RETURN                       114.35%        108.89%
AVERAGE ANNUAL RETURN               16.47%         15.87%

WITH DEATH BENEFIT CHARGE
ERV                               2106.78        2053.06
TOTAL RETURN                       110.68%        105.31%
AVERAGE ANNUAL RETURN               16.07%         15.47%

<TABLE>
<CAPTION>


Return for 10 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1986   10.02   100.0000000     1002.00000                 1000.00000                 1000.00000
    1  1987   11.17   100.0000000     1117.00000      1.08333    1113.68713      1.37503    1113.39543
    2  1987   11.43   100.0000000     1143.00000      1.20649    1138.40352      1.53096    1137.78057
    3  1987   11.65   100.6024096     1172.01807      1.23327    1166.07163      1.56449    1165.10164
    4  1987   11.36   100.6024096     1142.84337      1.26324    1135.78171      1.60205    1134.49706
    5  1987   11.43   100.6024096     1149.88554      1.23043    1141.54993      1.55997    1139.92783
    6  1987   11.55   101.6324684     1173.85501      1.23668    1164.10896      1.56744    1162.12229
    7  1987   11.99   101.6324684     1218.57330      1.26112    1207.19485      1.59796    1204.79566
    8  1987   12.32   101.6324684     1252.11201      1.30779    1239.11261      1.65663    1236.29854
    9  1987   11.94   102.6660190     1225.83227      1.34237    1211.76333      1.69995    1208.65074
   10  1987    9.61   102.6660190      986.62044      1.31274     973.98420      1.66194     971.12982
   11  1987    9.18   102.6660190      942.47405      1.05515     929.34808      1.33534     926.34123
   12  1987    9.42   105.1647686      990.65212      1.00679     975.84837      1.27375     972.42086
    1  1988   10.09   105.1647686     1061.11252      1.05717    1044.19867      1.33711    1040.24744
    2  1988   10.59   105.1647686     1113.69490      1.13122    1094.81169      1.43037    1090.36550
    3  1988   10.27   106.5537373     1094.30688      1.18605    1074.56636      1.49929    1069.88433
    4  1988   10.44   106.5537373     1112.42102      1.16411    1091.18962      1.47113    1086.12307
    5  1988   10.58   106.5537373     1127.33854      1.18212    1104.64030      1.49346    1099.19448
    6  1988   11.04   107.9235741     1191.47626      1.19669    1166.28996      1.51143    1160.21957
    7  1988   11.02   107.9235741     1189.31779      1.26348    1162.91363      1.59534    1156.52238
    8  1988   10.88   107.9235741     1174.20849      1.25982    1146.87995      1.59026    1140.23946
    9  1988   11.01   109.3135742     1203.54245      1.24245    1174.28874      1.56787    1167.15695
   10  1988   11.20   109.3135742     1224.31203      1.27215    1193.28134      1.60488    1185.69374
   11  1988   11.02   109.3135742     1204.63559      1.29272    1172.81089      1.63037    1165.00758
   12  1988   11.01   110.4117014     1215.63283      1.27055    1182.24706      1.60192    1174.04113
    1  1989   11.69   110.4117014     1290.71279      1.28077    1253.98427      1.61435    1244.93796
    2  1989   11.68   110.4117014     1289.60867      1.35848    1251.55309      1.71183    1242.16116
    3  1989   11.66   112.5129621     1311.90114      1.35585    1271.83187      1.70801    1261.92543
    4  1989   12.11   112.5129621     1362.53197      1.37782    1319.53847      1.73519    1308.89234
    5  1989   12.47   112.5129621     1403.03664      1.42950    1357.33555      1.79977    1346.00266
    6  1989   12.35   113.6840338     1403.99782      1.47045    1356.79498      1.85080    1345.07397
    7  1989   13.07   113.6840338     1485.85032      1.46986    1434.42571      1.84952    1421.64172
    8  1989   13.28   113.6840338     1509.72397      1.55396    1455.91914      1.95480    1442.52890
    9  1989   13.00   114.8270287     1492.75137      1.57725    1437.97418      1.98353    1424.32820
   10  1989   12.25   114.8270287     1406.63110      1.55781    1353.45633      1.95850    1340.19692
   11  1989   12.32   114.8270287     1414.66899      1.46624    1359.72412      1.84282    1346.01237
   12  1989   12.29   116.0678861     1426.47432      1.47303    1369.59790      1.85081    1355.39395
    1  1990   11.46   116.0678861     1330.13797      1.48373    1275.61895      1.86371    1261.99427
    2  1990   11.14   120.1095357     1338.02023      1.38192    1281.79621      1.73528    1267.73743
    3  1990   10.96   122.2834639     1340.22676      1.38861    1282.52141      1.74318    1268.08488
    4  1990   10.58   122.2834639     1293.75905      1.38940    1236.66503      1.74366    1222.37478
    5  1990   11.28   122.2834639     1379.35747      1.33972    1317.14625      1.68081    1301.56943
    6  1990   11.04   123.6977744     1365.62343      1.42691    1302.60473      1.78970    1286.82021
    7  1990   10.77   123.6977744     1332.22503      1.41116    1269.33639      1.76942    1253.57964
    8  1990    9.91   123.6977744     1225.84494      1.37511    1166.60294      1.72371    1151.75579
    9  1990    9.02   125.3607228     1130.75372      1.26382    1074.84341      1.58370    1060.82810
   10  1990    8.79   125.3607228     1101.92075      1.16441    1046.27168      1.45867    1032.31949
   11  1990    9.42   125.3607228     1180.89801      1.13346    1120.12698      1.41947    1104.88878
   12  1990    9.51   127.0636375     1208.37519      1.21347    1144.97667      1.51926    1129.07812
    1  1991   10.02   127.0636375     1273.17765      1.24039    1205.13881      1.55252    1188.07553
    2  1991   10.71   127.0636375     1360.85156      1.30557    1286.82185      1.63364    1268.25548
    3  1991   10.70   129.8206787     1389.08126      1.39406    1312.12181      1.74389    1292.82046
    4  1991   10.75   129.8206787     1395.57230      1.42147    1316.83176      1.77767    1297.08401
    5  1991   11.34   129.8206787     1472.16650      1.42657    1387.67781      1.78353    1366.48927
    6  1991   10.76   131.2241455     1411.97181      1.50332    1329.43442      1.87897    1308.73659
    7  1991   11.37   131.2241455     1492.01853      1.44022    1403.36177      1.79956    1381.13121
    8  1991   11.61   131.2241455     1523.51233      1.52031    1431.46387      1.89910    1408.38528
    9  1991   11.41   132.6078799     1513.05591      1.55075    1420.08846      1.93658    1396.78244
   10  1991   11.60   132.6078799     1538.25141      1.53843    1442.19743      1.92062    1418.12112
   11  1991   11.10   132.6078799     1471.94747      1.56238    1378.47137      1.94996    1355.04525
   12  1991   11.85   134.0312203     1588.26996      1.49334    1485.91345      1.86323    1460.26616
    1  1992   12.01   134.0312203     1609.71496      1.60974    1504.36668      2.00791    1477.97492
    2  1992   12.40   134.0312203     1661.98713      1.62973    1551.58815      2.03226    1523.93685
    3  1992   12.13   135.3356604     1641.62156      1.68089    1530.89450      2.09546    1503.16745
    4  1992   12.51   135.3356604     1693.04911      1.65847    1577.19480      2.06691    1548.19070
    5  1992   12.61   135.3356604     1706.58268      1.70863    1588.09364      2.12881    1558.43751
    6  1992   12.40   136.4226938     1691.64140      1.72043    1572.46932      2.14290    1542.65036
    7  1992   12.78   136.4226938     1743.48203      1.70351    1618.95438      2.12120    1587.80393
    8  1992   12.50   136.4226938     1705.28367      1.75387    1581.73047      2.18328    1550.83308
    9  1992   12.53   137.5088618     1722.98604      1.71354    1596.43670      2.13245    1564.79966
   10  1992   12.68   137.5088618     1743.61237      1.72947    1613.81860      2.15165    1581.38065
   11  1992   13.14   137.5088618     1806.86644      1.74830    1670.61577      2.17445    1636.57490
   12  1992   13.40   138.5435409     1856.48345      1.80983    1714.68146      2.25034    1679.26531
    1  1993   13.80   138.5435409     1911.90087      1.85757    1764.00841      2.30905    1727.08359
    2  1993   14.11   138.5435409     1954.84936      1.91101    1801.72368      2.37480    1763.50559
    3  1993   14.43   139.5083288     2013.10519      1.95187    1853.46438      2.42488    1813.63436
    4  1993   14.37   139.5083288     2004.73469      2.00792    1843.74975      2.49381    1803.59946
    5  1993   14.63   139.5083288     2041.00685      1.99740    1875.11178      2.48001    1833.75242
    6  1993   14.70   140.4771367     2065.01391      2.03137    1895.13615      2.52147    1852.80021
    7  1993   14.90   140.4771367     2093.10934      2.05306    1918.86725      2.54766    1875.46071
    8  1993   15.47   140.4771367     2173.18130      2.07877    1990.19481      2.57882    1944.62771
    9  1993   15.31   141.4025460     2164.87298      2.15604    1980.43002      2.67393    1934.51924
   10  1993   15.45   141.4025460     2184.66934      2.14547    1996.39430      2.66003    1949.54913
   11  1993   15.18   141.4025460     2146.49065      2.16276    1959.34309      2.68069    1912.79865
   12  1993   15.44   142.2348697     2196.10639      2.12262    2002.51033      2.63016    1954.38248
    1  1994   16.12   142.2348697     2292.82610      2.16939    2088.53440      2.68734    2037.76898
    2  1994   14.94   149.5168411     2233.78161      2.26258    2032.48822      2.80200    1982.49067
    3  1994   14.22   150.5156176     2140.33208      2.20186    1945.25787      2.72599    1896.82783
    4  1994   14.71   150.5156176     2214.08473      2.10736    2010.18120      2.60820    1959.58149
    5  1994   14.85   150.5156176     2235.15692      2.17770    2027.13507      2.69449    1975.53699
    6  1994   14.67   151.4211260     2221.34792      2.19606    2012.41518      2.71643    1960.61552
    7  1994   15.16   151.4211260     2295.54427      2.18012    2077.45275      2.69591    2023.40710
    8  1994   15.94   151.4211260     2413.65275      2.25057    2182.08959      2.78225    2124.73155
    9  1994   15.59   152.2841976     2374.11064      2.36393    2143.97718      2.92158    2087.00117
   10  1994   15.91   152.2841976     2422.84158      2.32264    2185.66176      2.86970    2126.96922
   11  1994   15.39   152.2841976     2343.65380      2.36780    2111.85813      2.92465    2054.52703
   12  1994   15.35   153.1776512     2351.27695      2.28785    2116.43947      2.82504    2058.38469
    1  1995   15.59   153.1776512     2388.03958      2.29281    2147.23757      2.83035    2087.73756
    2  1995   15.39   161.0849025     2479.09665      2.32617    2226.78657      2.87071    2164.47326
    3  1995   15.82   162.1174981     2564.69882      2.41235    2301.26423      2.97622    2236.23539
    4  1995   16.26   162.1174981     2636.03052      2.49304    2362.77601      3.07490    2295.35668
    5  1995   16.75   162.1174981     2715.46809      2.55967    2431.41931      3.15619    2361.37175
    6  1995   16.89   163.0836333     2754.48257      2.63404    2463.71867      3.24696    2392.05178
    7  1995   17.54   163.0836333     2860.48693      2.66903    2555.86416      3.28915    2480.81909
    8  1995   17.76   163.0836333     2896.36533      2.76885    2585.15290      3.41121    2508.52420
    9  1995   18.25   163.9738278     2992.52236      2.80058    2668.17734      3.44930    2588.35591
   10  1995   18.04   163.9738278     2958.08785      2.89053    2634.58450      3.55908    2555.01301
   11  1995   18.82   163.9738278     3085.98744      2.85413    2745.64255      3.51323    2661.97152
   12  1995   19.27   164.8363940     3176.39731      2.97445    2823.10693      3.66030    2736.29874
    1  1996   19.83   164.8363940     3268.70569      3.05837    2902.09007      3.76250    2812.05504
    2  1996   19.00   172.6149937     3279.68488      3.14393    2908.69391      3.86667    2817.63373
    3  1996   19.20   172.6149937     3314.20788      3.15108    2936.16066      3.87434    2843.41869
    4  1996   19.45   172.6149937     3357.36163      3.18084    2971.21108      3.90980    2876.53257
    5  1996   19.66   172.6149937     3393.61078      3.21881    3000.07218      3.95533    2903.63492
    6  1996   19.48   172.6149937     3362.54008      3.25008    2969.35450      3.99259    2873.05767
    7  1996   18.53   172.6149937     3198.55583      3.21680    2821.32832      3.95055    2728.99394
    8  1996   18.91   172.6149937     3264.14953      3.05644    2876.12966      3.75246    2781.20574
    9  1996   19.72   172.6149937     3403.96768      3.11581    2996.21137      3.82425    2896.51299
   10  1996   20.04   172.6149937     3459.20447      3.24590    3041.58554      3.98280    2939.53243
   11  1996   21.38   172.6149937     3690.50857      3.29505    3241.66996      4.04195    3132.04604
   12  1996   21.03   172.6149937     3630.09332      3.51181    3185.09059      4.30667    3076.46640
</TABLE>
SURRENDER CHARGE          =   0.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 262.28%
GROSS ANNUAL RETURN       =  13.74%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               3185.09        3185.09
TOTAL RETURN                       218.51%        218.51%
AVERAGE ANNUAL RETURN               12.28%         12.28%

WITH DEATH BENEFIT CHARGE
ERV                               3076.47        3076.47
TOTAL RETURN                       207.65%        207.65%
AVERAGE ANNUAL RETURN               11.89%         11.89%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    9  1986   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
   10  1986   10.11   100.0000000     1011.00000      1.08333    1009.91667      1.37503    1009.62497
   11  1986   10.33   100.0000000     1033.00000      1.09408    1030.79902      1.38827    1030.20678
   12  1986   10.02   100.0000000     1002.00000      1.11670     998.74837      1.41657     997.87403
    1  1987   11.17   100.0000000     1117.00000      1.08198    1112.29320      1.37211    1111.02838
    2  1987   11.43   100.0000000     1143.00000      1.20498    1136.97866      1.52770    1135.36168
    3  1987   11.65   100.6024096     1172.01807      1.23173    1164.61213      1.56116    1162.62468
    4  1987   11.36   100.6024096     1142.84337      1.26166    1134.36013      1.59865    1132.08516
    5  1987   11.43   100.6024096     1149.88554      1.22889    1140.12113      1.55665    1137.50438
    6  1987   11.55   101.6324684     1173.85501      1.23513    1162.65193      1.56411    1159.65165
    7  1987   11.99   101.6324684     1218.57330      1.25954    1205.68389      1.59456    1202.23430
    8  1987   12.32   101.6324684     1252.11201      1.30616    1237.56169      1.65311    1233.67021
    9  1987   11.94   102.6660190     1225.83227      1.34069    1210.24664      1.69634    1206.08119
   10  1987    9.61   102.6660190      986.62044      1.31110     972.76514      1.65840     969.06523
   11  1987    9.18   102.6660190      942.47405      1.05383     928.18487      1.33250     924.37186
   12  1987    9.42   105.1647686      990.65212      1.00553     974.62696      1.27104     970.35352
    1  1988   10.09   105.1647686     1061.11252      1.05585    1042.89172      1.33427    1038.03590
    2  1988   10.59   105.1647686     1113.69490      1.12980    1093.44139      1.42733    1088.04741
    3  1988   10.27   106.5537373     1094.30688      1.18456    1073.22140      1.49610    1067.60979
    4  1988   10.44   106.5537373     1112.42102      1.16266    1089.82385      1.46800    1083.81400
    5  1988   10.58   106.5537373     1127.33854      1.18064    1103.25770      1.49028    1096.85763
    6  1988   11.04   107.9235741     1191.47626      1.19520    1164.83019      1.50822    1157.75298
    7  1988   11.02   107.9235741     1189.31779      1.26190    1161.45809      1.59195    1154.06365
    8  1988   10.88   107.9235741     1174.20849      1.25825    1145.44448      1.58688    1137.81535
    9  1988   11.01   109.3135742     1203.54245      1.24090    1172.81897      1.56453    1164.67561
   10  1988   11.20   109.3135742     1224.31203      1.27055    1191.78780      1.60147    1183.17299
   11  1988   11.02   109.3135742     1204.63559      1.29110    1171.34296      1.62690    1162.53081
   12  1988   11.01   110.4117014     1215.63283      1.26895    1180.76732      1.59852    1171.54516
    1  1989   11.69   110.4117014     1290.71279      1.27916    1252.41475      1.61091    1242.29126
    2  1989   11.68   110.4117014     1289.60867      1.35678    1249.98661      1.70819    1239.52037
    3  1989   11.66   112.5129621     1311.90114      1.35415    1270.24001      1.70438    1259.24262
    4  1989   12.11   112.5129621     1362.53197      1.37609    1317.88690      1.73150    1306.10967
    5  1989   12.47   112.5129621     1403.03664      1.42771    1355.63667      1.79594    1343.14110
    6  1989   12.35   113.6840338     1403.99782      1.46861    1355.09677      1.84686    1342.21439
    7  1989   13.07   113.6840338     1485.85032      1.46802    1432.63034      1.84559    1418.61935
    8  1989   13.28   113.6840338     1509.72397      1.55202    1454.09687      1.95065    1439.46213
    9  1989   13.00   114.8270287     1492.75137      1.57527    1436.17437      1.97931    1421.30012
   10  1989   12.25   114.8270287     1406.63110      1.55586    1351.76230      1.95433    1337.34770
   11  1989   12.32   114.8270287     1414.66899      1.46441    1358.02225      1.83890    1343.15079
   12  1989   12.29   116.0678861     1426.47432      1.47119    1367.88367      1.84688    1352.51242
    1  1990   11.46   116.0678861     1330.13797      1.48187    1274.02234      1.85975    1259.31131
    2  1990   11.14   120.1095357     1338.02023      1.38019    1280.19187      1.73159    1265.04226
    3  1990   10.96   122.2834639     1340.22676      1.38687    1280.91617      1.73948    1265.38898
    4  1990   10.58   122.2834639     1293.75905      1.38766    1235.11718      1.73995    1219.77605
    5  1990   11.28   122.2834639     1379.35747      1.33804    1315.49767      1.67723    1298.80233
    6  1990   11.04   123.6977744     1365.62343      1.42512    1300.97434      1.78590    1284.08447
    7  1990   10.77   123.6977744     1332.22503      1.40939    1267.74765      1.76566    1250.91457
    8  1990    9.91   123.6977744     1225.84494      1.37339    1165.14278      1.72005    1149.30719
    9  1990    9.02   125.3607228     1130.75372      1.26224    1073.49811      1.58034    1058.57282
   10  1990    8.79   125.3607228     1101.92075      1.16296    1044.96214      1.45557    1030.12481
   11  1990    9.42   125.3607228     1180.89801      1.13204    1118.72499      1.41646    1102.53983
   12  1990    9.51   127.0636375     1208.37519      1.21195    1143.54358      1.51603    1126.67774
    1  1991   10.02   127.0636375     1273.17765      1.23884    1203.63042      1.54922    1185.54972
    2  1991   10.71   127.0636375     1360.85156      1.30393    1285.21122      1.63017    1265.55921
    3  1991   10.70   129.8206787     1389.08126      1.39231    1310.47952      1.74019    1290.07197
    4  1991   10.75   129.8206787     1395.57230      1.41969    1315.18357      1.77389    1294.32645
    5  1991   11.34   129.8206787     1472.16650      1.42478    1385.94095      1.77974    1363.58416
    6  1991   10.76   131.2241455     1411.97181      1.50144    1327.77046      1.87497    1305.95426
    7  1991   11.37   131.2241455     1492.01853      1.43842    1401.60527      1.79573    1378.19497
    8  1991   11.61   131.2241455     1523.51233      1.51841    1429.67220      1.89506    1405.39110
    9  1991   11.41   132.6078799     1513.05591      1.54881    1418.31103      1.93246    1393.81292
   10  1991   11.60   132.6078799     1538.25141      1.53650    1440.39233      1.91654    1415.10624
   11  1991   11.10   132.6078799     1471.94747      1.56042    1376.74603      1.94582    1352.16446
   12  1991   11.85   134.0312203     1588.26996      1.49147    1484.05363      1.85927    1457.16169
    1  1992   12.01   134.0312203     1609.71496      1.60772    1502.48376      2.00365    1474.83280
    2  1992   12.40   134.0312203     1661.98713      1.62769    1549.64614      2.02794    1520.69701
    3  1992   12.13   135.3356604     1641.62156      1.67878    1528.97838      2.09101    1499.97176
    4  1992   12.51   135.3356604     1693.04911      1.65639    1575.22073      2.06251    1544.89930
    5  1992   12.61   135.3356604     1706.58268      1.70649    1586.10594      2.12429    1555.12432
    6  1992   12.40   136.4226938     1691.64140      1.71828    1570.50116      2.13835    1539.37073
    7  1992   12.78   136.4226938     1743.48203      1.70138    1616.92805      2.11669    1584.42831
    8  1992   12.50   136.4226938     1705.28367      1.75167    1579.75072      2.17864    1547.53606
    9  1992   12.53   137.5088618     1722.98604      1.71140    1594.43855      2.12791    1561.47295
   10  1992   12.68   137.5088618     1743.61237      1.72731    1611.79869      2.14708    1578.01869
   11  1992   13.14   137.5088618     1806.86644      1.74612    1668.52477      2.16983    1633.09559
   12  1992   13.40   138.5435409     1856.48345      1.80757    1712.53531      2.24556    1675.69525
    1  1993   13.80   138.5435409     1911.90087      1.85525    1761.80052      2.30414    1723.41186
    2  1993   14.11   138.5435409     1954.84936      1.90862    1799.46858      2.36975    1759.75644
    3  1993   14.43   139.5083288     2013.10519      1.94942    1851.14453      2.41972    1809.77864
    4  1993   14.37   139.5083288     2004.73469      2.00541    1841.44205      2.48851    1799.76506
    5  1993   14.63   139.5083288     2041.00685      1.99490    1872.76483      2.47474    1829.85393
    6  1993   14.70   140.4771367     2065.01391      2.02883    1892.76414      2.51611    1848.86122
    7  1993   14.90   140.4771367     2093.10934      2.05049    1916.46553      2.54225    1871.47355
    8  1993   15.47   140.4771367     2173.18130      2.07617    1987.70382      2.57334    1940.49349
    9  1993   15.31   141.4025460     2164.87298      2.15335    1977.95125      2.66824    1930.40652
   10  1993   15.45   141.4025460     2184.66934      2.14278    1993.89555      2.65437    1945.40445
   11  1993   15.18   141.4025460     2146.49065      2.16005    1956.89072      2.67500    1908.73210
   12  1993   15.44   142.2348697     2196.10639      2.11996    2000.00392      2.62457    1950.22752
    1  1994   16.12   142.2348697     2292.82610      2.16667    2085.92033      2.68163    2033.43675
    2  1994   14.94   149.5168411     2233.78161      2.25975    2029.94429      2.79604    1978.27596
    3  1994   14.22   150.5156176     2140.33208      2.19911    1942.82313      2.72020    1892.79524
    4  1994   14.71   150.5156176     2214.08473      2.10472    2007.66519      2.60266    1955.41548
    5  1994   14.85   150.5156176     2235.15692      2.17497    2024.59784      2.68876    1971.33707
    6  1994   14.67   151.4211260     2221.34792      2.19331    2009.89638      2.71065    1956.44731
    7  1994   15.16   151.4211260     2295.54427      2.17739    2074.85255      2.69018    2019.10541
    8  1994   15.94   151.4211260     2413.65275      2.24776    2179.35842      2.77634    2120.21444
    9  1994   15.59   152.2841976     2374.11064      2.36097    2141.29371      2.91537    2082.56427
   10  1994   15.91   152.2841976     2422.84158      2.31973    2182.92612      2.86360    2122.44735
   11  1994   15.39   152.2841976     2343.65380      2.36484    2109.21486      2.91844    2050.15917
   12  1994   15.35   153.1776512     2351.27695      2.28498    2113.79047      2.81904    2054.00863
    1  1995   15.59   153.1776512     2388.03958      2.28994    2144.55002      2.82433    2083.29910
    2  1995   15.39   161.0849025     2479.09665      2.32326    2223.99946      2.86461    2159.87166
    3  1995   15.82   162.1174981     2564.69882      2.40933    2298.38389      2.96990    2231.48123
    4  1995   16.26   162.1174981     2636.03052      2.48992    2359.81869      3.06836    2290.47682
    5  1995   16.75   162.1174981     2715.46809      2.55647    2428.37607      3.14948    2356.35155
    6  1995   16.89   163.0836333     2754.48257      2.63074    2460.63501      3.24006    2386.96636
    7  1995   17.54   163.0836333     2860.48693      2.66569    2552.66516      3.28216    2475.54495
    8  1995   17.76   163.0836333     2896.36533      2.76539    2581.91724      3.40396    2503.19116
    9  1995   18.25   163.9738278     2992.52236      2.79708    2664.83776      3.44197    2582.85315
   10  1995   18.04   163.9738278     2958.08785      2.88691    2631.28697      3.55151    2549.58114
   11  1995   18.82   163.9738278     3085.98744      2.85056    2742.20602      3.50576    2656.31226
   12  1995   19.27   164.8363940     3176.39731      2.97072    2819.57344      3.65252    2730.48146
    1  1996   19.83   164.8363940     3268.70569      3.05454    2898.45773      3.75450    2806.07670
    2  1996   19.00   172.6149937     3279.68488      3.14000    2905.05330      3.85845    2811.64353
    3  1996   19.20   172.6149937     3314.20788      3.14714    2932.48567      3.86610    2837.37367
    4  1996   19.45   172.6149937     3357.36163      3.17686    2967.49221      3.90148    2870.41716
    5  1996   19.66   172.6149937     3393.61078      3.21478    2996.31719      3.94692    2897.46189
    6  1996   19.48   172.6149937     3362.54008      3.24601    2965.63796      3.98411    2866.94965
    7  1996   18.53   172.6149937     3198.55583      3.21277    2817.79705      3.94215    2723.19219
    8  1996   18.91   172.6149937     3264.14953      3.05261    2872.52981      3.74448    2775.29299
    9  1996   19.72   172.6149937     3403.96768      3.11191    2992.46122      3.81612    2890.35510
   10  1996   20.04   172.6149937     3459.20447      3.24183    3037.77860      3.97433    2933.28308
   11  1996   21.38   172.6149937     3690.50857      3.29093    3237.61259      4.03336    3125.38741
   12  1996   21.03   172.6149937     3630.09332      3.50741    3181.10403      4.29751    3069.92593
</TABLE>
SURRENDER CHARGE          =   0.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 263.01%
GROSS ANNUAL RETURN       =  13.43%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               3181.10        3181.10
TOTAL RETURN                       218.11%        218.11%
AVERAGE ANNUAL RETURN               11.98%         11.98%

WITH DEATH BENEFIT CHARGE
ERV                               3069.93        3069.93
TOTAL RETURN                       206.99%        206.99%
AVERAGE ANNUAL RETURN               11.59%         11.59%


<TABLE>
<CAPTION>

Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   16.89   163.0836333     2754.48257                 1000.00000                 1000.00000
    7  1995   17.54   163.0836333     2860.48693      1.08333    1037.40098      1.37503    1037.10928
    8  1995   17.76   163.0836333     2896.36533      1.12385    1049.28900      1.42606    1048.69143
    9  1995   18.25   163.9738278     2992.52236      1.13673    1082.98783      1.44199    1082.06517
   10  1995   18.04   163.9738278     2958.08785      1.17324    1069.35281      1.48788    1068.12613
   11  1995   18.82   163.9738278     3085.98744      1.15847    1114.43022      1.46871    1112.84026
   12  1995   19.27   164.8363940     3176.39731      1.20730    1145.87228      1.53019    1143.91284
    1  1996   19.83   164.8363940     3268.70569      1.24136    1177.93079      1.57292    1175.58285
    2  1996   19.00   172.6149937     3279.68488      1.27609    1180.61122      1.61647    1177.91502
    3  1996   19.20   172.6149937     3314.20788      1.27900    1191.75971      1.61967    1188.69445
    4  1996   19.45   172.6149937     3357.36163      1.29107    1205.98634      1.63449    1202.53775
    5  1996   19.66   172.6149937     3393.61078      1.30649    1217.70079      1.65353    1213.86792
    6  1996   19.48   172.6149937     3362.54008      1.31918    1205.23278      1.66911    1201.08507
    7  1996   18.53   172.6149937     3198.55583      1.30567    1145.15036      1.65153    1140.85906
    8  1996   18.91   172.6149937     3264.14953      1.24058    1167.39370      1.56872    1162.68626
    9  1996   19.72   172.6149937     3403.96768      1.26468    1216.13373      1.59873    1210.89059
   10  1996   20.04   172.6149937     3459.20447      1.31748    1234.55067      1.66501    1228.87492
   11  1996   21.38   172.6149937     3690.50857      1.33743    1315.76304      1.68974    1309.35545
   12  1996   21.03   172.6149937     3630.09332      1.42541    1292.79801      1.80041    1286.12032
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  31.79%
GROSS ANNUAL RETURN       =  19.19%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1292.80        1226.87
TOTAL RETURN                        29.28%         22.69%
AVERAGE ANNUAL RETURN               17.74%         13.88%

WITH DEATH BENEFIT CHARGE
ERV                               1286.12        1220.53
TOTAL RETURN                        28.61%         22.05%
AVERAGE ANNUAL RETURN               17.35%         13.51%


<PAGE>


MFS Emerging Growth
12/1996

Assume ($10000 @ $10.00 on  7/24/1995)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/95     0.3276700000       11.30          2.900        102.899735
12/96     0.1128000000       13.27          0.875        103.774421

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917

<TABLE>
<CAPTION>

Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.41   102.8997345     1174.08597                 1000.00000                 1000.00000
    1  1996   11.61   102.8997345     1194.66592      1.08333    1016.44515      1.37503    1016.15345
    2  1996   12.07   102.8997345     1241.99980      1.10115    1055.61659      1.39724    1055.01724
    3  1996   12.19   102.8997345     1254.34776      1.14358    1064.96795      1.45068    1064.05554
    4  1996   13.05   102.8997345     1342.84154      1.15372    1138.94733      1.46311    1137.66115
    5  1996   13.42   102.8997345     1380.91444      1.23386    1170.00547      1.56432    1168.35236
    6  1996   13.13   102.8997345     1351.07351      1.26751    1143.45468      1.60652    1141.49828
    7  1996   12.18   102.8997345     1253.31877      1.23874    1059.48312      1.56960    1057.33741
    8  1996   12.51   102.8997345     1287.27568      1.14777    1087.04055      1.45387    1084.53061
    9  1996   13.58   102.8997345     1397.37839      1.17763    1178.83922      1.49127    1175.80096
   10  1996   13.38   102.8997345     1376.79845      1.27708    1160.20074      1.61677    1156.86754
   11  1996   13.97   102.8997345     1437.50929      1.25688    1210.10368      1.59073    1206.28965
   12  1996   13.24   103.7744210     1373.97333      1.31095    1155.30779      1.65869    1151.31460
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  17.02%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1155.31        1086.57
TOTAL RETURN                        15.53%          8.66%

WITH DEATH BENEFIT CHARGE
ERV                               1151.31        1082.81
TOTAL RETURN                        15.13%          8.28%

<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.41   102.8997345     1174.08597                 1000.00000                 1000.00000
    1  1996   11.61   102.8997345     1194.66592      1.08333    1016.44515      1.37503    1016.15345
    2  1996   12.07   102.8997345     1241.99980      1.10115    1055.61659      1.39724    1055.01724
    3  1996   12.19   102.8997345     1254.34776      1.14358    1064.96795      1.45068    1064.05554
    4  1996   13.05   102.8997345     1342.84154      1.15372    1138.94733      1.46311    1137.66115
    5  1996   13.42   102.8997345     1380.91444      1.23386    1170.00547      1.56432    1168.35236
    6  1996   13.13   102.8997345     1351.07351      1.26751    1143.45468      1.60652    1141.49828
    7  1996   12.18   102.8997345     1253.31877      1.23874    1059.48312      1.56960    1057.33741
    8  1996   12.51   102.8997345     1287.27568      1.14777    1087.04055      1.45387    1084.53061
    9  1996   13.58   102.8997345     1397.37839      1.17763    1178.83922      1.49127    1175.80096
   10  1996   13.38   102.8997345     1376.79845      1.27708    1160.20074      1.61677    1156.86754
   11  1996   13.97   102.8997345     1437.50929      1.25688    1210.10368      1.59073    1206.28965
   12  1996   13.24   103.7744210     1373.97333      1.31095    1155.30779      1.65869    1151.31460
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  17.02%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1155.31        1086.57
TOTAL RETURN                        15.53%          8.66%

WITH DEATH BENEFIT CHARGE
ERV                               1151.31        1082.81
TOTAL RETURN                        15.13%          8.28%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1995   10.07   100.0000000     1007.00000      1.08333    1005.91667      1.37503    1005.62497
    8  1995   10.37   100.0000000     1037.00000      1.08974    1034.79465      1.38277    1034.20123
    9  1995   10.87   100.0000000     1087.00000      1.12103    1083.56729      1.42206    1082.64423
   10  1995   11.06   100.0000000     1106.00000      1.17386    1101.33342      1.48867    1100.07942
   11  1995   11.69   100.0000000     1169.00000      1.19311    1162.87449      1.51265    1161.22953
   12  1995   11.41   102.8997345     1174.08597      1.25978    1166.67403      1.59673    1164.68496
    1  1996   11.61   102.8997345     1194.66592      1.26390    1185.86016      1.60148    1183.49864
    2  1996   12.07   102.8997345     1241.99980      1.28468    1231.56047      1.62735    1228.76271
    3  1996   12.19   102.8997345     1254.34776      1.33419    1242.47046      1.68959    1239.28949
    4  1996   13.05   102.8997345     1342.84154      1.34601    1328.78028      1.70406    1325.01684
    5  1996   13.42   102.8997345     1380.91444      1.43951    1365.01500      1.82194    1360.76242
    6  1996   13.13   102.8997345     1351.07351      1.47877    1334.03889      1.87109    1329.48588
    7  1996   12.18   102.8997345     1253.31877      1.44521    1236.07144      1.82809    1231.46498
    8  1996   12.51   102.8997345     1287.27568      1.33908    1268.22199      1.69331    1263.13649
    9  1996   13.58   102.8997345     1397.37839      1.37391    1375.32110      1.73685    1369.43769
   10  1996   13.38   102.8997345     1376.79845      1.48993    1353.57608      1.88302    1347.38622
   11  1996   13.97   102.8997345     1437.50929      1.46637    1411.79654      1.85270    1404.94741
   12  1996   13.24   103.7744210     1373.97333      1.52945    1347.86760      1.93185    1340.91880
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  37.40%
GROSS ANNUAL RETURN       =  24.72%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1347.87        1279.13
TOTAL RETURN                        34.79%         27.91%
AVERAGE ANNUAL RETURN               23.07%         18.67%

WITH DEATH BENEFIT CHARGE
ERV                               1340.92        1272.53
TOTAL RETURN                        34.09%         27.25%
AVERAGE ANNUAL RETURN               22.62%         18.24%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1995   10.07   100.0000000     1007.00000      1.08333    1005.91667      1.37503    1005.62497
    8  1995   10.37   100.0000000     1037.00000      1.08974    1034.79465      1.38277    1034.20123
    9  1995   10.87   100.0000000     1087.00000      1.12103    1083.56729      1.42206    1082.64423
   10  1995   11.06   100.0000000     1106.00000      1.17386    1101.33342      1.48867    1100.07942
   11  1995   11.69   100.0000000     1169.00000      1.19311    1162.87449      1.51265    1161.22953
   12  1995   11.41   102.8997345     1174.08597      1.25978    1166.67403      1.59673    1164.68496
    1  1996   11.61   102.8997345     1194.66592      1.26390    1185.86016      1.60148    1183.49864
    2  1996   12.07   102.8997345     1241.99980      1.28468    1231.56047      1.62735    1228.76271
    3  1996   12.19   102.8997345     1254.34776      1.33419    1242.47046      1.68959    1239.28949
    4  1996   13.05   102.8997345     1342.84154      1.34601    1328.78028      1.70406    1325.01684
    5  1996   13.42   102.8997345     1380.91444      1.43951    1365.01500      1.82194    1360.76242
    6  1996   13.13   102.8997345     1351.07351      1.47877    1334.03889      1.87109    1329.48588
    7  1996   12.18   102.8997345     1253.31877      1.44521    1236.07144      1.82809    1231.46498
    8  1996   12.51   102.8997345     1287.27568      1.33908    1268.22199      1.69331    1263.13649
    9  1996   13.58   102.8997345     1397.37839      1.37391    1375.32110      1.73685    1369.43769
   10  1996   13.38   102.8997345     1376.79845      1.48993    1353.57608      1.88302    1347.38622
   11  1996   13.97   102.8997345     1437.50929      1.46637    1411.79654      1.85270    1404.94741
   12  1996   13.24   103.7744210     1373.97333      1.52945    1347.86760      1.93185    1340.91880
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  37.40%
GROSS ANNUAL RETURN       =  22.39%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1347.87        1279.13
TOTAL RETURN                        34.79%         27.91%
AVERAGE ANNUAL RETURN               20.90%         16.95%

WITH DEATH BENEFIT CHARGE
ERV                               1340.92        1272.53
TOTAL RETURN                        34.09%         27.25%
AVERAGE ANNUAL RETURN               20.51%         16.56%


<PAGE>


MFS High Income
12/1996

Assume ($10000 @ $10.00 on  7/26/1995)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/95     0.2343800000       10.26          2.284        102.284405
12/96     0.6346600000       10.87          5.972        108.256422

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.29   102.2844055     1052.50653                 1000.00000                 1000.00000
    1  1996   10.48   102.2844055     1071.94057      1.08333    1017.38120      1.37503    1017.08950
    2  1996   10.51   102.2844055     1075.00910      1.10216    1019.19138      1.39853    1018.60248
    3  1996   10.42   102.2844055     1065.80350      1.10412    1009.35965      1.40061    1008.47930
    4  1996   10.51   102.2844055     1075.00910      1.09347    1016.98425      1.38669    1015.80308
    5  1996   10.57   102.2844055     1081.14617      1.10173    1021.68833      1.39676    1020.20538
    6  1996   10.59   102.2844055     1083.19185      1.10683    1022.51468      1.40282    1020.73294
    7  1996   10.71   102.2844055     1095.46598      1.10772    1032.99353      1.40354    1030.89578
    8  1996   10.90   102.2844055     1114.90002      1.11908    1050.20020      1.41752    1047.76680
    9  1996   11.18   102.2844055     1143.53965      1.13772    1076.04010      1.44071    1073.24119
   10  1996   11.19   102.2844055     1144.56250      1.16571    1075.83686      1.47574    1072.72542
   11  1996   11.41   102.2844055     1167.06507      1.16549    1095.82277      1.47503    1092.34061
   12  1996   10.87   108.2564221     1176.74731      1.18714    1103.72682      1.50200    1099.90091
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  11.80%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1103.73        1038.06
TOTAL RETURN                        10.37%          3.81%

WITH DEATH BENEFIT CHARGE
ERV                               1099.90        1034.46
TOTAL RETURN                         9.99%          3.45%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.29   102.2844055     1052.50653                 1000.00000                 1000.00000
    1  1996   10.48   102.2844055     1071.94057      1.08333    1017.38120      1.37503    1017.08950
    2  1996   10.51   102.2844055     1075.00910      1.10216    1019.19138      1.39853    1018.60248
    3  1996   10.42   102.2844055     1065.80350      1.10412    1009.35965      1.40061    1008.47930
    4  1996   10.51   102.2844055     1075.00910      1.09347    1016.98425      1.38669    1015.80308
    5  1996   10.57   102.2844055     1081.14617      1.10173    1021.68833      1.39676    1020.20538
    6  1996   10.59   102.2844055     1083.19185      1.10683    1022.51468      1.40282    1020.73294
    7  1996   10.71   102.2844055     1095.46598      1.10772    1032.99353      1.40354    1030.89578
    8  1996   10.90   102.2844055     1114.90002      1.11908    1050.20020      1.41752    1047.76680
    9  1996   11.18   102.2844055     1143.53965      1.13772    1076.04010      1.44071    1073.24119
   10  1996   11.19   102.2844055     1144.56250      1.16571    1075.83686      1.47574    1072.72542
   11  1996   11.41   102.2844055     1167.06507      1.16549    1095.82277      1.47503    1092.34061
   12  1996   10.87   108.2564221     1176.74731      1.18714    1103.72682      1.50200    1099.90091
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  11.80%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1103.73        1038.06
TOTAL RETURN                        10.37%          3.81%

WITH DEATH BENEFIT CHARGE
ERV                               1099.90        1034.46
TOTAL RETURN                         9.99%          3.45%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1995    9.97   100.0000000      997.00000      1.08333     995.91667      1.37503     995.62497
    8  1995    9.93   100.0000000      993.00000      1.07891     990.84210      1.36902     990.26147
    9  1995   10.08   100.0000000     1008.00000      1.07341    1004.73609      1.36164    1003.85846
   10  1995   10.30   100.0000000     1030.00000      1.08846    1025.57639      1.38034    1024.38773
   11  1995   10.35   100.0000000     1035.00000      1.11104    1029.44388      1.40857    1027.95191
   12  1995   10.29   102.2844055     1052.50653      1.11523    1045.74120      1.41347    1043.92576
    1  1996   10.48   102.2844055     1071.94057      1.13289    1063.91743      1.43543    1061.76593
    2  1996   10.51   102.2844055     1075.00910      1.15258    1065.81042      1.45996    1063.34537
    3  1996   10.42   102.2844055     1065.80350      1.15463    1055.52897      1.46214    1052.77752
    4  1996   10.51   102.2844055     1075.00910      1.14349    1063.50233      1.44760    1060.42300
    5  1996   10.57   102.2844055     1081.14617      1.15213    1068.42158      1.45812    1065.01868
    6  1996   10.59   102.2844055     1083.19185      1.15746    1069.28573      1.46444    1065.56942
    7  1996   10.71   102.2844055     1095.46598      1.15839    1080.24389      1.46519    1076.17866
    8  1996   10.90   102.2844055     1114.90002      1.17026    1098.23762      1.47978    1093.79075
    9  1996   11.18   102.2844055     1143.53965      1.18976    1125.25947      1.50400    1120.38413
   10  1996   11.19   102.2844055     1144.56250      1.21903    1125.04693      1.54057    1119.84570
   11  1996   11.41   102.2844055     1167.06507      1.21880    1145.94702      1.53983    1140.32250
   12  1996   10.87   108.2564221     1176.74731      1.24144    1154.21262      1.56798    1148.21490
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  17.67%
GROSS ANNUAL RETURN       =  12.03%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1154.21        1095.35
TOTAL RETURN                        15.42%          9.53%
AVERAGE ANNUAL RETURN               10.53%          6.56%

WITH DEATH BENEFIT CHARGE
ERV                               1148.21        1089.66
TOTAL RETURN                        14.82%          8.97%
AVERAGE ANNUAL RETURN               10.13%          6.18%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1995    9.97   100.0000000      997.00000      1.08333     995.91667      1.37503     995.62497
    8  1995    9.93   100.0000000      993.00000      1.07891     990.84210      1.36902     990.26147
    9  1995   10.08   100.0000000     1008.00000      1.07341    1004.73609      1.36164    1003.85846
   10  1995   10.30   100.0000000     1030.00000      1.08846    1025.57639      1.38034    1024.38773
   11  1995   10.35   100.0000000     1035.00000      1.11104    1029.44388      1.40857    1027.95191
   12  1995   10.29   102.2844055     1052.50653      1.11523    1045.74120      1.41347    1043.92576
    1  1996   10.48   102.2844055     1071.94057      1.13289    1063.91743      1.43543    1061.76593
    2  1996   10.51   102.2844055     1075.00910      1.15258    1065.81042      1.45996    1063.34537
    3  1996   10.42   102.2844055     1065.80350      1.15463    1055.52897      1.46214    1052.77752
    4  1996   10.51   102.2844055     1075.00910      1.14349    1063.50233      1.44760    1060.42300
    5  1996   10.57   102.2844055     1081.14617      1.15213    1068.42158      1.45812    1065.01868
    6  1996   10.59   102.2844055     1083.19185      1.15746    1069.28573      1.46444    1065.56942
    7  1996   10.71   102.2844055     1095.46598      1.15839    1080.24389      1.46519    1076.17866
    8  1996   10.90   102.2844055     1114.90002      1.17026    1098.23762      1.47978    1093.79075
    9  1996   11.18   102.2844055     1143.53965      1.18976    1125.25947      1.50400    1120.38413
   10  1996   11.19   102.2844055     1144.56250      1.21903    1125.04693      1.54057    1119.84570
   11  1996   11.41   102.2844055     1167.06507      1.21880    1145.94702      1.53983    1140.32250
   12  1996   10.87   108.2564221     1176.74731      1.24144    1154.21262      1.56798    1148.21490
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  17.67%
GROSS ANNUAL RETURN       =  10.90%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1154.21        1095.35
TOTAL RETURN                        15.42%          9.53%
AVERAGE ANNUAL RETURN                9.55%          5.96%

WITH DEATH BENEFIT CHARGE
ERV                               1148.21        1089.66
TOTAL RETURN                        14.82%          8.97%
AVERAGE ANNUAL RETURN                9.19%          5.61%


<PAGE>


MFS Research
12/1996

Assume ($10000 @ $10.00 on  7/26/1995)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/95     0.1712900000       10.82          1.583        101.583087
12/96     0.1927500000       13.18          1.486        103.068682

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.89   101.5830869     1106.23982                 1000.00000                 1000.00000
    1  1996   11.12   101.5830869     1129.60393      1.08333    1020.03696      1.37503    1019.74526
    2  1996   11.54   101.5830869     1172.26882      1.10504    1057.45850      1.40218    1056.85864
    3  1996   11.52   101.5830869     1170.23716      1.14558    1054.48023      1.45322    1053.57378
    4  1996   11.98   101.5830869     1216.96538      1.14235    1095.44386      1.44870    1094.19486
    5  1996   12.37   101.5830869     1256.58278      1.18673    1129.91849      1.50455    1128.31101
    6  1996   12.21   101.5830869     1240.32949      1.22408    1114.07946      1.55147    1112.16538
    7  1996   11.60   101.5830869     1178.36381      1.20692    1057.21419      1.52926    1055.07339
    8  1996   11.96   101.5830869     1214.93372      1.14532    1088.87897      1.45076    1086.36629
    9  1996   12.68   101.5830869     1288.07354      1.17962    1153.25059      1.49379    1150.27248
   10  1996   12.79   101.5830869     1299.24768      1.24935    1162.00578      1.58166    1158.66952
   11  1996   13.55   101.5830869     1376.45083      1.25884    1229.79498      1.59321    1225.92610
   12  1996   13.13   103.0686817     1353.29179      1.33228    1207.77117      1.68569    1203.61398
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.33%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1207.77        1135.91
TOTAL RETURN                        20.78%         13.59%

WITH DEATH BENEFIT CHARGE
ERV                               1203.61        1132.00
TOTAL RETURN                        20.36%         13.20%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.89   101.5830869     1106.23982                 1000.00000                 1000.00000
    1  1996   11.12   101.5830869     1129.60393      1.08333    1020.03696      1.37503    1019.74526
    2  1996   11.54   101.5830869     1172.26882      1.10504    1057.45850      1.40218    1056.85864
    3  1996   11.52   101.5830869     1170.23716      1.14558    1054.48023      1.45322    1053.57378
    4  1996   11.98   101.5830869     1216.96538      1.14235    1095.44386      1.44870    1094.19486
    5  1996   12.37   101.5830869     1256.58278      1.18673    1129.91849      1.50455    1128.31101
    6  1996   12.21   101.5830869     1240.32949      1.22408    1114.07946      1.55147    1112.16538
    7  1996   11.60   101.5830869     1178.36381      1.20692    1057.21419      1.52926    1055.07339
    8  1996   11.96   101.5830869     1214.93372      1.14532    1088.87897      1.45076    1086.36629
    9  1996   12.68   101.5830869     1288.07354      1.17962    1153.25059      1.49379    1150.27248
   10  1996   12.79   101.5830869     1299.24768      1.24935    1162.00578      1.58166    1158.66952
   11  1996   13.55   101.5830869     1376.45083      1.25884    1229.79498      1.59321    1225.92610
   12  1996   13.13   103.0686817     1353.29179      1.33228    1207.77117      1.68569    1203.61398
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.33%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1207.77        1135.91
TOTAL RETURN                        20.78%         13.59%

WITH DEATH BENEFIT CHARGE
ERV                               1203.61        1132.00
TOTAL RETURN                        20.36%         13.20%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1995   10.00   100.0000000     1000.00000      1.08333     998.91667      1.37503     998.62497
    8  1995   10.10   100.0000000     1010.00000      1.08216    1007.82367      1.37314    1007.23807
    9  1995   10.40   100.0000000     1040.00000      1.09181    1036.66722      1.38499    1035.77105
   10  1995   10.47   100.0000000     1047.00000      1.12306    1042.52173      1.42422    1041.31837
   11  1995   10.81   100.0000000     1081.00000      1.12940    1075.24691      1.43185    1073.70202
   12  1995   10.89   101.5830869     1106.23982      1.16485    1099.18755      1.47638    1097.29506
    1  1996   11.12   101.5830869     1129.60393      1.19079    1121.21192      1.50882    1118.96143
    2  1996   11.54   101.5830869     1172.26882      1.21465    1162.34521      1.53861    1159.68576
    3  1996   11.52   101.5830869     1170.23716      1.25921    1159.07154      1.59461    1156.08130
    4  1996   11.98   101.5830869     1216.96538      1.25566    1204.09825      1.58965    1200.65462
    5  1996   12.37   101.5830869     1256.58278      1.30444    1241.99233      1.65094    1238.09009
    6  1996   12.21   101.5830869     1240.32949      1.34549    1224.58227      1.70242    1220.37358
    7  1996   11.60   101.5830869     1178.36381      1.32663    1162.07667      1.67805    1157.72682
    8  1996   11.96   101.5830869     1214.93372      1.25892    1196.88220      1.59191    1192.06436
    9  1996   12.68   101.5830869     1288.07354      1.29662    1267.63869      1.63913    1262.18830
   10  1996   12.79   101.5830869     1299.24768      1.37328    1277.26228      1.73555    1271.40234
   11  1996   13.55   101.5830869     1376.45083      1.38370    1351.77532      1.74822    1345.20265
   12  1996   13.13   103.0686817     1353.29179      1.46442    1327.56703      1.84970    1320.71967
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  35.33%
GROSS ANNUAL RETURN       =  23.51%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1327.57        1259.86
TOTAL RETURN                        32.76%         25.99%
AVERAGE ANNUAL RETURN               21.87%         17.49%

WITH DEATH BENEFIT CHARGE
ERV                               1320.72        1253.36
TOTAL RETURN                        32.07%         25.34%
AVERAGE ANNUAL RETURN               21.43%         17.07%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1995   10.00   100.0000000     1000.00000      1.08333     998.91667      1.37503     998.62497
    8  1995   10.10   100.0000000     1010.00000      1.08216    1007.82367      1.37314    1007.23807
    9  1995   10.40   100.0000000     1040.00000      1.09181    1036.66722      1.38499    1035.77105
   10  1995   10.47   100.0000000     1047.00000      1.12306    1042.52173      1.42422    1041.31837
   11  1995   10.81   100.0000000     1081.00000      1.12940    1075.24691      1.43185    1073.70202
   12  1995   10.89   101.5830869     1106.23982      1.16485    1099.18755      1.47638    1097.29506
    1  1996   11.12   101.5830869     1129.60393      1.19079    1121.21192      1.50882    1118.96143
    2  1996   11.54   101.5830869     1172.26882      1.21465    1162.34521      1.53861    1159.68576
    3  1996   11.52   101.5830869     1170.23716      1.25921    1159.07154      1.59461    1156.08130
    4  1996   11.98   101.5830869     1216.96538      1.25566    1204.09825      1.58965    1200.65462
    5  1996   12.37   101.5830869     1256.58278      1.30444    1241.99233      1.65094    1238.09009
    6  1996   12.21   101.5830869     1240.32949      1.34549    1224.58227      1.70242    1220.37358
    7  1996   11.60   101.5830869     1178.36381      1.32663    1162.07667      1.67805    1157.72682
    8  1996   11.96   101.5830869     1214.93372      1.25892    1196.88220      1.59191    1192.06436
    9  1996   12.68   101.5830869     1288.07354      1.29662    1267.63869      1.63913    1262.18830
   10  1996   12.79   101.5830869     1299.24768      1.37328    1277.26228      1.73555    1271.40234
   11  1996   13.55   101.5830869     1376.45083      1.38370    1351.77532      1.74822    1345.20265
   12  1996   13.13   103.0686817     1353.29179      1.46442    1327.56703      1.84970    1320.71967
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  35.33%
GROSS ANNUAL RETURN       =  21.21%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1327.57        1259.86
TOTAL RETURN                        32.76%         25.99%
AVERAGE ANNUAL RETURN               19.74%         15.82%

WITH DEATH BENEFIT CHARGE
ERV                               1320.72        1253.36
TOTAL RETURN                        32.07%         25.34%
AVERAGE ANNUAL RETURN               19.35%         15.44%


<PAGE>


MFS World Government
12/1996

Assume ($10000 @ $10.00 on  6/14/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/94     0.2600000000        9.86          2.637        102.636917
12/95     1.0600000000       10.15         10.719        113.355649

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.17   113.3556490     1152.82695                 1000.00000                 1000.00000
    1  1996   10.13   113.3556490     1148.29272      1.08333     994.98353      1.37503     994.69183
    2  1996    9.95   113.3556490     1127.88871      1.07790     976.22577      1.36773     975.64941
    3  1996    9.94   113.3556490     1126.75515      1.05758     974.18706      1.34155     973.32731
    4  1996   10.01   113.3556490     1134.69005      1.05537     979.99216      1.33836     978.84337
    5  1996   10.04   113.3556490     1138.09072      1.06166     981.86754      1.34594     980.43103
    6  1996   10.10   113.3556490     1144.89206      1.06369     986.67159      1.34813     984.94205
    7  1996   10.27   113.3556490     1164.16252      1.06889    1002.21003      1.35433    1000.16595
    8  1996   10.29   113.3556490     1166.42963      1.08573    1003.07603      1.37526    1000.73844
    9  1996   10.34   113.3556490     1172.09741      1.08667    1006.86340      1.37605    1004.22506
   10  1996   10.52   113.3556490     1192.50143      1.09077    1023.30023      1.38084    1020.32589
   11  1996   10.66   113.3556490     1208.37122      1.10858    1035.80972      1.40298    1032.50139
   12  1996   10.58   113.3556490     1199.30277      1.12213    1026.91416      1.41972    1023.33306
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.03%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1026.91         965.81
TOTAL RETURN                         2.69%         -3.42%

WITH DEATH BENEFIT CHARGE
ERV                               1023.33         962.44
TOTAL RETURN                         2.33%         -3.76%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   10.17   113.3556490     1152.82695                 1000.00000                 1000.00000
    1  1996   10.13   113.3556490     1148.29272      1.08333     994.98353      1.37503     994.69183
    2  1996    9.95   113.3556490     1127.88871      1.07790     976.22577      1.36773     975.64941
    3  1996    9.94   113.3556490     1126.75515      1.05758     974.18706      1.34155     973.32731
    4  1996   10.01   113.3556490     1134.69005      1.05537     979.99216      1.33836     978.84337
    5  1996   10.04   113.3556490     1138.09072      1.06166     981.86754      1.34594     980.43103
    6  1996   10.10   113.3556490     1144.89206      1.06369     986.67159      1.34813     984.94205
    7  1996   10.27   113.3556490     1164.16252      1.06889    1002.21003      1.35433    1000.16595
    8  1996   10.29   113.3556490     1166.42963      1.08573    1003.07603      1.37526    1000.73844
    9  1996   10.34   113.3556490     1172.09741      1.08667    1006.86340      1.37605    1004.22506
   10  1996   10.52   113.3556490     1192.50143      1.09077    1023.30023      1.38084    1020.32589
   11  1996   10.66   113.3556490     1208.37122      1.10858    1035.80972      1.40298    1032.50139
   12  1996   10.58   113.3556490     1199.30277      1.12213    1026.91416      1.41972    1023.33306
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   4.03%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1026.91         965.81
TOTAL RETURN                         2.69%         -3.42%

WITH DEATH BENEFIT CHARGE
ERV                               1023.33         962.44
TOTAL RETURN                         2.33%         -3.76%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    5  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    6  1994   10.02   100.0000000     1002.00000      1.08333    1000.91667      1.37503    1000.62497
    7  1994    9.92   100.0000000      992.00000      1.08433     989.84315      1.37589     989.26280
    8  1994    9.90   100.0000000      990.00000      1.07233     986.77517      1.36027     985.90805
    9  1994    9.94   100.0000000      994.00000      1.06901     989.69313      1.35566     988.53586
   10  1994   10.16   100.0000000     1016.00000      1.07217    1010.52564      1.35927    1009.05565
   11  1994   10.06   100.0000000     1006.00000      1.09474     999.48479      1.38749     997.73651
   12  1994    9.82   102.6369168     1007.89452      1.08278    1000.28427      1.37192     998.24356
    1  1995    9.91   102.6369168     1017.13185      1.08364    1008.36820      1.37262    1006.01981
    2  1995   10.12   102.6369168     1038.68560      1.09240    1028.64385      1.38331    1025.95478
    3  1995   10.64   102.6369168     1092.05680      1.11436    1080.38470      1.41072    1077.26110
    4  1995   10.69   102.6369168     1097.18864      1.17042    1084.29128      1.48127    1080.84215
    5  1995   10.88   102.6369168     1116.68966      1.17465    1102.38841      1.48619    1098.56643
    6  1995   10.91   102.6369168     1119.76876      1.19425    1104.23383      1.51057    1100.08500
    7  1995   10.89   102.6369168     1117.71602      1.19625    1101.01332      1.51265    1096.55569
    8  1995   10.73   102.6369168     1101.29412      1.19276    1083.64405      1.50780    1078.93688
    9  1995   10.86   102.6369168     1114.63692      1.17395    1095.59906      1.48357    1090.52524
   10  1995   11.02   102.6369168     1131.05882      1.18690    1110.55358      1.49951    1105.09240
   11  1995   11.21   102.6369168     1150.55984      1.20310    1128.49796      1.51954    1122.62618
   12  1995   10.17   113.3556490     1152.82695      1.22254    1129.49906      1.54365    1123.29460
    1  1996   10.13   113.3556490     1148.29272      1.22362    1123.83296      1.54457    1117.33196
    2  1996    9.95   113.3556490     1127.88871      1.21749    1102.64609      1.53637    1095.94172
    3  1996    9.94   113.3556490     1126.75515      1.19453    1100.34337      1.50696    1093.33331
    4  1996   10.01   113.3556490     1134.69005      1.19204    1106.90023      1.50337    1099.52947
    5  1996   10.04   113.3556490     1138.09072      1.19914    1109.01847      1.51189    1101.31288
    6  1996   10.10   113.3556490     1144.89206      1.20144    1114.44463      1.51434    1106.38009
    7  1996   10.27   113.3556490     1164.16252      1.20731    1131.99529      1.52131    1123.48101
    8  1996   10.29   113.3556490     1166.42963      1.22633    1132.97344      1.54482    1124.12408
    9  1996   10.34   113.3556490     1172.09741      1.22739    1137.25126      1.54571    1128.04059
   10  1996   10.52   113.3556490     1192.50143      1.23202    1155.81665      1.55109    1146.12657
   11  1996   10.66   113.3556490     1208.37122      1.25213    1169.94611      1.57596    1159.80324
   12  1996   10.58   113.3556490     1199.30277      1.26744    1159.89858      1.59477    1149.50451
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  19.93%
GROSS ANNUAL RETURN       =   7.39%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1159.90        1110.60
TOTAL RETURN                        15.99%         11.06%
AVERAGE ANNUAL RETURN                5.99%          4.20%

WITH DEATH BENEFIT CHARGE
ERV                               1149.50        1100.65
TOTAL RETURN                        14.95%         10.07%
AVERAGE ANNUAL RETURN                5.62%          3.84%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.91   102.6369168     1119.76876                 1000.00000                 1000.00000
    7  1995   10.89   102.6369168     1117.71602      1.08333     997.08349      1.37503     996.79179
    8  1995   10.73   102.6369168     1101.29412      1.08017     981.35378      1.37062     980.77592
    9  1995   10.86   102.6369168     1114.63692      1.06313     992.18031      1.34860     991.30998
   10  1995   11.02   102.6369168     1131.05882      1.07486    1005.72320      1.36308    1004.55183
   11  1995   11.21   102.6369168     1150.55984      1.08953    1021.97372      1.38129    1020.49039
   12  1995   10.17   113.3556490     1152.82695      1.10714    1022.88033      1.40321    1021.09800
    1  1996   10.13   113.3556490     1148.29272      1.10812    1017.74908      1.40404    1015.67784
    2  1996    9.95   113.3556490     1127.88871      1.10256     998.56213      1.39659     996.23367
    3  1996    9.94   113.3556490     1126.75515      1.08178     996.47677      1.36985     993.86257
    4  1996   10.01   113.3556490     1134.69005      1.07952    1002.41470      1.36659     999.49501
    5  1996   10.04   113.3556490     1138.09072      1.08595    1004.33299      1.37434    1001.11616
    6  1996   10.10   113.3556490     1144.89206      1.08803    1009.24695      1.37657    1005.72236
    7  1996   10.27   113.3556490     1164.16252      1.09335    1025.14093      1.38290    1021.26746
    8  1996   10.29   113.3556490     1166.42963      1.11057    1026.02674      1.40428    1021.85202
    9  1996   10.34   113.3556490     1172.09741      1.11153    1029.90076      1.40508    1025.41221
   10  1996   10.52   113.3556490     1192.50143      1.11573    1046.71368      1.40998    1041.85273
   11  1996   10.66   113.3556490     1208.37122      1.13394    1059.50939      1.43258    1054.28511
   12  1996   10.58   113.3556490     1199.30277      1.14780    1050.41029      1.44968    1044.92335
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   7.10%
GROSS ANNUAL RETURN       =   4.46%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1050.41         996.84
TOTAL RETURN                         5.04%         -0.32%
AVERAGE ANNUAL RETURN                3.18%         -0.20%

WITH DEATH BENEFIT CHARGE
ERV                               1044.92         991.63
TOTAL RETURN                         4.49%         -0.84%
AVERAGE ANNUAL RETURN                2.83%         -0.53%


<PAGE>


Scudder International
12/1996

Assume ($10000 @ $10.00 on  5/ 1/1987)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/87     0.1020000000        5.26          1.939        101.939163
 1/90     0.0350000000        8.34          0.428        102.366966
 2/91     0.2000000000        8.44          2.426        104.792723
 2/92     0.0900000000        8.23          1.146        105.938695
 2/93     0.2550000000        8.12          3.327        109.265587
 2/94     0.0700000000       11.01          0.695        109.960282
 2/95     0.0500000000       10.18          0.540        110.500362
 2/96     0.2750000000       11.89          2.556        113.056090
 4/96     0.0100000000       12.52          0.090        113.146390

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.82   110.5003621     1306.11428                 1000.00000                 1000.00000
    1  1996   12.04   110.5003621     1330.42436      1.08333    1017.52919      1.37503    1017.23749
    2  1996   11.84   113.0560895     1338.58410      1.10232    1022.66756      1.39874    1022.07766
    3  1996   12.09   113.0560895     1366.84812      1.10789    1043.15316      1.40539    1042.25330
    4  1996   12.48   113.1463899     1412.06695      1.13008    1076.53324      1.43313    1075.30057
    5  1996   12.48   113.1463899     1412.06695      1.16624    1075.36700      1.47857    1073.82199
    6  1996   12.61   113.1463899     1426.77598      1.16498    1085.40376      1.47654    1083.53110
    7  1996   12.14   113.1463899     1373.59717      1.17585    1043.77273      1.48989    1041.65583
    8  1996   12.33   113.1463899     1395.09499      1.13075    1058.97779      1.43231    1056.52620
    9  1996   12.61   113.1463899     1426.77598      1.14723    1081.87872      1.45276    1079.06593
   10  1996   12.55   113.1463899     1419.98719      1.17204    1075.55897      1.48375    1072.44784
   11  1996   13.11   113.1463899     1483.34917      1.16519    1122.38685      1.47465    1118.82744
   12  1996   13.25   113.1463899     1499.18967      1.21592    1133.15676      1.53842    1129.23683
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.78%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1133.16        1065.73
TOTAL RETURN                        13.32%          6.57%

WITH DEATH BENEFIT CHARGE
ERV                               1129.24        1062.05
TOTAL RETURN                        12.92%          6.20%

<TABLE>
<CAPTION>

Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.82   110.5003621     1306.11428                 1000.00000                 1000.00000
    1  1996   12.04   110.5003621     1330.42436      1.08333    1017.52919      1.37503    1017.23749
    2  1996   11.84   113.0560895     1338.58410      1.10232    1022.66756      1.39874    1022.07766
    3  1996   12.09   113.0560895     1366.84812      1.10789    1043.15316      1.40539    1042.25330
    4  1996   12.48   113.1463899     1412.06695      1.13008    1076.53324      1.43313    1075.30057
    5  1996   12.48   113.1463899     1412.06695      1.16624    1075.36700      1.47857    1073.82199
    6  1996   12.61   113.1463899     1426.77598      1.16498    1085.40376      1.47654    1083.53110
    7  1996   12.14   113.1463899     1373.59717      1.17585    1043.77273      1.48989    1041.65583
    8  1996   12.33   113.1463899     1395.09499      1.13075    1058.97779      1.43231    1056.52620
    9  1996   12.61   113.1463899     1426.77598      1.14723    1081.87872      1.45276    1079.06593
   10  1996   12.55   113.1463899     1419.98719      1.17204    1075.55897      1.48375    1072.44784
   11  1996   13.11   113.1463899     1483.34917      1.16519    1122.38685      1.47465    1118.82744
   12  1996   13.25   113.1463899     1499.18967      1.21592    1133.15676      1.53842    1129.23683
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.78%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1133.16        1065.73
TOTAL RETURN                        13.32%          6.57%

WITH DEATH BENEFIT CHARGE
ERV                               1129.24        1062.05
TOTAL RETURN                        12.92%          6.20%



<TABLE>
<CAPTION>
Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   10.85   109.2655872     1185.53162                 1000.00000                 1000.00000
    1  1994   11.31   109.2655872     1235.79379      1.08333    1041.31298      1.37503    1041.02128
    2  1994   11.08   109.9602821     1218.35993      1.12809    1025.49465      1.43144    1024.90371
    3  1994   10.72   109.9602821     1178.77422      1.11095     991.06438      1.40928     990.19432
    4  1994   10.95   109.9602821     1204.06509      1.07365    1011.25423      1.36155    1010.07761
    5  1994   10.86   109.9602821     1194.16866      1.09553    1001.84703      1.38889    1000.38671
    6  1994   10.86   109.9602821     1194.16866      1.08533    1000.76169      1.37557     999.01114
    7  1994   11.12   109.9602821     1222.75834      1.08416    1023.63684      1.37367    1021.55486
    8  1994   11.42   109.9602821     1255.74642      1.10894    1050.14400      1.40467    1047.71013
    9  1994   11.12   109.9602821     1222.75834      1.13766    1021.41937      1.44064    1018.74646
   10  1994   11.37   109.9602821     1250.24841      1.10654    1043.27640      1.40081    1040.24912
   11  1994   10.76   109.9602821     1183.17264      1.13022     986.17445      1.43038     983.00942
   12  1994   10.69   109.9602821     1175.47542      1.06836     978.69046      1.35167     975.26271
    1  1995   10.18   109.9602821     1119.39567      1.06025     930.93871      1.34102     927.39372
    2  1995   10.14   110.5003621     1120.47367      1.00852     930.82671      1.27520     927.01162
    3  1995   10.39   110.5003621     1148.09876      1.00840     952.76769      1.27467     948.59227
    4  1995   10.93   110.5003621     1207.76896      1.03216    1001.25377      1.30435     996.58915
    5  1995   10.94   110.5003621     1208.87396      1.08469    1001.08514      1.37034     996.13060
    6  1995   11.09   110.5003621     1225.44902      1.08451    1013.72666      1.36971    1008.41899
    7  1995   11.75   110.5003621     1298.37925      1.09820    1072.95845      1.38661    1067.04649
    8  1995   11.53   110.5003621     1274.06917      1.16237    1051.70664      1.46722    1045.60053
    9  1995   11.82   110.5003621     1306.11428      1.13935    1077.01958      1.43774    1070.46150
   10  1995   11.55   110.5003621     1276.27918      1.16677    1051.25084      1.47192    1044.53742
   11  1995   11.66   110.5003621     1288.43422      1.13886    1060.12390      1.43627    1053.04912
   12  1995   11.82   110.5003621     1306.11428      1.14847    1073.52259      1.44798    1066.05121
    1  1996   12.04   110.5003621     1330.42436      1.16298    1092.34057      1.46586    1084.42726
    2  1996   11.84   113.0560895     1338.58410      1.18337    1097.85673      1.49112    1089.58713
    3  1996   12.09   113.0560895     1366.84812      1.18934    1119.84848      1.49822    1111.09540
    4  1996   12.48   113.1463899     1412.06695      1.21317    1155.68275      1.52779    1146.32548
    5  1996   12.48   113.1463899     1412.06695      1.25199    1154.43076      1.57624    1144.74924
    6  1996   12.61   113.1463899     1426.77598      1.25063    1165.20545      1.57407    1155.09964
    7  1996   12.14   113.1463899     1373.59717      1.26231    1120.51360      1.58830    1110.45846
    8  1996   12.33   113.1463899     1395.09499      1.21389    1136.83658      1.52692    1126.31104
    9  1996   12.61   113.1463899     1426.77598      1.23157    1161.42125      1.54872    1150.33954
   10  1996   12.55   113.1463899     1419.98719      1.25821    1154.63685      1.58176    1143.28433
   11  1996   13.11   113.1463899     1483.34917      1.25086    1204.90764      1.57205    1192.72735
   12  1996   13.25   113.1463899     1499.18967      1.30532    1216.46937      1.64004    1203.82429
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  26.46%
GROSS ANNUAL RETURN       =   8.14%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1216.47        1164.77
TOTAL RETURN                        21.65%         16.48%
AVERAGE ANNUAL RETURN                6.75%          5.22%

WITH DEATH BENEFIT CHARGE
ERV                               1203.82        1152.66
TOTAL RETURN                        20.38%         15.27%
AVERAGE ANNUAL RETURN                6.38%          4.85%



<TABLE>
<CAPTION>
Return for 5 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1991    8.47   104.7927232      887.59437                 1000.00000                 1000.00000
    1  1992    8.54   104.7927232      894.92986      1.08333    1007.18113      1.37503    1006.88943
    2  1992    8.38   105.9386947      887.76626      1.09111     998.02789      1.38451     997.44513
    3  1992    8.04   105.9386947      851.74711      1.08120     956.45392      1.37152     955.60448
    4  1992    8.15   105.9386947      863.61224      1.03616     968.74149      1.31399     967.60239
    5  1992    8.55   105.9386947      905.77584      1.04947    1014.98828      1.33049    1013.51255
    6  1992    8.53   105.9386947      903.65707      1.09957    1011.51447      1.39361    1009.74815
    7  1992    8.26   105.9386947      875.05362      1.09581     978.40121      1.38844     976.39817
    8  1992    8.53   105.9386947      903.65707      1.05993    1009.32291      1.34258    1006.97175
    9  1992    8.40   105.9386947      889.88504      1.09343     992.84706      1.38462     990.24055
   10  1992    8.13   105.9386947      861.28159      1.07558     959.85854      1.36161     957.04977
   11  1992    8.10   105.9386947      858.10343      1.03985     955.27678      1.31598     952.20225
   12  1992    8.12   105.9386947      860.22220      1.03488     956.60060      1.30931     953.24406
    1  1993    8.14   105.9386947      862.34097      1.03632     957.92045      1.31074     954.28121
    2  1993    8.15   109.2655872      890.51454      1.03775     988.17894      1.31217     984.14638
    3  1993    8.62   109.2655872      941.86936      1.07053    1044.09542      1.35323    1039.54760
    4  1993    9.00   109.2655872      983.39028      1.13110    1088.99172      1.42941    1083.94511
    5  1993    9.17   109.2655872     1001.96543      1.17974    1108.38182      1.49046    1102.92917
    6  1993    9.02   109.2655872      985.57560      1.20075    1089.05051      1.51656    1083.37123
    7  1993    9.24   109.2655872     1009.61403      1.17980    1114.43292      1.48967    1108.30525
    8  1993    9.86   109.2655872     1077.35869      1.20730    1188.00358      1.52396    1181.14810
    9  1993   10.03   109.2655872     1095.93384      1.28700    1207.19940      1.62412    1199.88860
   10  1993   10.34   109.2655872     1129.80617      1.30780    1243.20284      1.64989    1235.32401
   11  1993    9.93   109.2655872     1085.00728      1.34680    1192.56076      1.69861    1184.64253
   12  1993   10.85   109.2655872     1185.53162      1.29194    1301.75784      1.62892    1292.76900
    1  1994   11.31   109.2655872     1235.79379      1.41024    1355.53733      1.77760    1345.80004
    2  1994   11.08   109.9602821     1218.35993      1.46850    1334.94570      1.85052    1324.96375
    3  1994   10.72   109.9602821     1178.77422      1.44619    1290.12582      1.82187    1280.09252
    4  1994   10.95   109.9602821     1204.06509      1.39764    1316.40812      1.76017    1305.79702
    5  1994   10.86   109.9602821     1194.16866      1.42611    1304.16222      1.79551    1293.26893
    6  1994   10.86   109.9602821     1194.16866      1.41284    1302.74938      1.77829    1291.49064
    7  1994   11.12   109.9602821     1222.75834      1.41131    1332.52728      1.77584    1320.63447
    8  1994   11.42   109.9602821     1255.74642      1.44357    1367.03318      1.81592    1354.44718
    9  1994   11.12   109.9602821     1222.75834      1.48095    1329.64067      1.86241    1317.00384
   10  1994   11.37   109.9602821     1250.24841      1.44044    1358.09323      1.81092    1344.80182
   11  1994   10.76   109.9602821     1183.17264      1.47127    1283.76032      1.84915    1270.80411
   12  1994   10.69   109.9602821     1175.47542      1.39074    1274.01798      1.74740    1260.78940
    1  1995   10.18   109.9602821     1119.39567      1.38019    1211.85677      1.73363    1198.90586
    2  1995   10.14   110.5003621     1120.47367      1.31284    1211.71096      1.64854    1198.41189
    3  1995   10.39   110.5003621     1148.09876      1.31269    1240.27281      1.64786    1226.31068
    4  1995   10.93   110.5003621     1207.76896      1.34363    1303.38994      1.68622    1288.35957
    5  1995   10.94   110.5003621     1208.87396      1.41201    1303.17042      1.77154    1287.76677
    6  1995   11.09   110.5003621     1225.44902      1.41177    1319.62662      1.77072    1303.65281
    7  1995   11.75   110.5003621     1298.37925      1.42960    1396.73207      1.79257    1379.44463
    8  1995   11.53   110.5003621     1274.06917      1.51313    1369.06736      1.89678    1351.71995
    9  1995   11.82   110.5003621     1306.11428      1.48316    1402.01868      1.85866    1383.85945
   10  1995   11.55   110.5003621     1276.27918      1.51885    1368.47402      1.90285    1350.34560
   11  1995   11.66   110.5003621     1288.43422      1.48251    1380.02459      1.85677    1361.34926
   12  1995   11.82   110.5003621     1306.11428      1.49503    1397.46644      1.87190    1378.15797
    1  1996   12.04   110.5003621     1330.42436      1.51392    1421.96289      1.89501    1401.91395
    2  1996   11.84   113.0560895     1338.58410      1.54046    1429.14360      1.92768    1408.58447
    3  1996   12.09   113.0560895     1366.84812      1.54824    1457.77153      1.93685    1436.38969
    4  1996   12.48   113.1463899     1412.06695      1.57925    1504.41908      1.97508    1481.93404
    5  1996   12.48   113.1463899     1412.06695      1.62979    1502.78929      2.03771    1479.89633
    6  1996   12.61   113.1463899     1426.77598      1.62802    1516.81533      2.03491    1493.27701
    7  1996   12.14   113.1463899     1373.59717      1.64322    1458.63736      2.05331    1435.56628
    8  1996   12.33   113.1463899     1395.09499      1.58019    1479.88593      1.97395    1456.06000
    9  1996   12.61   113.1463899     1426.77598      1.60321    1511.88921      2.00213    1487.12331
   10  1996   12.55   113.1463899     1419.98719      1.63788    1503.05757      2.04484    1478.00254
   11  1996   13.11   113.1463899     1483.34917      1.62831    1568.49796      2.03230    1541.92095
   12  1996   13.25   113.1463899     1499.18967      1.69921    1583.54854      2.12019    1556.26673
</TABLE>
SURRENDER CHARGE          =   3.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  68.90%
GROSS ANNUAL RETURN       =  11.05%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1583.55        1543.17
TOTAL RETURN                        58.35%         54.32%
AVERAGE ANNUAL RETURN                9.63%          9.06%

WITH DEATH BENEFIT CHARGE
ERV                               1556.27        1516.58
TOTAL RETURN                        55.63%         51.66%
AVERAGE ANNUAL RETURN                9.25%          8.69%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    4  1987    6.00   100.0000000      600.00000                 1000.00000                 1000.00000
    5  1987    5.96   100.0000000      596.00000      1.08333     992.25000      1.37503     991.95830
    6  1987    6.37   100.0000000      637.00000      1.07494    1059.43387      1.36398    1058.83307
    7  1987    6.75   100.0000000      675.00000      1.14772    1121.48629      1.45593    1120.54143
    8  1987    7.17   100.0000000      717.00000      1.21494    1190.05271      1.54078    1188.72323
    9  1987    7.23   100.0000000      723.00000      1.28922    1198.72209      1.63453    1197.03617
   10  1987    5.31   100.0000000      531.00000      1.29862     879.09064      1.64596     877.50508
   11  1987    5.04   100.0000000      504.00000      0.95235     833.43877      1.20660     831.67958
   12  1987    5.26   101.9391635      536.20000      0.90289     885.78335      1.14359     883.67108
    1  1988    5.16   101.9391635      526.00608      0.95960     867.98376      1.21508     865.65617
    2  1988    5.46   101.9391635      556.58783      0.94032     917.50762      1.19031     914.79471
    3  1988    5.71   101.9391635      582.07262      0.99397     958.52408      1.25787     955.42304
    4  1988    5.94   101.9391635      605.51863      1.03840     996.09523      1.31374     992.59394
    5  1988    5.89   101.9391635      600.42167      1.07910     986.63148      1.36485     982.87393
    6  1988    5.83   101.9391635      594.30532      1.06885     975.51206      1.35148     971.51014
    7  1988    5.82   101.9391635      593.28593      1.05680     972.78199      1.33586     968.50789
    8  1988    5.49   101.9391635      559.64601      1.05385     916.57040      1.33173     912.26076
    9  1988    5.57   101.9391635      567.80114      0.99295     928.93367      1.25439     924.29979
   10  1988    5.86   101.9391635      597.36350      1.00634     976.29191      1.27094     971.15217
   11  1988    6.10   101.9391635      621.82890      1.05765    1015.21891      1.33537    1009.59096
   12  1988    6.14   101.9391635      625.90646      1.09982    1020.77627      1.38822    1014.82301
    1  1989    6.49   101.9391635      661.58517      1.10584    1077.85800      1.39542    1071.27581
    2  1989    6.68   101.9391635      680.95361      1.16768    1108.24548      1.47304    1101.16523
    3  1989    6.72   101.9391635      685.03118      1.20060    1113.68108      1.51414    1106.24490
    4  1989    7.00   101.9391635      713.57414      1.20649    1158.87797      1.52112    1150.81731
    5  1989    7.02   101.9391635      715.61293      1.25545    1160.93360      1.58241    1152.52295
    6  1989    6.97   101.9391635      710.51597      1.25768    1151.40717      1.58476    1142.72934
    7  1989    7.60   101.9391635      774.73764      1.24736    1254.23248      1.57129    1244.44635
    8  1989    7.64   101.9391635      778.81521      1.35875    1259.47495      1.71116    1249.28491
    9  1989    7.94   101.9391635      809.39696      1.36443    1307.56634      1.71781    1296.62280
   10  1989    7.54   101.9391635      768.62129      1.41653    1240.27745      1.78290    1229.51885
   11  1989    7.93   101.9391635      808.37757      1.34363    1303.08610      1.69063    1291.42402
   12  1989    8.46   101.9391635      862.40532      1.41168    1388.76593      1.77575    1375.96034
    1  1990    8.43   102.3669657      862.95352      1.50450    1388.14422      1.89199    1374.94300
    2  1990    8.32   102.3669657      851.69315      1.50382    1368.52701      1.89059    1355.11128
    3  1990    8.53   102.3669657      873.19022      1.48257    1401.58659      1.86332    1387.45148
    4  1990    8.43   102.3669657      862.95352      1.51839    1383.63694      1.90779    1369.27814
    5  1990    8.87   102.3669657      907.99499      1.49894    1454.35630      1.88280    1438.86418
    6  1990    9.02   102.3669657      923.35003      1.57555    1477.37527      1.97849    1461.21824
    7  1990    9.27   102.3669657      948.94177      1.60049    1516.72199      2.00922    1499.70841
    8  1990    8.40   102.3669657      859.88251      1.64312    1372.73280      2.06215    1356.89693
    9  1990    7.46   102.3669657      763.65756      1.48713    1217.63033      1.86578    1203.18792
   10  1990    8.03   102.3669657      822.00673      1.31910    1309.34733      1.65442    1293.46609
   11  1990    7.82   102.3669657      800.50967      1.41846    1273.68691      1.77856    1257.86089
   12  1990    7.78   102.3669657      796.41499      1.37983    1265.79206      1.72960    1249.69722
    1  1991    7.99   102.3669657      817.91206      1.37127    1298.58741      1.71838    1281.71103
    2  1991    8.45   104.7927232      885.49851      1.40680    1404.48667      1.76240    1385.86015
    3  1991    8.23   104.7927232      862.44411      1.52153    1366.39862      1.90560    1347.87298
    4  1991    8.25   104.7927232      864.53997      1.48027    1368.23889      1.85337    1349.29512
    5  1991    8.44   104.7927232      884.45058      1.48226    1398.26759      1.85533    1378.51447
    6  1991    7.92   104.7927232      829.95837      1.51479    1310.60361      1.89550    1291.68680
    7  1991    8.23   104.7927232      862.44411      1.41982    1360.48267      1.77611    1340.46914
    8  1991    8.08   104.7927232      846.72520      1.47386    1334.21265      1.84319    1314.19455
    9  1991    8.41   104.7927232      881.30680      1.44540    1387.25861      1.80706    1366.06128
   10  1991    8.26   104.7927232      865.58789      1.50286    1361.01273      1.87838    1339.81795
   11  1991    8.05   104.7927232      843.58142      1.47443    1324.93628      1.84229    1303.91249
   12  1991    8.47   104.7927232      887.59437      1.43535    1392.62804      1.79292    1370.14978
    1  1992    8.54   104.7927232      894.92986      1.50868    1402.62868      1.88400    1379.58933
    2  1992    8.38   105.9386947      887.76626      1.51951    1389.88163      1.89698    1366.64923
    3  1992    8.04   105.9386947      851.74711      1.50571    1331.98454      1.87919    1309.32127
    4  1992    8.15   105.9386947      863.61224      1.44298    1349.09657      1.80036    1325.76021
    5  1992    8.55   105.9386947      905.77584      1.46152    1413.50115      1.82296    1388.66401
    6  1992    8.53   105.9386947      903.65707      1.53129    1408.66342      1.90946    1383.50621
    7  1992    8.26   105.9386947      875.05362      1.52605    1362.54896      1.90237    1337.81174
    8  1992    8.53   105.9386947      903.65707      1.47609    1405.61139      1.83954    1379.70212
    9  1992    8.40   105.9386947      889.88504      1.52275    1382.66666      1.89714    1356.77787
   10  1992    8.13   105.9386947      861.28159      1.49789    1336.72592      1.86561    1311.30154
   11  1992    8.10   105.9386947      858.10343      1.44812    1330.34523      1.80308    1304.65971
   12  1992    8.12   105.9386947      860.22220      1.44121    1332.18883      1.79395    1306.08714
    1  1993    8.14   105.9386947      862.34097      1.44320    1334.02687      1.79591    1307.50819
    2  1993    8.15   109.2655872      890.51454      1.44520    1376.16570      1.79787    1348.42795
    3  1993    8.62   109.2655872      941.86936      1.49085    1454.03656      1.85413    1424.33592
    4  1993    9.00   109.2655872      983.39028      1.57521    1516.56041      1.95851    1485.16716
    5  1993    9.17   109.2655872     1001.96543      1.64294    1543.56361      2.04215    1511.17816
    6  1993    9.02   109.2655872      985.57560      1.67219    1516.64228      2.07792    1484.38086
    7  1993    9.24   109.2655872     1009.61403      1.64303    1551.99053      2.04107    1518.54420
    8  1993    9.86   109.2655872     1077.35869      1.68132    1654.44710      2.08805    1618.34981
    9  1993   10.03   109.2655872     1095.93384      1.79232    1681.17973      2.22528    1644.02711
   10  1993   10.34   109.2655872     1129.80617      1.82128    1731.31914      2.26059    1692.57892
   11  1993    9.93   109.2655872     1085.00728      1.87560    1660.79356      2.32735    1623.13770
   12  1993   10.85   109.2655872     1185.53162      1.79919    1812.86447      2.23187    1771.28717
    1  1994   11.31   109.2655872     1235.79379      1.96394    1887.75930      2.43558    1843.94764
    2  1994   11.08   109.9602821     1218.35993      2.04507    1859.08281      2.53549    1815.39880
    3  1994   10.72   109.9602821     1178.77422      2.01401    1796.66539      2.49623    1753.91849
    4  1994   10.95   109.9602821     1204.06509      1.94639    1833.26686      2.41170    1789.13751
    5  1994   10.86   109.9602821     1194.16866      1.98604    1816.21288      2.46012    1771.97215
    6  1994   10.86   109.9602821     1194.16866      1.96756    1814.24531      2.43652    1769.53562
    7  1994   11.12   109.9602821     1222.75834      1.96543    1855.71485      2.43317    1809.46703
    8  1994   11.42   109.9602821     1255.74642      2.01036    1903.76874      2.48808    1855.79551
    9  1994   11.12   109.9602821     1222.75834      2.06242    1851.69489      2.55178    1804.49253
   10  1994   11.37   109.9602821     1250.24841      2.00600    1891.31872      2.48124    1842.57992
   11  1994   10.76   109.9602821     1183.17264      2.04893    1787.80062      2.53361    1741.19198
   12  1994   10.69   109.9602821     1175.47542      1.93678    1774.23317      2.39420    1727.47033
    1  1995   10.18   109.9602821     1119.39567      1.92209    1687.66572      2.37533    1642.68060
    2  1995   10.14   110.5003621     1120.47367      1.82830    1687.46267      2.25874    1642.00380
    3  1995   10.39   110.5003621     1148.09876      1.82808    1727.23869      2.25781    1680.22931
    4  1995   10.93   110.5003621     1207.76896      1.87118    1815.13738      2.31037    1765.24559
    5  1995   10.94   110.5003621     1208.87396      1.96640    1814.83168      2.42727    1764.43336
    6  1995   11.09   110.5003621     1225.44902      1.96607    1837.74904      2.42615    1786.19962
    7  1995   11.75   110.5003621     1298.37925      1.99089    1945.12824      2.45608    1890.04577
    8  1995   11.53   110.5003621     1274.06917      2.10722    1906.60160      2.59888    1852.05880
    9  1995   11.82   110.5003621     1306.11428      2.06549    1952.49053      2.54664    1896.09473
   10  1995   11.55   110.5003621     1276.27918      2.11520    1905.77530      2.60719    1850.17573
   11  1995   11.66   110.5003621     1288.43422      2.06459    1921.86095      2.54405    1865.25240
   12  1995   11.82   110.5003621     1306.11428      2.08202    1946.15095      2.56478    1888.28284
    1  1996   12.04   110.5003621     1330.42436      2.10833    1980.26540      2.59645    1920.83209
    2  1996   11.84   113.0560895     1338.58410      2.14529    1990.26545      2.64121    1929.97171
    3  1996   12.09   113.0560895     1366.84812      2.15612    2030.13351      2.65378    1968.06902
    4  1996   12.48   113.1463899     1412.06695      2.19931    2095.09620      2.70616    2030.47161
    5  1996   12.48   113.1463899     1412.06695      2.26969    2092.82651      2.79197    2027.67964
    6  1996   12.61   113.1463899     1426.77598      2.26723    2112.35956      2.78813    2046.01318
    7  1996   12.14   113.1463899     1373.59717      2.28839    2031.33929      2.81334    1966.94083
    8  1996   12.33   113.1463899     1395.09499      2.20062    2060.93064      2.70461    1995.02030
    9  1996   12.61   113.1463899     1426.77598      2.23267    2105.49931      2.74322    2037.58168
   10  1996   12.55   113.1463899     1419.98719      2.28096    2093.20012      2.80174    2025.08486
   11  1996   13.11   113.1463899     1483.34917      2.26763    2184.33424      2.78456    2112.66265
   12  1996   13.25   113.1463899     1499.18967      2.36636    2205.29410      2.90498    2132.31852
</TABLE>
SURRENDER CHARGE          =   0.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 149.86%
GROSS ANNUAL RETURN       =   9.93%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               2205.29        2205.29
TOTAL RETURN                       120.53%        120.53%
AVERAGE ANNUAL RETURN                8.52%          8.52%

WITH DEATH BENEFIT CHARGE
ERV                               2132.32        2132.32
TOTAL RETURN                       113.23%        113.23%
AVERAGE ANNUAL RETURN                8.15%          8.15%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   11.09   110.5003621     1225.44902                 1000.00000                 1000.00000
    7  1995   11.75   110.5003621     1298.37925      1.08333    1058.42974      1.37503    1058.13804
    8  1995   11.53   110.5003621     1274.06917      1.14663    1037.46570      1.45498    1036.87112
    9  1995   11.82   110.5003621     1306.11428      1.12392    1062.43589      1.42573    1061.52454
   10  1995   11.55   110.5003621     1276.27918      1.15097    1037.01608      1.45963    1035.81689
   11  1995   11.66   110.5003621     1288.43422      1.12343    1045.76898      1.42428    1044.25753
   12  1995   11.82   110.5003621     1306.11428      1.13292    1058.98624      1.43589    1057.15107
    1  1996   12.04   110.5003621     1330.42436      1.14724    1077.54941      1.45362    1075.37370
    2  1996   11.84   113.0560895     1338.58410      1.16735    1082.99088      1.47867    1080.49049
    3  1996   12.09   113.0560895     1366.84812      1.17324    1104.68484      1.48571    1101.81919
    4  1996   12.48   113.1463899     1412.06695      1.19674    1140.03390      1.51504    1136.75515
    5  1996   12.48   113.1463899     1412.06695      1.23504    1138.79886      1.56308    1135.19207
    6  1996   12.61   113.1463899     1426.77598      1.23370    1149.42765      1.56093    1145.45606
    7  1996   12.14   113.1463899     1373.59717      1.24521    1105.34096      1.57504    1101.18757
    8  1996   12.33   113.1463899     1395.09499      1.19745    1121.44291      1.51417    1116.90781
    9  1996   12.61   113.1463899     1426.77598      1.21490    1145.69468      1.53579    1140.73570
   10  1996   12.55   113.1463899     1419.98719      1.24117    1139.00215      1.56855    1133.73939
   11  1996   13.11   113.1463899     1483.34917      1.23392    1188.59223      1.55893    1182.76962
   12  1996   13.25   113.1463899     1499.18967      1.28764    1199.99742      1.62635    1193.77392
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.34%
GROSS ANNUAL RETURN       =  13.68%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1200.00        1138.80
TOTAL RETURN                        20.00%         13.88%
AVERAGE ANNUAL RETURN               12.29%          8.62%

WITH DEATH BENEFIT CHARGE
ERV                               1193.77        1132.89
TOTAL RETURN                        19.38%         13.29%
AVERAGE ANNUAL RETURN               11.92%          8.26%


<PAGE>


T. Rowe Price Personal Strategy Bal
12/1996

Assume ($10000 @ $10.00 on 12/31/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 3/95     0.0900000000       10.70          0.841        100.841121
 6/95     0.1000000000       11.39          0.885        101.726469
 9/95     0.1100000000       11.76          0.952        102.677992
12/95     0.1000000000       12.39          0.829        103.506709
 1/96     0.0800000000       12.47          0.664        104.170746
 3/96     0.0800000000       12.56          0.664        104.834254
 6/96     0.1100000000       12.59          0.916        105.750200
 9/96     0.1100000000       12.96          0.898        106.647771
12/96     0.3400000000       13.51          2.684        109.331727

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   12.43   103.5067091     1286.58839                 1000.00000                 1000.00000
    1  1996   12.62   104.1707457     1314.63481      1.08333    1020.71573      1.37503    1020.42403
    2  1996   12.59   104.1707457     1311.50969      1.10578    1017.18353      1.40312    1016.59518
    3  1996   12.55   104.8342537     1315.66988      1.10195    1019.30815      1.39785    1018.42203
    4  1996   12.62   104.8342537     1323.00828      1.10425    1023.88928      1.40036    1022.70211
    5  1996   12.72   104.8342537     1333.49171      1.10921    1030.89330      1.40625    1029.39968
    6  1996   12.67   105.7502003     1339.85504      1.11680    1034.69585      1.41546    1032.89645
    7  1996   12.42   105.7502003     1313.41749      1.12092    1013.15867      1.42027    1011.09543
    8  1996   12.59   105.7502003     1331.39502      1.09759    1025.92880      1.39029    1023.54461
    9  1996   12.97   106.6477714     1383.22160      1.11142    1064.75321      1.40741    1061.98023
   10  1996   13.19   106.6477714     1406.68411      1.15348    1081.66031      1.46026    1078.53352
   11  1996   13.85   106.6477714     1477.07163      1.17180    1134.61253      1.48302    1131.01806
   12  1996   13.44   109.3317272     1469.41841      1.22916    1127.50454      1.55519    1123.60267
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.21%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1127.50        1060.42
TOTAL RETURN                        12.75%          6.04%

WITH DEATH BENEFIT CHARGE
ERV                               1123.60        1056.75
TOTAL RETURN                        12.36%          5.67%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   12.43   103.5067091     1286.58839                 1000.00000                 1000.00000
    1  1996   12.62   104.1707457     1314.63481      1.08333    1020.71573      1.37503    1020.42403
    2  1996   12.59   104.1707457     1311.50969      1.10578    1017.18353      1.40312    1016.59518
    3  1996   12.55   104.8342537     1315.66988      1.10195    1019.30815      1.39785    1018.42203
    4  1996   12.62   104.8342537     1323.00828      1.10425    1023.88928      1.40036    1022.70211
    5  1996   12.72   104.8342537     1333.49171      1.10921    1030.89330      1.40625    1029.39968
    6  1996   12.67   105.7502003     1339.85504      1.11680    1034.69585      1.41546    1032.89645
    7  1996   12.42   105.7502003     1313.41749      1.12092    1013.15867      1.42027    1011.09543
    8  1996   12.59   105.7502003     1331.39502      1.09759    1025.92880      1.39029    1023.54461
    9  1996   12.97   106.6477714     1383.22160      1.11142    1064.75321      1.40741    1061.98023
   10  1996   13.19   106.6477714     1406.68411      1.15348    1081.66031      1.46026    1078.53352
   11  1996   13.85   106.6477714     1477.07163      1.17180    1134.61253      1.48302    1131.01806
   12  1996   13.44   109.3317272     1469.41841      1.22916    1127.50454      1.55519    1123.60267
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.21%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1127.50        1060.42
TOTAL RETURN                        12.75%          6.04%

WITH DEATH BENEFIT CHARGE
ERV                               1123.60        1056.75
TOTAL RETURN                        12.36%          5.67%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    1  1995   10.17   100.0000000     1017.00000      1.08333    1015.91667      1.37503    1015.62497
    2  1995   10.49   100.0000000     1049.00000      1.10058    1046.78200      1.39652    1046.18518
    3  1995   10.65   100.8411215     1073.95794      1.13401    1070.55316      1.43854    1069.63762
    4  1995   10.86   100.8411215     1095.13458      1.15977    1090.50290      1.47079    1089.25828
    5  1995   11.23   100.8411215     1132.44579      1.18138    1126.47493      1.49777    1124.87152
    6  1995   11.39   101.7264694     1158.66449      1.22035    1151.33504      1.54674    1149.36811
    7  1995   11.61   101.7264694     1181.04431      1.24728    1172.32601      1.58042    1169.98796
    8  1995   11.63   101.7264694     1183.07884      1.27002    1173.07550      1.60877    1170.39467
    9  1995   11.82   102.6779925     1213.65387      1.27083    1202.12118      1.60933    1199.03256
   10  1995   11.90   102.6779925     1221.86811      1.30230    1208.95506      1.64871    1205.49913
   11  1995   12.27   102.6779925     1259.85897      1.30970    1245.23472      1.65760    1241.32344
   12  1995   12.43   103.5067091     1286.58839      1.34900    1270.30487      1.70686    1265.95275
    1  1996   12.62   104.1707457     1314.63481      1.37616    1296.62016      1.74073    1291.80860
    2  1996   12.59   104.1707457     1311.50969      1.40467    1292.13319      1.77628    1286.96146
    3  1996   12.55   104.8342537     1315.66988      1.39981    1294.83211      1.76961    1289.27417
    4  1996   12.62   104.8342537     1323.00828      1.40273    1300.65155      1.77279    1294.69255
    5  1996   12.72   104.8342537     1333.49171      1.40904    1309.54878      1.78025    1303.17135
    6  1996   12.67   105.7502003     1339.85504      1.41868    1314.37918      1.79190    1307.59810
    7  1996   12.42   105.7502003     1313.41749      1.42391    1287.02040      1.79799    1279.99904
    8  1996   12.59   105.7502003     1331.39502      1.39427    1303.24235      1.76004    1295.75911
    9  1996   12.97   106.6477714     1383.22160      1.41185    1352.56119      1.78171    1344.41679
   10  1996   13.19   106.6477714     1406.68411      1.46527    1374.03836      1.84862    1365.37247
   11  1996   13.85   106.6477714     1477.07163      1.48854    1441.30382      1.87743    1431.81542
   12  1996   13.44   109.3317272     1469.41841      1.56141    1432.27451      1.96879    1422.42789
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  46.94%
GROSS ANNUAL RETURN       =  21.22%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1432.27        1359.23
TOTAL RETURN                        43.23%         35.92%
AVERAGE ANNUAL RETURN               19.68%         16.59%

WITH DEATH BENEFIT CHARGE
ERV                               1422.43        1349.88
TOTAL RETURN                        42.24%         34.99%
AVERAGE ANNUAL RETURN               19.27%         16.18%



<TABLE>
<CAPTION>
Return for Product Inception

                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   11.39   101.7264694     1158.66449                 1000.00000                 1000.00000
    7  1995   11.61   101.7264694     1181.04431      1.08333    1018.23186      1.37503    1017.94016
    8  1995   11.63   101.7264694     1183.07884      1.10308    1018.88283      1.39970    1018.29401
    9  1995   11.82   102.6779925     1213.65387      1.10379    1044.11066      1.40019    1043.21022
   10  1995   11.90   102.6779925     1221.86811      1.13112    1050.04627      1.43445    1048.83642
   11  1995   12.27   102.6779925     1259.85897      1.13755    1081.55722      1.44218    1080.00511
   12  1995   12.43   103.5067091     1286.58839      1.17169    1103.33208      1.48504    1101.43368
    1  1996   12.62   104.1707457     1314.63481      1.19528    1126.18840      1.51451    1123.92939
    2  1996   12.59   104.1707457     1311.50969      1.22004    1122.29121      1.54544    1119.71217
    3  1996   12.55   104.8342537     1315.66988      1.21582    1124.63538      1.53964    1121.72433
    4  1996   12.62   104.8342537     1323.00828      1.21835    1129.68989      1.54241    1126.43855
    5  1996   12.72   104.8342537     1333.49171      1.22383    1137.41764      1.54889    1133.81548
    6  1996   12.67   105.7502003     1339.85504      1.23220    1141.61312      1.55903    1137.66693
    7  1996   12.42   105.7502003     1313.41749      1.23675    1117.85046      1.56433    1113.65456
    8  1996   12.59   105.7502003     1331.39502      1.21100    1131.94015      1.53131    1127.36650
    9  1996   12.97   106.6477714     1383.22160      1.22627    1174.77637      1.55017    1169.70079
   10  1996   13.19   106.6477714     1406.68411      1.27267    1193.43051      1.60838    1187.93314
   11  1996   13.85   106.6477714     1477.07163      1.29288    1251.85439      1.63345    1245.74138
   12  1996   13.44   109.3317272     1469.41841      1.35618    1244.01192      1.71294    1237.57382
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  26.82%
GROSS ANNUAL RETURN       =  16.31%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1244.01        1180.57
TOTAL RETURN                        24.40%         18.06%
AVERAGE ANNUAL RETURN               14.89%         11.13%

WITH DEATH BENEFIT CHARGE
ERV                               1237.57        1174.46
TOTAL RETURN                        23.76%         17.45%
AVERAGE ANNUAL RETURN               14.52%         10.77%


<PAGE>


T. Rowe Price Equity Income Fund
12/1996

Assume ($10000 @ $10.00 on  3/31/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 6/94     0.0900000000       10.10          0.891        100.891089
 9/94     0.1000000000       10.52          0.959        101.850130
12/94     0.1000000000       10.43          0.977        102.826641
 1/95     0.2600000000       10.54          2.537        105.363162
 3/95     0.1100000000       10.95          1.058        106.421604
 6/95     0.1100000000       11.57          1.012        107.433392
 9/95     0.1100000000       12.27          0.963        108.396527
12/95     0.1100000000       13.15          0.907        109.303266
 1/96     0.0100000000       13.39          0.082        109.384897
 3/96     0.1000000000       13.76          0.795        110.179845
 6/96     0.1100000000       13.92          0.871        111.050519
 9/96     0.1000000000       14.32          0.775        111.826012
12/96     0.1800000000       15.46          1.302        113.127996

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   13.21   109.3032661     1443.89615                 1000.00000                 1000.00000
    1  1996   13.57   109.3848966     1484.35305      1.08333    1026.93593      1.37503    1026.64423
    2  1996   13.62   109.3848966     1489.82229      1.11251    1029.60726      1.41167    1029.01533
    3  1996   13.70   110.1798450     1509.46388      1.11541    1042.06603      1.41493    1041.16678
    4  1996   13.78   110.1798450     1518.27826      1.12890    1047.02219      1.43164    1045.81494
    5  1996   14.01   110.1798450     1543.61963      1.13427    1063.36361      1.43803    1061.83246
    6  1996   13.99   111.0505191     1553.59676      1.15198    1069.08465      1.46005    1067.23552
    7  1996   13.59   111.0505191     1509.17655      1.15817    1037.35936      1.46748    1035.25380
    8  1996   13.88   111.0505191     1541.38120      1.12381    1058.37200      1.42351    1055.92180
    9  1996   14.37   111.8260115     1606.93979      1.14657    1102.24048      1.45193    1099.38072
   10  1996   14.70   111.8260115     1643.84237      1.19409    1126.35880      1.51169    1123.11577
   11  1996   15.55   111.8260115     1738.89448      1.22022    1190.26817      1.54432    1186.51352
   12  1996   15.26   113.1279961     1726.33322      1.28946    1180.38057      1.63150    1176.31100
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  19.56%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1180.38        1110.15
TOTAL RETURN                        18.04%         11.01%

WITH DEATH BENEFIT CHARGE
ERV                               1176.31        1106.32
TOTAL RETURN                        17.63%         10.63%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   13.21   109.3032661     1443.89615                 1000.00000                 1000.00000
    1  1996   13.57   109.3848966     1484.35305      1.08333    1026.93593      1.37503    1026.64423
    2  1996   13.62   109.3848966     1489.82229      1.11251    1029.60726      1.41167    1029.01533
    3  1996   13.70   110.1798450     1509.46388      1.11541    1042.06603      1.41493    1041.16678
    4  1996   13.78   110.1798450     1518.27826      1.12890    1047.02219      1.43164    1045.81494
    5  1996   14.01   110.1798450     1543.61963      1.13427    1063.36361      1.43803    1061.83246
    6  1996   13.99   111.0505191     1553.59676      1.15198    1069.08465      1.46005    1067.23552
    7  1996   13.59   111.0505191     1509.17655      1.15817    1037.35936      1.46748    1035.25380
    8  1996   13.88   111.0505191     1541.38120      1.12381    1058.37200      1.42351    1055.92180
    9  1996   14.37   111.8260115     1606.93979      1.14657    1102.24048      1.45193    1099.38072
   10  1996   14.70   111.8260115     1643.84237      1.19409    1126.35880      1.51169    1123.11577
   11  1996   15.55   111.8260115     1738.89448      1.22022    1190.26817      1.54432    1186.51352
   12  1996   15.26   113.1279961     1726.33322      1.28946    1180.38057      1.63150    1176.31100
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  19.56%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1180.38        1110.15
TOTAL RETURN                        18.04%         11.01%

WITH DEATH BENEFIT CHARGE
ERV                               1176.31        1106.32
TOTAL RETURN                        17.63%         10.63%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    3  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    4  1994   10.16   100.0000000     1016.00000      1.08333    1014.91667      1.37503    1014.62497
    5  1994   10.35   100.0000000     1035.00000      1.09949    1032.79691      1.39514    1032.20411
    6  1994   10.08   100.8910891     1016.98218      1.11886    1013.69858      1.41932    1012.81564
    7  1994   10.36   100.8910891     1045.23168      1.09817    1040.75870      1.39266    1039.55676
    8  1994   10.82   100.8910891     1091.64158      1.12749    1085.84251      1.42943    1084.28526
    9  1994   10.50   101.8501299     1069.42636      1.17633    1062.56897      1.49093    1060.72881
   10  1994   10.65   101.8501299     1084.70388      1.15112    1076.59741      1.45854    1074.42354
   11  1994   10.41   101.8501299     1060.25985      1.16631    1051.16975      1.47737    1048.73381
   12  1994   10.42   102.8266412     1071.45360      1.13877    1061.12876      1.44204    1058.36383
    1  1995   10.57   105.3631618     1113.68862      1.14956    1101.80723      1.45529    1098.62759
    2  1995   10.87   105.3631618     1145.29757      1.19362    1131.88534      1.51065    1128.29842
    3  1995   10.90   106.4216045     1159.99549      1.22621    1145.18493      1.55145    1141.22674
    4  1995   11.18   106.4216045     1189.79354      1.24062    1173.36190      1.56922    1168.97343
    5  1995   11.58   106.4216045     1232.36218      1.27114    1214.07151      1.60738    1209.18979
    6  1995   11.55   107.4333916     1240.85567      1.31524    1221.12370      1.66268    1215.86090
    7  1995   11.80   107.4333916     1267.71402      1.32288    1246.23206      1.67185    1240.50639
    8  1995   11.99   107.4333916     1288.12636      1.35008    1264.94843      1.70574    1258.77490
    9  1995   12.33   108.3965271     1336.52918      1.37036    1311.10994      1.73086    1304.34395
   10  1995   12.40   108.3965271     1344.11694      1.42037    1317.13302      1.79352    1309.95547
   11  1995   12.90   108.3965271     1398.31520      1.42689    1368.81633      1.80123    1360.97502
   12  1995   13.21   109.3032661     1443.89615      1.48288    1411.95281      1.87139    1403.46740
    1  1996   13.57   109.3848966     1484.35305      1.52962    1449.98507      1.92981    1440.86170
    2  1996   13.62   109.3848966     1489.82229      1.57082    1453.75687      1.98123    1444.18947
    3  1996   13.70   110.1798450     1509.46388      1.57490    1471.34807      1.98581    1461.24363
    4  1996   13.78   110.1798450     1518.27826      1.59396    1478.34592      2.00926    1467.76718
    5  1996   14.01   110.1798450     1543.61963      1.60154    1501.41924      2.01823    1490.24724
    6  1996   13.99   111.0505191     1553.59676      1.62654    1509.49707      2.04914    1497.83026
    7  1996   13.59   111.0505191     1509.17655      1.63529    1464.70247      2.05957    1452.94496
    8  1996   13.88   111.0505191     1541.38120      1.58676    1494.37132      1.99785    1481.95182
    9  1996   14.37   111.8260115     1606.93979      1.61890    1556.31155      2.03773    1542.94500
   10  1996   14.70   111.8260115     1643.84237      1.68600    1590.36548      2.12160    1576.25637
   11  1996   15.55   111.8260115     1738.89448      1.72290    1680.60249      2.16740    1665.23304
   12  1996   15.26   113.1279961     1726.33322      1.82065    1666.64167      2.28975    1650.91414
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  72.63%
GROSS ANNUAL RETURN       =  21.93%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1666.64        1595.81
TOTAL RETURN                        66.66%         59.58%
AVERAGE ANNUAL RETURN               20.38%         18.50%

WITH DEATH BENEFIT CHARGE
ERV                               1650.91        1580.75
TOTAL RETURN                        65.09%         58.08%
AVERAGE ANNUAL RETURN               19.97%         18.09%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   11.55   107.4333916     1240.85567                 1000.00000                 1000.00000
    7  1995   11.80   107.4333916     1267.71402      1.08333    1020.56169      1.37503    1020.26999
    8  1995   11.99   107.4333916     1288.12636      1.10561    1035.88885      1.40291    1035.29516
    9  1995   12.33   108.3965271     1336.52918      1.12221    1073.69134      1.42357    1072.77399
   10  1995   12.40   108.3965271     1344.11694      1.16317    1078.62375      1.47510    1077.38925
   11  1995   12.90   108.3965271     1398.31520      1.16851    1120.94813      1.48145    1119.35092
   12  1995   13.21   109.3032661     1443.89615      1.21436    1156.27337      1.53914    1154.29931
    1  1996   13.57   109.3848966     1484.35305      1.25263    1187.41867      1.58720    1185.05472
    2  1996   13.62   109.3848966     1489.82229      1.28637    1190.50746      1.62949    1187.79168
    3  1996   13.70   110.1798450     1509.46388      1.28972    1204.91320      1.63325    1201.81809
    4  1996   13.78   110.1798450     1518.27826      1.30532    1210.64387      1.65254    1207.18347
    5  1996   14.01   110.1798450     1543.61963      1.31153    1229.53902      1.65992    1225.67247
    6  1996   13.99   111.0505191     1553.59676      1.33200    1236.15411      1.68534    1231.90923
    7  1996   13.59   111.0505191     1509.17655      1.33917    1199.47101      1.69392    1194.99274
    8  1996   13.88   111.0505191     1541.38120      1.29943    1223.76735      1.64315    1218.84980
    9  1996   14.37   111.8260115     1606.93979      1.32575    1274.49132      1.67596    1269.01440
   10  1996   14.70   111.8260115     1643.84237      1.38070    1302.37869      1.74494    1296.41176
   11  1996   15.55   111.8260115     1738.89448      1.41091    1376.27539      1.78261    1369.59173
   12  1996   15.26   113.1279961     1726.33322      1.49096    1364.84262      1.88323    1357.81498
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  39.12%
GROSS ANNUAL RETURN       =  23.36%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1364.84        1295.24
TOTAL RETURN                        36.48%         29.52%
AVERAGE ANNUAL RETURN               21.87%         17.88%

WITH DEATH BENEFIT CHARGE
ERV                               1357.81        1288.57
TOTAL RETURN                        35.78%         28.86%
AVERAGE ANNUAL RETURN               21.47%         17.49%


<PAGE>


T. Rowe Price Internat. Stock Fund
12/1996

Assume ($10000 @ $10.00 on  3/31/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 1/95     0.0500000000        9.73          0.514        100.513875
 1/96     0.1000000000       11.31          0.889        101.402591
12/96     0.1600000000       12.47          1.301        102.703667

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.26   100.5138746     1131.78623                 1000.00000                 1000.00000
    1  1996   11.45   101.4025915     1161.05967      1.08333    1024.78148      1.37503    1024.48978
    2  1996   11.52   101.4025915     1168.15785      1.11018    1029.93634      1.40871    1029.34433
    3  1996   11.72   101.4025915     1188.43837      1.11576    1046.70142      1.41538    1045.79951
    4  1996   12.06   101.4025915     1222.91525      1.13393    1075.93255      1.43801    1074.70040
    5  1996   12.02   101.4025915     1218.85915      1.16559    1071.19836      1.47775    1069.65813
    6  1996   12.17   101.4025915     1234.06954      1.16046    1083.40559      1.47082    1081.53580
    7  1996   11.78   101.4025915     1194.52253      1.17369    1047.51307      1.48715    1045.38974
    8  1996   11.96   101.4025915     1212.77499      1.13481    1062.38441      1.43745    1059.92599
    9  1996   12.23   101.4025915     1240.15369      1.15092    1085.21709      1.45743    1082.39665
   10  1996   12.17   101.4025915     1234.06954      1.17565    1078.71739      1.48833    1075.59812
   11  1996   12.71   101.4025915     1288.82694      1.16861    1125.41299      1.47898    1121.84493
   12  1996   12.64   102.7036672     1298.17435      1.21920    1132.35602      1.54257    1128.43871
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.70%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1132.36        1064.98
TOTAL RETURN                        13.24%          6.50%

WITH DEATH BENEFIT CHARGE
ERV                               1128.44        1061.30
TOTAL RETURN                        12.84%          6.13%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   11.26   100.5138746     1131.78623                 1000.00000                 1000.00000
    1  1996   11.45   101.4025915     1161.05967      1.08333    1024.78148      1.37503    1024.48978
    2  1996   11.52   101.4025915     1168.15785      1.11018    1029.93634      1.40871    1029.34433
    3  1996   11.72   101.4025915     1188.43837      1.11576    1046.70142      1.41538    1045.79951
    4  1996   12.06   101.4025915     1222.91525      1.13393    1075.93255      1.43801    1074.70040
    5  1996   12.02   101.4025915     1218.85915      1.16559    1071.19836      1.47775    1069.65813
    6  1996   12.17   101.4025915     1234.06954      1.16046    1083.40559      1.47082    1081.53580
    7  1996   11.78   101.4025915     1194.52253      1.17369    1047.51307      1.48715    1045.38974
    8  1996   11.96   101.4025915     1212.77499      1.13481    1062.38441      1.43745    1059.92599
    9  1996   12.23   101.4025915     1240.15369      1.15092    1085.21709      1.45743    1082.39665
   10  1996   12.17   101.4025915     1234.06954      1.17565    1078.71739      1.48833    1075.59812
   11  1996   12.71   101.4025915     1288.82694      1.16861    1125.41299      1.47898    1121.84493
   12  1996   12.64   102.7036672     1298.17435      1.21920    1132.35602      1.54257    1128.43871
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  14.70%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1132.36        1064.98
TOTAL RETURN                        13.24%          6.50%

WITH DEATH BENEFIT CHARGE
ERV                               1128.44        1061.30
TOTAL RETURN                        12.84%          6.13%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    3  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    4  1994   10.23   100.0000000     1023.00000      1.08333    1021.91667      1.37503    1021.62497
    5  1994   10.23   100.0000000     1023.00000      1.10708    1020.80959      1.40477    1020.22020
    6  1994   10.10   100.0000000     1010.00000      1.10588    1006.73155      1.40284    1005.85269
    7  1994   10.41   100.0000000     1041.00000      1.09063    1036.54060      1.38308    1035.34231
    8  1994   10.79   100.0000000     1079.00000      1.12292    1073.25490      1.42363    1071.71216
    9  1994   10.52   100.0000000     1052.00000      1.16269    1045.23597      1.47364    1043.42088
   10  1994   10.73   100.0000000     1073.00000      1.13234    1064.96861      1.43474    1062.81489
   11  1994   10.32   100.0000000     1032.00000      1.15372    1023.12178      1.46141    1020.74266
   12  1994   10.18   100.0000000     1018.00000      1.10838    1008.13384      1.40356    1005.49182
    1  1995    9.66   100.5138746      970.96403      1.09214     960.46158      1.38258     957.65120
    2  1995    9.72   100.5138746      976.99486      1.04050     965.38668      1.31680     962.28254
    3  1995   10.10   100.5138746     1015.19013      1.04584    1002.08230      1.32317     998.57947
    4  1995   10.46   100.5138746     1051.37513      1.08559    1036.71449      1.37308    1032.79932
    5  1995   10.52   100.5138746     1057.40596      1.12311    1041.53812      1.42013    1037.30347
    6  1995   10.52   100.5138746     1057.40596      1.12833    1040.40979      1.42633    1035.87714
    7  1995   11.05   100.5138746     1110.67831      1.12711    1091.69876      1.42437    1086.64050
    8  1995   10.84   100.5138746     1089.57040      1.18267    1069.76887      1.49417    1064.49525
    9  1995   10.97   100.5138746     1102.63720      1.15892    1081.43929      1.46372    1075.79762
   10  1995   10.82   100.5138746     1087.56012      1.17156    1065.48050      1.47926    1059.60827
   11  1995   10.90   100.5138746     1095.60123      1.15427    1072.20409      1.45700    1065.98572
   12  1995   11.26   100.5138746     1131.78623      1.16155    1106.45478      1.46577    1099.72682
    1  1996   11.45   101.4025915     1161.05967      1.19866    1133.87437      1.51216    1126.65889
    2  1996   11.52   101.4025915     1168.15785      1.22836    1139.57799      1.54919    1131.99757
    3  1996   11.72   101.4025915     1188.43837      1.23454    1158.12779      1.55653    1150.09377
    4  1996   12.06   101.4025915     1222.91525      1.25464    1190.47071      1.58142    1181.87685
    5  1996   12.02   101.4025915     1218.85915      1.28968    1185.23254      1.62512    1176.33174
    6  1996   12.17   101.4025915     1234.06954      1.28400    1198.73930      1.61750    1189.39392
    7  1996   11.78   101.4025915     1194.52253      1.29863    1159.02584      1.63546    1149.64313
    8  1996   11.96   101.4025915     1212.77499      1.25561    1175.48031      1.58080    1165.62904
    9  1996   12.23   101.4025915     1240.15369      1.27344    1200.74363      1.60278    1190.34063
   10  1996   12.17   101.4025915     1234.06954      1.30081    1193.55202      1.63676    1182.86410
   11  1996   12.71   101.4025915     1288.82694      1.29301    1245.21858      1.62648    1233.72296
   12  1996   12.64   102.7036672     1298.17435      1.34899    1252.90073      1.69641    1240.97432
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  29.82%
GROSS ANNUAL RETURN       =   9.94%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1252.90        1199.65
TOTAL RETURN                        25.29%         19.97%
AVERAGE ANNUAL RETURN                8.53%          6.83%

WITH DEATH BENEFIT CHARGE
ERV                               1240.97        1188.23
TOTAL RETURN                        24.10%         18.82%
AVERAGE ANNUAL RETURN                8.16%          6.46%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   10.52   100.5138746     1057.40596                 1000.00000                 1000.00000
    7  1995   11.05   100.5138746     1110.67831      1.08333    1049.29689      1.37503    1049.00519
    8  1995   10.84   100.5138746     1089.57040      1.13674    1028.21877      1.44242    1027.62693
    9  1995   10.97   100.5138746     1102.63720      1.11390    1039.43590      1.41302    1038.53785
   10  1995   10.82   100.5138746     1087.56012      1.12606    1024.09696      1.42802    1022.90922
   11  1995   10.90   100.5138746     1095.60123      1.10944    1030.55940      1.40653    1029.06578
   12  1995   11.26   100.5138746     1131.78623      1.11644    1063.47978      1.41500    1061.63828
    1  1996   11.45   101.4025915     1161.05967      1.15210    1089.83439      1.45979    1087.63757
    2  1996   11.52   101.4025915     1168.15785      1.18065    1095.31648      1.49554    1092.79134
    3  1996   11.72   101.4025915     1188.43837      1.18659    1113.14580      1.50262    1110.26079
    4  1996   12.06   101.4025915     1222.91525      1.20591    1144.23252      1.52665    1140.94308
    5  1996   12.02   101.4025915     1218.85915      1.23959    1139.19780      1.56883    1135.59002
    6  1996   12.17   101.4025915     1234.06954      1.23413    1152.17995      1.56147    1148.19980
    7  1996   11.78   101.4025915     1194.52253      1.24819    1114.00898      1.57881    1109.82576
    8  1996   11.96   101.4025915     1212.77499      1.20684    1129.82434      1.52605    1125.25800
    9  1996   12.23   101.4025915     1240.15369      1.22398    1154.10643      1.54727    1149.11372
   10  1996   12.17   101.4025915     1234.06954      1.25028    1147.19414      1.58007    1141.89613
   11  1996   12.71   101.4025915     1288.82694      1.24279    1196.85396      1.57015    1190.99352
   12  1996   12.64   102.7036672     1298.17435      1.29659    1204.23774      1.63766    1197.99373
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.77%
GROSS ANNUAL RETURN       =  13.93%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1204.24        1142.82
TOTAL RETURN                        20.42%         14.28%
AVERAGE ANNUAL RETURN               12.54%          8.86%

WITH DEATH BENEFIT CHARGE
ERV                               1197.99        1136.90
TOTAL RETURN                        19.80%         13.69%
AVERAGE ANNUAL RETURN               12.17%          8.50%


<PAGE>


T. Rowe Price Limited Term Bond
12/1996

Assume ($10000 @ $10.00 on  5/13/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 5/94     0.0101080000        5.00          0.202        100.202160
 6/94     0.0227390860        4.99          0.457        100.658774
 7/94     0.0254802850        5.04          0.509        101.167666
 8/94     0.0310070990        5.04          0.622        101.790070
 9/94     0.0333695090        5.01          0.678        102.468051
10/94     0.0289283280        4.98          0.595        103.063278
11/94     0.0311052550        4.93          0.650        103.713543
12/94     0.0273000000        4.92          0.575        104.289027
 1/95     0.0280000000        4.94          0.591        104.880139
 2/95     0.0287000000        4.96          0.607        105.487006
 3/95     0.0301000000        4.97          0.639        106.125871
 4/95     0.0262000000        4.98          0.558        106.684204
 5/95     0.0283000000        5.02          0.601        107.285631
 6/95     0.0295000000        5.01          0.632        107.917352
 7/95     0.0254251330        5.00          0.549        108.466115
 8/95     0.0274278140        5.00          0.595        109.061113
 9/95     0.0286146590        5.00          0.624        109.685262
10/95     0.0264917600        5.01          0.580        110.265253
11/95     0.0261262300        5.04          0.572        110.836844
12/95     0.0265365700        5.06          0.581        111.418114
 1/96     0.0242378560        5.07          0.533        111.950764
 2/96     0.0235427380        4.99          0.528        112.478946
 3/96     0.0239636480        4.94          0.546        113.024575
 4/96     0.0235631940        4.90          0.544        113.568089
 5/96     0.0250830810        4.87          0.585        114.153025
 6/96     0.0220828540        4.89          0.516        114.668531
 7/96     0.0238193190        4.88          0.560        115.228229
 8/96     0.0255629680        4.86          0.606        115.834315
 9/96     0.0221304100        4.89          0.524        116.358540
10/96     0.0240874040        4.94          0.567        116.925903
11/96     0.0247578130        4.97          0.582        117.508364
12/96     0.0241618420        4.93          0.576        118.084270

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995    5.06   111.4181142      563.77566                 1000.00000                 1000.00000
    1  1996    5.07   111.9507643      567.59038      1.08333    1005.68304      1.37503    1005.39134
    2  1996    4.99   112.4789462      561.26994      1.08949     993.39471      1.38245     992.81330
    3  1996    4.94   113.0245749      558.34140      1.07618     987.13529      1.36515     986.26795
    4  1996    4.90   113.5680892      556.48364      1.06940     982.78141      1.35615     981.63020
    5  1996    4.87   114.1530250      555.92523      1.06468     980.73056      1.34977     979.29540
    6  1996    4.89   114.6685311      560.72912      1.06246     988.14283      1.34656     986.41117
    7  1996    4.88   115.2282291      562.31376      1.07049     989.86487      1.35635     987.84245
    8  1996    4.86   115.8343146      562.95477      1.07235     989.92092      1.35832     987.61023
    9  1996    4.89   116.3585397      568.99326      1.07241     999.46681      1.35800     996.84576
   10  1996    4.94   116.9259031      577.61396      1.08276    1013.52678      1.37070    1010.57807
   11  1996    4.97   117.5083638      584.01657      1.09799    1023.66331      1.38958    1020.39032
   12  1996    4.93   118.0842702      582.15545      1.10897    1019.29218      1.40307    1015.73552
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   3.26%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1019.29         958.64
TOTAL RETURN                         1.93%         -4.14%

WITH DEATH BENEFIT CHARGE
ERV                               1015.74         955.30
TOTAL RETURN                         1.57%         -4.47%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995    5.06   111.4181142      563.77566                 1000.00000                 1000.00000
    1  1996    5.07   111.9507643      567.59038      1.08333    1005.68304      1.37503    1005.39134
    2  1996    4.99   112.4789462      561.26994      1.08949     993.39471      1.38245     992.81330
    3  1996    4.94   113.0245749      558.34140      1.07618     987.13529      1.36515     986.26795
    4  1996    4.90   113.5680892      556.48364      1.06940     982.78141      1.35615     981.63020
    5  1996    4.87   114.1530250      555.92523      1.06468     980.73056      1.34977     979.29540
    6  1996    4.89   114.6685311      560.72912      1.06246     988.14283      1.34656     986.41117
    7  1996    4.88   115.2282291      562.31376      1.07049     989.86487      1.35635     987.84245
    8  1996    4.86   115.8343146      562.95477      1.07235     989.92092      1.35832     987.61023
    9  1996    4.89   116.3585397      568.99326      1.07241     999.46681      1.35800     996.84576
   10  1996    4.94   116.9259031      577.61396      1.08276    1013.52678      1.37070    1010.57807
   11  1996    4.97   117.5083638      584.01657      1.09799    1023.66331      1.38958    1020.39032
   12  1996    4.93   118.0842702      582.15545      1.10897    1019.29218      1.40307    1015.73552
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   3.26%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1019.29         958.64
TOTAL RETURN                         1.93%         -4.14%

WITH DEATH BENEFIT CHARGE
ERV                               1015.74         955.30
TOTAL RETURN                         1.57%         -4.47%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    4  1994    5.00   100.0000000      500.00000                 1000.00000                 1000.00000
    5  1994    5.00   100.2021600      501.01080      1.08333    1000.93827      1.37503    1000.64657
    6  1994    4.99   100.6587743      502.28728      1.08435    1002.40412      1.37592    1001.82011
    7  1994    5.04   101.1676661      509.88504      1.08594    1016.48086      1.37754    1015.59641
    8  1994    5.04   101.7900700      513.02195      1.10119    1021.63327      1.39648    1020.44809
    9  1994    5.01   102.4680510      513.36494      1.10677    1021.20952      1.40315    1019.72716
   10  1994    4.98   103.0632777      513.25512      1.10631    1019.88476      1.40216    1018.10688
   11  1994    4.93   103.7135434      511.30777      1.10488    1014.91032      1.39993    1012.84412
   12  1994    4.92   104.2890271      513.10201      1.09949    1017.37228      1.39269    1015.00563
    1  1995    4.94   104.8801389      518.10789      1.10215    1026.19571      1.39567    1023.51245
    2  1995    4.96   105.4870059      523.21555      1.11171    1035.20054      1.40736    1032.19518
    3  1995    4.97   106.1258708      527.44558      1.12147    1042.44834      1.41930    1039.12085
    4  1995    4.98   106.6842037      531.28733      1.12932    1048.91190      1.42883    1045.26067
    5  1995    5.02   107.2856306      538.57387      1.13632    1062.16126      1.43727    1058.15900
    6  1995    5.01   107.9173524      540.66594      1.15067    1065.13651      1.45500    1060.81438
    7  1995    5.00   108.4661150      542.33058      1.15390    1067.26203      1.45866    1062.62183
    8  1995    5.00   109.0611127      545.30556      1.15620    1071.96036      1.46114    1066.98977
    9  1995    5.00   109.6852620      548.42631      1.16129    1076.93383      1.46715    1071.62893
   10  1995    5.01   110.2652532      552.42892      1.16668    1083.62699      1.47353    1077.97653
   11  1995    5.04   110.8368435      558.61769      1.17393    1094.59276      1.48225    1088.57068
   12  1995    5.06   111.4181142      563.77566      1.18581    1103.51382      1.49682    1097.12511
    1  1996    5.07   111.9507643      567.59038      1.19547    1109.78513      1.50858    1103.04009
    2  1996    4.99   112.4789462      561.26994      1.20227    1096.22479      1.51672    1089.24041
    3  1996    4.94   113.0245749      558.34140      1.18758    1089.31744      1.49774    1082.05933
    4  1996    4.90   113.5680892      556.48364      1.18009    1084.51287      1.48787    1076.97114
    5  1996    4.87   114.1530250      555.92523      1.17489    1082.24972      1.48087    1074.40958
    6  1996    4.89   114.6685311      560.72912      1.17244    1090.42927      1.47735    1082.21647
    7  1996    4.88   115.2282291      562.31376      1.18130    1092.32956      1.48808    1083.78677
    8  1996    4.86   115.8343146      562.95477      1.18336    1092.39141      1.49024    1083.53199
    9  1996    4.89   116.3585397      568.99326      1.18342    1102.92544      1.48989    1093.66452
   10  1996    4.94   116.9259031      577.61396      1.19484    1118.44080      1.50383    1108.73058
   11  1996    4.97   117.5083638      584.01657      1.21164    1129.62660      1.52454    1119.49585
   12  1996    4.93   118.0842702      582.15545      1.22376    1124.80300      1.53934    1114.38895
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  16.43%
GROSS ANNUAL RETURN       =   5.94%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1124.80        1077.00
TOTAL RETURN                        12.48%          7.70%
AVERAGE ANNUAL RETURN                4.56%          2.85%

WITH DEATH BENEFIT CHARGE
ERV                               1114.39        1067.03
TOTAL RETURN                        11.44%          6.70%
AVERAGE ANNUAL RETURN                4.19%          2.49%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995    5.01   107.9173524      540.66594                 1000.00000                 1000.00000
    7  1995    5.00   108.4661150      542.33058      1.08333    1001.99554      1.37503    1001.70384
    8  1995    5.00   109.0611127      545.30556      1.08550    1006.40655      1.37738    1005.82137
    9  1995    5.00   109.6852620      548.42631      1.09027    1011.07587      1.38304    1010.19458
   10  1995    5.01   110.2652532      552.42892      1.09533    1017.35973      1.38905    1016.17828
   11  1995    5.04   110.8368435      558.61769      1.10214    1027.65491      1.39728    1026.16509
   12  1995    5.06   111.4181142      563.77566      1.11329    1036.03041      1.41101    1034.22912
    1  1996    5.07   111.9507643      567.59038      1.12237    1041.91821      1.42210    1039.80500
    2  1996    4.99   112.4789462      561.26994      1.12874    1029.18713      1.42977    1026.79643
    3  1996    4.94   113.0245749      558.34140      1.11495    1022.70218      1.41188    1020.02703
    4  1996    4.90   113.5680892      556.48364      1.10793    1018.19143      1.40257    1015.23053
    5  1996    4.87   114.1530250      555.92523      1.10304    1016.06668      1.39598    1012.81582
    6  1996    4.89   114.6685311      560.72912      1.10074    1023.74602      1.39266    1020.17515
    7  1996    4.88   115.2282291      562.31376      1.10906    1025.53011      1.40277    1021.65543
    8  1996    4.86   115.8343146      562.95477      1.11099    1025.58817      1.40481    1021.41526
    9  1996    4.89   116.3585397      568.99326      1.11105    1035.47801      1.40448    1030.96691
   10  1996    4.94   116.9259031      577.61396      1.12177    1050.04456      1.41761    1045.16926
   11  1996    4.97   117.5083638      584.01657      1.13755    1060.54631      1.43714    1055.31738
   12  1996    4.93   118.0842702      582.15545      1.14893    1056.01769      1.45110    1050.50325
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   7.67%
GROSS ANNUAL RETURN       =   4.81%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1056.02        1002.16
TOTAL RETURN                         5.60%          0.22%
AVERAGE ANNUAL RETURN                3.53%          0.14%

WITH DEATH BENEFIT CHARGE
ERV                               1050.50         996.93
TOTAL RETURN                         5.05%         -0.31%
AVERAGE ANNUAL RETURN                3.18%         -0.20%


<PAGE>


T. Rowe Price New American Growth
12/1996

Assume ($10000 @ $10.00 on  3/31/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
 1/95     0.0200000000       10.31          0.194        100.193986
 1/96     0.4000000000       14.88          2.693        102.887373
12/96     0.1400000000       17.53          0.822        103.709064

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   15.23   100.1939864     1525.95441                 1000.00000                 1000.00000
    1  1996   15.14   102.8873732     1557.71483      1.08333    1019.73014      1.37503    1019.43844
    2  1996   15.59   102.8873732     1604.01415      1.10471    1048.93446      1.40176    1048.33703
    3  1996   16.19   102.8873732     1665.74657      1.13635    1088.16762      1.44150    1087.24205
    4  1996   16.47   102.8873732     1694.55504      1.17885    1105.80823      1.49499    1104.55050
    5  1996   16.82   102.8873732     1730.56562      1.19796    1128.10953      1.51879    1126.50425
    6  1996   16.84   102.8873732     1732.62336      1.22212    1128.22880      1.54898    1126.29475
    7  1996   15.65   102.8873732     1610.18739      1.22225    1047.28017      1.54869    1045.15634
    8  1996   16.45   102.8873732     1692.49729      1.13455    1099.68071      1.43712    1097.14574
    9  1996   17.38   102.8873732     1788.18255      1.19132    1160.65979      1.50861    1157.66421
   10  1996   17.27   102.8873732     1776.86493      1.25738    1152.05646      1.59183    1148.74540
   11  1996   17.98   102.8873732     1849.91497      1.24806    1198.17146      1.57956    1194.39277
   12  1996   17.67   103.7090635     1832.53915      1.29802    1185.61929      1.64233    1181.53179
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  20.09%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1185.62        1115.07
TOTAL RETURN                        18.56%         11.51%

WITH DEATH BENEFIT CHARGE
ERV                               1181.53        1111.23
TOTAL RETURN                        18.15%         11.12%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   15.23   100.1939864     1525.95441                 1000.00000                 1000.00000
    1  1996   15.14   102.8873732     1557.71483      1.08333    1019.73014      1.37503    1019.43844
    2  1996   15.59   102.8873732     1604.01415      1.10471    1048.93446      1.40176    1048.33703
    3  1996   16.19   102.8873732     1665.74657      1.13635    1088.16762      1.44150    1087.24205
    4  1996   16.47   102.8873732     1694.55504      1.17885    1105.80823      1.49499    1104.55050
    5  1996   16.82   102.8873732     1730.56562      1.19796    1128.10953      1.51879    1126.50425
    6  1996   16.84   102.8873732     1732.62336      1.22212    1128.22880      1.54898    1126.29475
    7  1996   15.65   102.8873732     1610.18739      1.22225    1047.28017      1.54869    1045.15634
    8  1996   16.45   102.8873732     1692.49729      1.13455    1099.68071      1.43712    1097.14574
    9  1996   17.38   102.8873732     1788.18255      1.19132    1160.65979      1.50861    1157.66421
   10  1996   17.27   102.8873732     1776.86493      1.25738    1152.05646      1.59183    1148.74540
   11  1996   17.98   102.8873732     1849.91497      1.24806    1198.17146      1.57956    1194.39277
   12  1996   17.67   103.7090635     1832.53915      1.29802    1185.61929      1.64233    1181.53179
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  20.09%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1185.62        1115.07
TOTAL RETURN                        18.56%         11.51%

WITH DEATH BENEFIT CHARGE
ERV                               1181.53        1111.23
TOTAL RETURN                        18.15%         11.12%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    3  1994   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    4  1994   10.12   100.0000000     1012.00000      1.08333    1010.91667      1.37503    1010.62497
    5  1994    9.98   100.0000000      998.00000      1.09516     995.83649      1.38964     995.25435
    6  1994    9.67   100.0000000      967.00000      1.07882     963.82487      1.36851     962.97112
    7  1994    9.79   100.0000000      979.00000      1.04414     974.74133      1.32412     973.59701
    8  1994   10.45   100.0000000     1045.00000      1.05597    1039.39826      1.33873    1037.89404
    9  1994   10.22   100.0000000     1022.00000      1.12601    1015.39553      1.42714    1013.62330
   10  1994   10.37   100.0000000     1037.00000      1.10001    1029.19859      1.39377    1027.10658
   11  1994    9.95   100.0000000      995.00000      1.11497     986.39959      1.41231     984.09498
   12  1994   10.10   100.0000000     1010.00000      1.06860    1000.20134      1.35316     997.57742
    1  1995   10.37   100.1939864     1039.01164      1.08355    1027.84797      1.37170    1024.86052
    2  1995   10.66   100.1939864     1068.06790      1.11350    1055.47852      1.40922    1052.11182
    3  1995   11.37   100.1939864     1139.20563      1.14344    1124.63432      1.44669    1120.74012
    4  1995   11.23   100.1939864     1125.17847      1.21835    1109.56822      1.54105    1105.39928
    5  1995   11.55   100.1939864     1157.24054      1.20203    1139.98345      1.51996    1135.37778
    6  1995   12.48   100.1939864     1250.42095      1.23498    1230.53934      1.56118    1225.23663
    7  1995   13.43   100.1939864     1345.60524      1.33308    1322.87712      1.68474    1316.81910
    8  1995   13.76   100.1939864     1378.66925      1.43312    1353.94955      1.81067    1347.36511
    9  1995   14.36   100.1939864     1438.78565      1.46678    1411.52127      1.85267    1404.26383
   10  1995   14.58   100.1939864     1460.82832      1.52915    1431.61710      1.93091    1423.84671
   11  1995   15.05   100.1939864     1507.91950      1.55092    1476.21570      1.95784    1467.78791
   12  1995   15.23   100.1939864     1525.95441      1.59923    1492.27220      2.01826    1483.32459
    1  1996   15.14   102.8873732     1557.71483      1.61663    1521.71495      2.03962    1512.15811
    2  1996   15.59   102.8873732     1604.01415      1.64852    1565.29573      2.07927    1555.02410
    3  1996   16.19   102.8873732     1665.74657      1.69574    1623.84229      2.13821    1612.73287
    4  1996   16.47   102.8873732     1694.55504      1.75916    1650.16688      2.21756    1638.40692
    5  1996   16.82   102.8873732     1730.56562      1.78768    1683.44649      2.25286    1670.97145
    6  1996   16.84   102.8873732     1732.62336      1.82373    1683.62448      2.29764    1670.66069
    7  1996   15.65   102.8873732     1610.18739      1.82393    1562.82709      2.29721    1550.30610
    8  1996   16.45   102.8873732     1692.49729      1.69306    1641.02295      2.13172    1627.42325
    9  1996   17.38   102.8873732     1788.18255      1.77777    1732.02034      2.23776    1717.19179
   10  1996   17.27   102.8873732     1776.86493      1.87636    1719.18183      2.36120    1703.96229
   11  1996   17.98   102.8873732     1849.91497      1.86245    1787.99796      2.34300    1771.67217
   12  1996   17.67   103.7090635     1832.53915      1.93700    1769.26672      2.43611    1752.59516
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  83.25%
GROSS ANNUAL RETURN       =  24.61%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1769.27        1694.07
TOTAL RETURN                        76.93%         69.41%
AVERAGE ANNUAL RETURN               23.03%         21.10%

WITH DEATH BENEFIT CHARGE
ERV                               1752.60        1678.11
TOTAL RETURN                        75.26%         67.81%
AVERAGE ANNUAL RETURN               22.60%         20.68%



<TABLE>
<CAPTION>
Return for Product Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1995   12.48   100.1939864     1250.42095                 1000.00000                 1000.00000
    7  1995   13.43   100.1939864     1345.60524      1.08333    1075.03846      1.37503    1074.74676
    8  1995   13.76   100.1939864     1378.66925      1.16462    1100.28952      1.47781    1099.67747
    9  1995   14.36   100.1939864     1438.78565      1.19198    1147.07529      1.51209    1146.11643
   10  1995   14.58   100.1939864     1460.82832      1.24266    1163.40620      1.57595    1162.09937
   11  1995   15.05   100.1939864     1507.91950      1.26036    1199.64933      1.59793    1197.96281
   12  1995   15.23   100.1939864     1525.95441      1.29962    1212.69768      1.64724    1210.64336
    1  1996   15.14   102.8873732     1557.71483      1.31376    1236.62438      1.66467    1234.17639
    2  1996   15.59   102.8873732     1604.01415      1.33968    1272.04038      1.69703    1269.16227
    3  1996   16.19   102.8873732     1665.74657      1.37804    1319.61835      1.74514    1316.26237
    4  1996   16.47   102.8873732     1694.55504      1.42959    1341.01107      1.80990    1337.21673
    5  1996   16.82   102.8873732     1730.56562      1.45276    1368.05581      1.83872    1363.79489
    6  1996   16.84   102.8873732     1732.62336      1.48206    1368.20045      1.87526    1363.54126
    7  1996   15.65   102.8873732     1610.18739      1.48222    1270.03423      1.87491    1265.31159
    8  1996   16.45   102.8873732     1692.49729      1.37587    1333.58024      1.73985    1328.25221
    9  1996   17.38   102.8873732     1788.18255      1.44471    1407.52943      1.82639    1401.51849
   10  1996   17.27   102.8873732     1776.86493      1.52482    1397.09619      1.92713    1390.72099
   11  1996   17.98   102.8873732     1849.91497      1.51352    1453.01974      1.91229    1445.98368
   12  1996   17.67   103.7090635     1832.53915      1.57410    1437.79777      1.98828    1430.41362
</TABLE>
SURRENDER CHARGE          =   6.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  46.55%
GROSS ANNUAL RETURN       =  27.51%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1437.80        1364.47
TOTAL RETURN                        43.78%         36.45%
AVERAGE ANNUAL RETURN               25.97%         21.85%

WITH DEATH BENEFIT CHARGE
ERV                               1430.41        1357.46
TOTAL RETURN                        43.04%         35.75%
AVERAGE ANNUAL RETURN               25.56%         21.45%


<PAGE>


Fidelity Index 500
12/1996

Assume ($10000 @ $10.00 on  8/27/1992)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/92     0.5500000000       52.28          1.052        101.052028
 2/93     0.1500000000       54.16          0.280        101.331898
12/93     1.8200000000       55.63          3.315        104.647089
 2/94     0.1000000000       56.17          0.186        104.833393
 2/95     1.0800000000       57.65          1.964        106.797315
 2/96     3.2500000000       75.06          4.624        111.421499

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   75.71   106.7973146     8085.62469                 1000.00000                 1000.00000
    1  1996   78.30   106.7973146     8362.22973      1.08333    1033.12615      1.37503    1032.83445
    2  1996   75.75   111.4214989     8440.17854      1.11922    1041.63725      1.42018    1041.04187
    3  1996   76.53   111.4214989     8527.08731      1.12844    1051.23458      1.43147    1050.33004
    4  1996   77.60   111.4214989     8646.30831      1.13884    1064.79352      1.44424    1063.57093
    5  1996   79.58   111.4214989     8866.92288      1.15353    1090.80870      1.46245    1089.24600
    6  1996   79.92   111.4214989     8904.80619      1.18171    1094.28739      1.49775    1092.40197
    7  1996   76.38   111.4214989     8510.37408      1.18548    1044.63122      1.50209    1042.51271
    8  1996   77.95   111.4214989     8685.30584      1.13168    1064.97206      1.43349    1062.50819
    9  1996   82.31   111.4214989     9171.10357      1.15372    1123.38573      1.46098    1120.47679
   10  1996   84.58   111.4214989     9424.03037      1.21700    1153.15021      1.54069    1149.83735
   11  1996   90.92   111.4214989    10130.44268      1.24925    1238.33951      1.58106    1234.44651
   12  1996   89.13   111.4214989     9930.99819      1.34153    1212.61800      1.69741    1208.44577
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.82%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1212.62        1140.47
TOTAL RETURN                        21.26%         14.05%

WITH DEATH BENEFIT CHARGE
ERV                               1208.45        1136.54
TOTAL RETURN                        20.84%         13.65%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   75.71   106.7973146     8085.62469                 1000.00000                 1000.00000
    1  1996   78.30   106.7973146     8362.22973      1.08333    1033.12615      1.37503    1032.83445
    2  1996   75.75   111.4214989     8440.17854      1.11922    1041.63725      1.42018    1041.04187
    3  1996   76.53   111.4214989     8527.08731      1.12844    1051.23458      1.43147    1050.33004
    4  1996   77.60   111.4214989     8646.30831      1.13884    1064.79352      1.44424    1063.57093
    5  1996   79.58   111.4214989     8866.92288      1.15353    1090.80870      1.46245    1089.24600
    6  1996   79.92   111.4214989     8904.80619      1.18171    1094.28739      1.49775    1092.40197
    7  1996   76.38   111.4214989     8510.37408      1.18548    1044.63122      1.50209    1042.51271
    8  1996   77.95   111.4214989     8685.30584      1.13168    1064.97206      1.43349    1062.50819
    9  1996   82.31   111.4214989     9171.10357      1.15372    1123.38573      1.46098    1120.47679
   10  1996   84.58   111.4214989     9424.03037      1.21700    1153.15021      1.54069    1149.83735
   11  1996   90.92   111.4214989    10130.44268      1.24925    1238.33951      1.58106    1234.44651
   12  1996   89.13   111.4214989     9930.99819      1.34153    1212.61800      1.69741    1208.44577
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.82%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1212.62        1140.47
TOTAL RETURN                        21.26%         14.05%

WITH DEATH BENEFIT CHARGE
ERV                               1208.45        1136.54
TOTAL RETURN                        20.84%         13.65%



<TABLE>
<CAPTION>
Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   55.74   104.6470890     5833.02874                 1000.00000                 1000.00000
    1  1994   57.62   104.6470890     6029.76527      1.08333    1032.64469      1.37503    1032.35299
    2  1994   55.96   104.8333932     5866.47669      1.11870    1003.56154      1.41952    1002.97692
    3  1994   53.53   104.8333932     5611.73154      1.08719     958.89582      1.37913     958.04465
    4  1994   54.17   104.8333932     5678.82491      1.03880     969.32149      1.31734     968.18160
    5  1994   55.01   104.8333932     5766.88496      1.05010     983.30240      1.33128     981.86366
    6  1994   53.67   104.8333932     5626.40822      1.06524     958.28469      1.35010     956.59614
    7  1994   55.44   104.8333932     5811.96332      1.03814     988.85013      1.31535     986.82868
    8  1994   57.65   104.8333932     6043.64512      1.07125    1027.19732      1.35692    1024.80962
    9  1994   56.25   104.8333932     5896.87837      1.11280    1001.13958      1.40915     998.51351
   10  1994   57.50   104.8333932     6027.92011      1.08457    1022.30255      1.37299    1019.32971
   11  1994   55.41   104.8333932     5808.81832      1.10749     984.03658      1.40161     980.87768
   12  1994   56.22   104.8333932     5893.73337      1.06604     997.35549      1.34874     993.86771
    1  1995   57.71   104.8333932     6049.93512      1.08047    1022.70795      1.36660    1018.84160
    2  1995   58.82   106.7973146     6281.81804      1.10793    1060.79854      1.40094    1056.49099
    3  1995   60.54   106.7973146     6465.50942      1.14920    1090.66895      1.45271    1085.93193
    4  1995   62.32   106.7973146     6655.60864      1.18156    1121.55530      1.49319    1116.36736
    5  1995   64.77   106.7973146     6917.26207      1.21502    1164.43223      1.53504    1158.72032
    6  1995   66.24   106.7973146     7074.25412      1.26147    1189.59836      1.59328    1183.42500
    7  1995   68.45   106.7973146     7310.27618      1.28873    1227.99882      1.62725    1221.28098
    8  1995   68.62   106.7973146     7328.43173      1.33033    1229.71831      1.67930    1222.63481
    9  1995   71.49   106.7973146     7634.94002      1.33219    1279.81851      1.68116    1272.08979
   10  1995   71.25   106.7973146     7609.30866      1.38647    1274.13555      1.74917    1266.07007
   11  1995   74.35   106.7973146     7940.38034      1.38031    1328.19131      1.74089    1319.41434
   12  1995   75.71   106.7973146     8085.62469      1.43887    1351.04753      1.81424    1341.73465
    1  1996   78.30   106.7973146     8362.22973      1.46363    1395.80253      1.84493    1385.78977
    2  1996   75.75   111.4214989     8440.17854      1.51212    1407.30143      1.90551    1396.80194
    3  1996   76.53   111.4214989     8527.08731      1.52458    1420.26788      1.92065    1409.26421
    4  1996   77.60   111.4214989     8646.30831      1.53862    1438.58665      1.93779    1427.02997
    5  1996   79.58   111.4214989     8866.92288      1.55847    1473.73439      1.96221    1461.47909
    6  1996   79.92   111.4214989     8904.80619      1.59655    1478.43427      2.00958    1465.71357
    7  1996   76.38   111.4214989     8510.37408      1.60164    1411.34643      2.01540    1398.77542
    8  1996   77.95   111.4214989     8685.30584      1.52896    1438.82787      1.92336    1425.60405
    9  1996   82.31   111.4214989     9171.10357      1.55873    1517.74752      1.96025    1503.38253
   10  1996   84.58   111.4214989     9424.03037      1.64423    1557.96074      2.06720    1542.77661
   11  1996   90.92   111.4214989    10130.44268      1.68779    1673.05554      2.12137    1656.29964
   12  1996   89.13   111.4214989     9930.99819      1.81248    1638.30455      2.27747    1621.41355
</TABLE>

SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  70.25%
GROSS ANNUAL RETURN       =  19.41%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1638.30        1568.68
TOTAL RETURN                        63.83%         56.87%
AVERAGE ANNUAL RETURN               17.89%         16.19%

WITH DEATH BENEFIT CHARGE
ERV                               1621.41        1552.50
TOTAL RETURN                        62.14%         55.25%
AVERAGE ANNUAL RETURN               17.48%         15.79%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    7  1992   50.00   100.0000000     5000.00000                 1000.00000                 1000.00000
    8  1992   50.07   100.0000000     5007.00000      1.08333    1000.31667      1.37503    1000.02497
    9  1992   50.65   100.0000000     5065.00000      1.08368    1010.82044      1.37507    1010.23397
   10  1992   50.76   100.0000000     5076.00000      1.09506    1011.92065      1.38911    1011.03886
   11  1992   52.49   100.0000000     5249.00000      1.09625    1045.31264      1.39021    1044.10683
   12  1992   52.60   101.0520275     5315.33665      1.13242    1057.39084      1.43568    1055.86652
    1  1993   52.98   101.0520275     5353.73642      1.14551    1063.88427      1.45185    1062.04261
    2  1993   53.57   101.3318984     5428.34980      1.15254    1077.55876      1.46034    1075.38362
    3  1993   54.75   101.3318984     5547.92144      1.16736    1100.12707      1.47869    1097.59268
    4  1993   53.40   101.3318984     5411.12337      1.19180    1071.80884      1.50923    1069.01953
    5  1993   54.79   101.3318984     5551.97471      1.16113    1098.54686      1.46994    1095.37613
    6  1993   54.93   101.3318984     5566.16118      1.19009    1100.16378      1.50618    1096.66887
    7  1993   54.68   101.3318984     5540.82820      1.19184    1093.96482      1.50796    1090.16970
    8  1993   56.75   101.3318984     5750.58523      1.18513    1134.19351      1.49902    1129.94082
    9  1993   56.29   101.3318984     5703.97256      1.22871    1123.77133      1.55371    1119.22812
   10  1993   57.44   101.3318984     5820.50424      1.21742    1145.51247      1.53898    1140.55488
   11  1993   56.88   101.3318984     5763.75838      1.24097    1133.10355      1.56830    1127.86697
   12  1993   55.74   104.6470890     5833.02874      1.22753    1145.49396      1.55085    1139.87111
    1  1994   57.62   104.6470890     6029.76527      1.24095    1182.88825      1.56736    1176.74935
    2  1994   55.96   104.8333932     5866.47669      1.28146    1149.57368      1.61807    1143.26441
    3  1994   53.53   104.8333932     5611.73154      1.24537    1098.40936      1.57203    1092.04742
    4  1994   54.17   104.8333932     5678.82491      1.18994    1110.35190      1.50160    1103.60224
    5  1994   55.01   104.8333932     5766.88496      1.20288    1126.36696      1.51749    1119.19802
    6  1994   53.67   104.8333932     5626.40822      1.22023    1097.70932      1.53893    1090.39631
    7  1994   55.44   104.8333932     5811.96332      1.18919    1132.72184      1.49933    1124.85750
    8  1994   57.65   104.8333932     6043.64512      1.22712    1176.64832      1.54672    1168.15089
    9  1994   56.25   104.8333932     5896.87837      1.27470    1146.79933      1.60625    1138.17671
   10  1994   57.50   104.8333932     6027.92011      1.24237    1171.04140      1.56503    1161.90449
   11  1994   55.41   104.8333932     5808.81832      1.26863    1127.20796      1.59766    1118.07413
   12  1994   56.22   104.8333932     5893.73337      1.22114    1142.46468      1.53739    1132.88109
    1  1995   57.71   104.8333932     6049.93512      1.23767    1171.50578      1.55775    1161.34811
    2  1995   58.82   106.7973146     6281.81804      1.26913    1215.13832      1.59689    1204.26356
    3  1995   60.54   106.7973146     6465.50942      1.31640    1249.35469      1.65590    1237.82244
    4  1995   62.32   106.7973146     6655.60864      1.35347    1284.73481      1.70205    1272.51491
    5  1995   64.77   106.7973146     6917.26207      1.39180    1333.85008      1.74975    1320.79182
    6  1995   66.24   106.7973146     7074.25412      1.44500    1362.67773      1.81613    1348.95197
    7  1995   68.45   106.7973146     7310.27618      1.47623    1406.66523      1.85485    1392.10291
    8  1995   68.62   106.7973146     7328.43173      1.52389    1408.63489      1.91419    1393.64610
    9  1995   71.49   106.7973146     7634.94002      1.52602    1466.02437      1.91631    1450.01840
   10  1995   71.25   106.7973146     7609.30866      1.58819    1459.51457      1.99382    1443.15670
   11  1995   74.35   106.7973146     7940.38034      1.58114    1521.43511      1.98439    1503.96229
   12  1995   75.71   106.7973146     8085.62469      1.64822    1547.61678      2.06800    1529.40456
    1  1996   78.30   106.7973146     8362.22973      1.67658    1598.88336      2.10298    1579.62172
    2  1996   75.75   111.4214989     8440.17854      1.73212    1612.05528      2.17203    1592.17419
    3  1996   76.53   111.4214989     8527.08731      1.74639    1626.90827      2.18929    1606.37956
    4  1996   77.60   111.4214989     8646.30831      1.76248    1647.89232      2.20883    1626.63024
    5  1996   79.58   111.4214989     8866.92288      1.78522    1688.15384      2.23667    1665.89780
    6  1996   79.92   111.4214989     8904.80619      1.82883    1693.53752      2.29066    1670.72456
    7  1996   76.38   111.4214989     8510.37408      1.83467    1616.68881      2.29730    1594.42370
    8  1996   77.95   111.4214989     8685.30584      1.75141    1648.16863      2.19239    1625.00488
    9  1996   82.31   111.4214989     9171.10357      1.78552    1738.57061      2.23444    1713.66231
   10  1996   84.58   111.4214989     9424.03037      1.88345    1784.63461      2.35634    1758.56649
   11  1996   90.92   111.4214989    10130.44268      1.93335    1916.47500      2.41809    1887.96812
   12  1996   89.13   111.4214989     9930.99819      2.07618    1876.66796      2.59602    1848.20247
</TABLE>
SURRENDER CHARGE          =   3.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  98.62%
GROSS ANNUAL RETURN       =  17.11%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1876.67        1828.81
TOTAL RETURN                        87.67%         82.88%
AVERAGE ANNUAL RETURN               15.59%         14.90%

WITH DEATH BENEFIT CHARGE
ERV                               1848.20        1801.07
TOTAL RETURN                        84.82%         80.11%
AVERAGE ANNUAL RETURN               15.18%         14.50%






<PAGE>


Scudder Discovery
12/1996

Assume ($10000 @ $10.00 on  5/ 1/1996)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
eturn for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    4  1996    6.00   100.0000000      600.00000                 1000.00000                 1000.00000
    5  1996    6.12   100.0000000      612.00000      1.08333    1018.91667      1.37503    1018.62497
    6  1996    6.10   100.0000000      610.00000      1.10383    1014.48305      1.40064    1013.89548
    7  1996    5.87   100.0000000      587.00000      1.09902     975.13302      1.39414     974.27250
    8  1996    6.05   100.0000000      605.00000      1.05639    1003.97849      1.33966    1002.80832
    9  1996    6.23   100.0000000      623.00000      1.08764    1032.76129      1.37889    1031.26504
   10  1996    6.21   100.0000000      621.00000      1.11882    1028.32702      1.41802    1026.53638
   11  1996    6.33   100.0000000      633.00000      1.11402    1047.08405      1.41152    1044.96131
   12  1996    6.33   100.0000000      633.00000      1.13434    1045.94971      1.43686    1043.52445
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =   5.50%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1045.95         983.72
TOTAL RETURN                         4.59%         -1.63%

WITH DEATH BENEFIT CHARGE
ERV                               1043.52         981.43
TOTAL RETURN                         4.35%         -1.86%


<PAGE>


Scudder Growth & Income
12/1996

Assume ($10000 @ $10.00 on  5/ 2/1994)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
10/94     0.0350000000        6.35          0.551        100.551181
 1/95     0.0450000000        6.29          0.719        101.270546
 2/95     0.0400000000        6.43          0.630        101.900534
 4/95     0.0400000000        6.75          0.604        102.504389
 7/95     0.0500000000        7.24          0.708        103.212292
10/95     0.0500000000        7.40          0.697        103.909672
 1/96     0.0550000000        8.04          0.711        104.620497
 2/96     0.1050000000        8.25          1.332        105.952031
 4/96     0.0500000000        8.36          0.634        106.585715
 7/96     0.0550000000        8.02          0.731        107.316664
10/96     0.0650000000        8.78          0.794        108.111150

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995    7.98   103.9096721      829.19918                 1000.00000                 1000.00000
    1  1996    8.17   104.6204970      854.74946      1.08333    1029.72986      1.37503    1029.43816
    2  1996    8.18   105.9520306      866.68761      1.11554    1042.99640      1.41551    1042.40065
    3  1996    8.30   105.9520306      879.40185      1.12991    1057.16716      1.43334    1056.25926
    4  1996    8.36   106.5857150      891.05658      1.14526    1070.03255      1.45239    1068.80548
    5  1996    8.45   106.5857150      900.64929      1.15920    1080.39284      1.46964    1078.84212
    6  1996    8.45   106.5857150      900.64929      1.17043    1079.22241      1.48344    1077.35867
    7  1996    8.11   107.3166644      870.33815      1.16916    1041.73227      1.48140    1039.61901
    8  1996    8.33   107.3166644      893.94781      1.12854    1068.86280      1.42951    1066.39125
    9  1996    8.71   107.3166644      934.72815      1.15793    1116.46452      1.46632    1113.57183
   10  1996    8.81   108.1111500      952.45923      1.20950    1136.43350      1.53120    1133.16424
   11  1996    9.38   108.1111500     1014.08259      1.23114    1208.72871      1.55814    1204.92093
   12  1996    9.37   108.1111500     1013.00148      1.30946    1206.13063      1.65681    1201.97956
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.17%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1206.13        1134.37
TOTAL RETURN                        20.61%         13.44%

WITH DEATH BENEFIT CHARGE
ERV                               1201.98        1130.46
TOTAL RETURN                        20.20%         13.05%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995    7.98   103.9096721      829.19918                 1000.00000                 1000.00000
    1  1996    8.17   104.6204970      854.74946      1.08333    1029.72986      1.37503    1029.43816
    2  1996    8.18   105.9520306      866.68761      1.11554    1042.99640      1.41551    1042.40065
    3  1996    8.30   105.9520306      879.40185      1.12991    1057.16716      1.43334    1056.25926
    4  1996    8.36   106.5857150      891.05658      1.14526    1070.03255      1.45239    1068.80548
    5  1996    8.45   106.5857150      900.64929      1.15920    1080.39284      1.46964    1078.84212
    6  1996    8.45   106.5857150      900.64929      1.17043    1079.22241      1.48344    1077.35867
    7  1996    8.11   107.3166644      870.33815      1.16916    1041.73227      1.48140    1039.61901
    8  1996    8.33   107.3166644      893.94781      1.12854    1068.86280      1.42951    1066.39125
    9  1996    8.71   107.3166644      934.72815      1.15793    1116.46452      1.46632    1113.57183
   10  1996    8.81   108.1111500      952.45923      1.20950    1136.43350      1.53120    1133.16424
   11  1996    9.38   108.1111500     1014.08259      1.23114    1208.72871      1.55814    1204.92093
   12  1996    9.37   108.1111500     1013.00148      1.30946    1206.13063      1.65681    1201.97956
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  22.17%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1206.13        1134.37
TOTAL RETURN                        20.61%         13.44%

WITH DEATH BENEFIT CHARGE
ERV                               1201.98        1130.46
TOTAL RETURN                        20.20%         13.05%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    4  1994    6.00   100.0000000      600.00000                 1000.00000                 1000.00000
    5  1994    6.15   100.0000000      615.00000      1.08333    1023.91667      1.37503    1023.62497
    6  1994    6.06   100.0000000      606.00000      1.10924    1007.82328      1.40752    1007.23757
    7  1994    6.19   100.0000000      619.00000      1.09181    1028.35144      1.38499    1027.45999
    8  1994    6.53   100.0000000      653.00000      1.11405    1083.72196      1.41279    1082.48281
    9  1994    6.45   100.0000000      645.00000      1.17403    1069.27109      1.48845    1067.73270
   10  1994    6.43   100.5511811      646.54409      1.15838    1070.67249      1.46817    1068.82062
   11  1994    6.17   100.5511811      620.40079      1.15990    1026.21946      1.46966    1024.13271
   12  1994    6.26   100.5511811      629.45039      1.11174    1040.07689      1.40822    1037.66322
    1  1995    6.30   101.2705457      638.00444      1.12675    1053.08448      1.42682    1050.33793
    2  1995    6.43   101.9005335      655.22043      1.14084    1080.36020      1.44425    1077.23613
    3  1995    6.58   101.9005335      670.50551      1.17039    1104.39261      1.48124    1100.88482
    4  1995    6.72   102.5043885      688.82949      1.19643    1133.37770      1.51375    1129.45672
    5  1995    6.97   102.5043885      714.45559      1.22783    1174.31422      1.55304    1169.92216
    6  1995    7.09   102.5043885      726.75611      1.27217    1193.25980      1.60868    1188.45561
    7  1995    7.20   103.2122918      743.12850      1.29270    1218.84890      1.63417    1213.59501
    8  1995    7.28   103.2122918      751.38548      1.32042    1231.07124      1.66873    1225.41066
    9  1995    7.56   103.2122918      780.28493      1.33366    1277.08647      1.68498    1270.85686
   10  1995    7.38   103.9096721      766.85338      1.38351    1253.71965      1.74747    1247.23332
   11  1995    7.73   103.9096721      803.22177      1.35820    1311.81971      1.71499    1304.66896
   12  1995    7.98   103.9096721      829.19918      1.42114    1352.82482      1.79396    1345.06998
    1  1996    8.17   104.6204970      854.74946      1.46556    1393.04412      1.84952    1384.66637
    2  1996    8.18   105.9520306      866.68761      1.50913    1410.99141      1.90396    1402.10182
    3  1996    8.30   105.9520306      879.40185      1.52857    1430.16198      1.92794    1420.74262
    4  1996    8.36   106.5857150      891.05658      1.54934    1447.56659      1.95357    1437.61817
    5  1996    8.45   106.5857150      900.64929      1.56820    1461.58224      1.97677    1451.11815
    6  1996    8.45   106.5857150      900.64929      1.58338    1459.99886      1.99534    1449.12281
    7  1996    8.11   107.3166644      870.33815      1.58167    1409.28127      1.99259    1398.36033
    8  1996    8.33   107.3166644      893.94781      1.52672    1445.98413      1.92279    1434.37086
    9  1996    8.71   107.3166644      934.72815      1.56648    1510.38091      1.97231    1497.83204
   10  1996    8.81   108.1111500      952.45923      1.63625    1537.39545      2.05957    1524.18521
   11  1996    9.38   108.1111500     1014.08259      1.66551    1635.19820      2.09581    1620.70297
   12  1996    9.37   108.1111500     1013.00148      1.77146    1631.68345      2.22852    1616.74662
</TABLE>

SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  68.83%
GROSS ANNUAL RETURN       =  21.71%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1631.68        1562.34
TOTAL RETURN                        63.17%         56.23%
AVERAGE ANNUAL RETURN               20.16%         18.22%

WITH DEATH BENEFIT CHARGE
ERV                               1616.75        1548.03
TOTAL RETURN                        61.67%         54.80%
AVERAGE ANNUAL RETURN               19.75%         17.81%




<PAGE>


Pioneer Capital Growth
12/1996

Assume ($10000 @ $10.00 on  7/25/1990)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/91     0.3600000000       10.65          3.380        103.380282
12/92     0.6600000000       13.44          5.077        108.456992
 2/93     0.2550000000        8.12          3.406        111.862969
12/93     1.6600000000       14.42         12.877        124.740398
12/94     0.9470000000       15.56          7.592        132.332246
12/95     1.9626000000       18.40         14.115        146.447206
12/96     0.9472000000       19.64          7.063        153.510078

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   18.70   146.4472063     2738.56276                 1000.00000                 1000.00000
    1  1996   18.88   146.4472063     2764.92326      1.08333    1008.54234      1.37503    1008.25064
    2  1996   18.99   146.4472063     2781.03245      1.09259    1013.32579      1.38638    1012.73860
    3  1996   19.18   146.4472063     2808.85742      1.09777    1022.36661      1.39255    1021.47877
    4  1996   20.70   146.4472063     3031.45717      1.10756    1102.28080      1.40457    1101.02559
    5  1996   21.46   146.4472063     3142.75705      1.19414    1141.55688      1.51395    1139.93578
    6  1996   20.57   146.4472063     3012.41903      1.23669    1092.97697      1.56745    1091.09233
    7  1996   19.06   146.4472063     2791.28375      1.18406    1011.55979      1.50029    1009.49727
    8  1996   19.66   146.4472063     2879.15208      1.09586    1042.30737      1.38809    1039.88769
    9  1996   20.11   146.4472063     2945.05332      1.12917    1065.03570      1.42988    1062.25992
   10  1996   19.85   146.4472063     2906.97705      1.15379    1050.11218      1.46064    1047.06543
   11  1996   20.49   146.4472063     3000.70326      1.13762    1082.83208      1.43975    1079.38497
   12  1996   19.92   153.5100777     3057.92075      1.17307    1102.30648      1.48419    1098.48252
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  11.66%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1102.31        1036.72
TOTAL RETURN                        10.23%          3.67%

WITH DEATH BENEFIT CHARGE
ERV                               1098.48        1033.12
TOTAL RETURN                         9.85%          3.31%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   18.70   146.4472063     2738.56276                 1000.00000                 1000.00000
    1  1996   18.88   146.4472063     2764.92326      1.08333    1008.54234      1.37503    1008.25064
    2  1996   18.99   146.4472063     2781.03245      1.09259    1013.32579      1.38638    1012.73860
    3  1996   19.18   146.4472063     2808.85742      1.09777    1022.36661      1.39255    1021.47877
    4  1996   20.70   146.4472063     3031.45717      1.10756    1102.28080      1.40457    1101.02559
    5  1996   21.46   146.4472063     3142.75705      1.19414    1141.55688      1.51395    1139.93578
    6  1996   20.57   146.4472063     3012.41903      1.23669    1092.97697      1.56745    1091.09233
    7  1996   19.06   146.4472063     2791.28375      1.18406    1011.55979      1.50029    1009.49727
    8  1996   19.66   146.4472063     2879.15208      1.09586    1042.30737      1.38809    1039.88769
    9  1996   20.11   146.4472063     2945.05332      1.12917    1065.03570      1.42988    1062.25992
   10  1996   19.85   146.4472063     2906.97705      1.15379    1050.11218      1.46064    1047.06543
   11  1996   20.49   146.4472063     3000.70326      1.13762    1082.83208      1.43975    1079.38497
   12  1996   19.92   153.5100777     3057.92075      1.17307    1102.30648      1.48419    1098.48252
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  11.66%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1102.31        1036.72
TOTAL RETURN                        10.23%          3.67%

WITH DEATH BENEFIT CHARGE
ERV                               1098.48        1033.12
TOTAL RETURN                         9.85%          3.31%



<TABLE>
<CAPTION>
Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   14.62   124.7403981     1823.70462                 1000.00000                 1000.00000
    1  1994   15.94   124.7403981     1988.36195      1.08333    1089.20394      1.37503    1088.91224
    2  1994   15.97   124.7403981     1992.10416      1.17997    1090.07392      1.49729    1089.46435
    3  1994   15.28   124.7403981     1906.03328      1.18091    1041.79526      1.49805    1040.89489
    4  1994   15.43   124.7403981     1924.74434      1.12861    1050.89370      1.43127    1049.68183
    5  1994   15.50   124.7403981     1933.47617      1.13847    1054.52273      1.44335    1053.00049
    6  1994   15.41   124.7403981     1922.24953      1.14240    1047.25729      1.44791    1045.43838
    7  1994   15.70   124.7403981     1958.42425      1.13453    1065.83105      1.43751    1063.67492
    8  1994   16.40   124.7403981     2045.74253      1.15465    1112.19753      1.46259    1109.63733
    9  1994   16.76   124.7403981     2090.64907      1.20488    1135.40674      1.52579    1132.46944
   10  1994   17.26   124.7403981     2153.01927      1.23002    1168.04923      1.55718    1164.69714
   11  1994   16.74   124.7403981     2088.15426      1.26539    1131.59348      1.60150    1128.00627
   12  1994   15.83   132.3322462     2094.81946      1.22589    1133.97953      1.55105    1130.05572
    1  1995   16.15   132.3322462     2137.16578      1.22848    1155.67420      1.55386    1151.34568
    2  1995   16.54   132.3322462     2188.77535      1.25198    1182.33014      1.58314    1177.56594
    3  1995   17.08   132.3322462     2260.23477      1.28086    1219.65015      1.61919    1214.39207
    4  1995   17.87   132.3322462     2364.77724      1.32129    1274.74125      1.66983    1268.89143
    5  1995   18.31   132.3322462     2423.00343      1.38097    1304.74731      1.74477    1298.38965
    6  1995   18.81   132.3322462     2489.16955      1.41348    1338.96320      1.78533    1332.06007
    7  1995   19.61   132.3322462     2595.03535      1.45054    1394.45952      1.83163    1386.88172
    8  1995   20.04   132.3322462     2651.93821      1.51066    1423.52599      1.90701    1415.38568
    9  1995   20.50   132.3322462     2712.81105      1.54215    1454.65958      1.94620    1445.92837
   10  1995   19.41   132.3322462     2568.56890      1.57588    1375.73839      1.98820    1367.05910
   11  1995   20.27   132.3322462     2682.37463      1.49038    1435.20292      1.87975    1425.74972
   12  1995   18.70   146.4472063     2738.56276      1.55480    1463.71154      1.96045    1453.65467
    1  1996   18.88   146.4472063     2764.92326      1.58569    1476.21506      1.99882    1465.64824
    2  1996   18.99   146.4472063     2781.03245      1.59923    1483.21666      2.01532    1472.17219
    3  1996   19.18   146.4472063     2808.85742      1.60682    1496.44981      2.02429    1484.87738
    4  1996   20.70   146.4472063     3031.45717      1.62115    1613.42114      2.04176    1600.51100
    5  1996   21.46   146.4472063     3142.75705      1.74787    1670.90998      2.20076    1657.07296
    6  1996   20.57   146.4472063     3012.41903      1.81015    1599.80301      2.27853    1586.07146
    7  1996   19.06   146.4472063     2791.28375      1.73312    1480.63175      2.18090    1467.46042
    8  1996   19.66   146.4472063     2879.15208      1.60402    1525.63733      2.01781    1511.63759
    9  1996   20.11   146.4472063     2945.05332      1.65277    1558.90505      2.07855    1544.15909
   10  1996   19.85   146.4472063     2906.97705      1.68881    1537.06132      2.12327    1522.07155
   11  1996   20.49   146.4472063     3000.70326      1.66515    1584.95381      2.09290    1569.05300
   12  1996   19.92   153.5100777     3057.92075      1.71703    1613.45872      2.15750    1596.81425
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  67.68%
GROSS ANNUAL RETURN       =  18.80%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1613.46        1544.89
TOTAL RETURN                        61.35%         54.49%
AVERAGE ANNUAL RETURN               17.29%         15.60%

WITH DEATH BENEFIT CHARGE
ERV                               1596.81        1528.95
TOTAL RETURN                        59.68%         52.89%
AVERAGE ANNUAL RETURN               16.88%         15.20%



<TABLE>
<CAPTION>
Return for 5 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1991   11.36   103.3802817     1174.40000                 1000.00000                 1000.00000
    1  1992   12.80   103.3802817     1323.26761      1.08333    1125.67723      1.37503    1125.38553
    2  1992   13.45   103.3802817     1390.46479      1.21948    1181.62104      1.54744    1180.98657
    3  1992   13.45   103.3802817     1390.46479      1.28009    1180.34095      1.62390    1179.36268
    4  1992   13.27   103.3802817     1371.85634      1.27870    1163.26587      1.62166    1161.95772
    5  1992   13.18   103.3802817     1362.55211      1.26020    1154.11614      1.59773    1152.47934
    6  1992   12.37   103.3802817     1278.81408      1.25029    1081.93762      1.58470    1080.06701
    7  1992   12.53   103.3802817     1295.35493      1.17210    1094.75986      1.48513    1092.55203
    8  1992   12.19   103.3802817     1260.20563      1.18599    1063.86770      1.50230    1061.40347
    9  1992   12.07   103.3802817     1247.80000      1.15252    1052.24232      1.45947    1049.49540
   10  1992   12.42   103.3802817     1283.98310      1.13993    1081.61480      1.44309    1078.48507
   11  1992   13.68   103.3802817     1414.24225      1.17175    1190.17209      1.48295    1186.41365
   12  1992   13.97   108.4569920     1515.14418      1.28935    1273.79793      1.63136    1269.42933
    1  1993   14.67   108.4569920     1591.06407      1.37995    1336.24465      1.74551    1331.29159
    2  1993   14.61   111.8629689     1634.31798      1.44760    1371.12356      1.83057    1365.65287
    3  1993   14.96   111.8629689     1673.47001      1.48538    1402.48508      1.87782    1396.49090
    4  1993   14.73   111.8629689     1647.74153      1.51936    1379.40345      1.92022    1373.10056
    5  1993   15.07   111.8629689     1685.77494      1.49435    1409.74869      1.88806    1402.90661
    6  1993   15.09   111.8629689     1688.01220      1.52723    1410.09239      1.92904    1402.83942
    7  1993   14.95   111.8629689     1672.35139      1.52760    1395.48242      1.92895    1387.89539
    8  1993   15.38   111.8629689     1720.45246      1.51177    1434.10827      1.90840    1425.90639
    9  1993   15.75   111.8629689     1761.84176      1.55362    1467.05531      1.96067    1458.24906
   10  1993   16.17   111.8629689     1808.82421      1.58931    1504.58747      2.00514    1495.13056
   11  1993   16.08   111.8629689     1798.75654      1.62997    1494.58318      2.05585    1484.75302
   12  1993   14.62   124.7403981     1823.70462      1.61913    1513.69335      2.04158    1503.30440
    1  1994   15.94   124.7403981     1988.36195      1.63983    1648.72077      2.06709    1636.96657
    2  1994   15.97   124.7403981     1992.10416      1.78611    1650.03765      2.25088    1637.79655
    3  1994   15.28   124.7403981     1906.03328      1.78754    1576.95856      2.25202    1564.78187
    4  1994   15.43   124.7403981     1924.74434      1.70837    1590.73080      2.15163    1577.99132
    5  1994   15.50   124.7403981     1933.47617      1.72329    1596.22405      2.16979    1582.98027
    6  1994   15.41   124.7403981     1922.24953      1.72924    1585.22641      2.17665    1571.61212
    7  1994   15.70   124.7403981     1958.42425      1.71733    1613.34137      2.16102    1599.02719
    8  1994   16.40   124.7403981     2045.74253      1.74779    1683.52600      2.19872    1668.12268
    9  1994   16.76   124.7403981     2090.64907      1.82382    1718.65763      2.29372    1702.44628
   10  1994   17.26   124.7403981     2153.01927      1.86188    1768.06836      2.34092    1750.89433
   11  1994   16.74   124.7403981     2088.15426      1.91541    1712.88554      2.40754    1695.73679
   12  1994   15.83   132.3322462     2094.81946      1.85563    1716.49728      2.33169    1698.81773
    1  1995   16.15   132.3322462     2137.16578      1.85954    1749.33636      2.33593    1730.82303
    2  1995   16.54   132.3322462     2188.77535      1.89511    1789.68528      2.37994    1770.24006
    3  1995   17.08   132.3322462     2260.23477      1.93883    1846.17633      2.43414    1825.60094
    4  1995   17.87   132.3322462     2364.77724      2.00002    1929.56736      2.51026    1907.53006
    5  1995   18.31   132.3322462     2423.00343      2.09036    1974.98733      2.62292    1951.87487
    6  1995   18.81   132.3322462     2489.16955      2.13957    2026.77969      2.68389    2002.49177
    7  1995   19.61   132.3322462     2595.03535      2.19568    2110.78411      2.75349    2084.90539
    8  1995   20.04   132.3322462     2651.93821      2.28668    2154.78183      2.86681    2127.75552
    9  1995   20.50   132.3322462     2712.81105      2.33435    2201.90854      2.92573    2173.67048
   10  1995   19.41   132.3322462     2568.56890      2.38540    2082.44605      2.98887    2055.10596
   11  1995   20.27   132.3322462     2682.37463      2.25598    2172.45713      2.82584    2143.33582
   12  1995   18.70   146.4472063     2738.56276      2.35350    2215.61044      2.94716    2185.28546
    1  1996   18.88   146.4472063     2764.92326      2.40024    2234.53692      3.00484    2203.31545
    2  1996   18.99   146.4472063     2781.03245      2.42075    2245.13519      3.02963    2213.12293
    3  1996   19.18   146.4472063     2808.85742      2.43223    2265.16614      3.04312    2232.22270
    4  1996   20.70   146.4472063     3031.45717      2.45393    2442.22485      3.06938    2406.05522
    5  1996   21.46   146.4472063     3142.75705      2.64574    2529.24534      3.30841    2491.08507
    6  1996   20.57   146.4472063     3012.41903      2.74002    2421.61118      3.42532    2384.34821
    7  1996   19.06   146.4472063     2791.28375      2.62341    2241.22243      3.27856    2206.03971
    8  1996   19.66   146.4472063     2879.15208      2.42799    2309.34709      3.03338    2272.45145
    9  1996   20.11   146.4472063     2945.05332      2.50179    2359.70421      3.12470    2321.34115
   10  1996   19.85   146.4472063     2906.97705      2.55635    2326.63950      3.19192    2288.13686
   11  1996   20.49   146.4472063     3000.70326      2.52053    2399.13405      3.14626    2358.76428
   12  1996   19.92   153.5100777     3057.92075      2.59906    2442.28174      3.24338    2400.49788
</TABLE>
SURRENDER CHARGE          =   3.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 160.38%
GROSS ANNUAL RETURN       =  21.09%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               2442.28        2380.00
TOTAL RETURN                       144.23%        138.00%
AVERAGE ANNUAL RETURN               19.55%         18.94%

WITH DEATH BENEFIT CHARGE
ERV                               2400.50        2339.29
TOTAL RETURN                       140.05%        133.93%
AVERAGE ANNUAL RETURN               19.14%         18.53%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
    6  1990   10.00   100.0000000     1000.00000                 1000.00000                 1000.00000
    7  1990   10.50   100.0000000     1050.00000      1.08333    1048.91667      1.37503    1048.62497
    8  1990    9.16   100.0000000      916.00000      1.13633     913.91859      1.44189     913.35855
    9  1990    8.30   100.0000000      830.00000      0.99008     827.12393      1.25590     826.35065
   10  1990    7.50   100.0000000      750.00000      0.89605     746.50509      1.13626     745.56614
   11  1990    8.17   100.0000000      817.00000      0.80871     812.38417      1.02518     811.14487
   12  1990    8.57   100.0000000      857.00000      0.88008     851.27809      1.11535     849.74285
    1  1991    9.18   100.0000000      918.00000      0.92222     910.94860      1.16842     909.05787
    2  1991   10.07   100.0000000     1007.00000      0.98686     998.27811      1.24998     995.94095
    3  1991   10.53   100.0000000     1053.00000      1.08147    1042.79822      1.36945    1040.06632
    4  1991   10.55   100.0000000     1055.00000      1.12970    1043.64915      1.43013    1040.61162
    5  1991   11.23   100.0000000     1123.00000      1.13062    1109.78691      1.43088    1106.25335
    6  1991   10.76   100.0000000     1076.00000      1.20227    1062.13763      1.52114    1058.43310
    7  1991   11.10   100.0000000     1110.00000      1.15065    1094.54895      1.45538    1090.42263
    8  1991   11.37   100.0000000     1137.00000      1.18576    1119.98736      1.49937    1115.44705
    9  1991   11.43   100.0000000     1143.00000      1.21332    1124.68426      1.53378    1119.79954
   10  1991   11.58   100.0000000     1158.00000      1.21841    1138.22549      1.53976    1132.95531
   11  1991   11.19   100.0000000     1119.00000      1.23308    1098.65839      1.55785    1093.24093
   12  1991   11.36   103.3802817     1174.40000      1.19021    1151.86110      1.50324    1145.86240
    1  1992   12.80   103.3802817     1323.26761      1.24785    1296.62381      1.57560    1289.53696
    2  1992   13.45   103.3802817     1390.46479      1.40468    1361.06331      1.77316    1353.24810
    3  1992   13.45   103.3802817     1390.46479      1.47449    1359.58883      1.86076    1351.38734
    4  1992   13.27   103.3802817     1371.85634      1.47289    1339.92070      1.85820    1331.44366
    5  1992   13.18   103.3802817     1362.55211      1.45158    1329.38149      1.83078    1320.58274
    6  1992   12.37   103.3802817     1278.81408      1.44016    1246.24185      1.81585    1237.60817
    7  1992   12.53   103.3802817     1295.35493      1.35010    1261.01130      1.70175    1251.91428
    8  1992   12.19   103.3802817     1260.20563      1.36610    1225.42782      1.72142    1216.22232
    9  1992   12.07   103.3802817     1247.80000      1.32755    1212.03699      1.67235    1202.57732
   10  1992   12.42   103.3802817     1283.98310      1.31304    1245.87001      1.65358    1235.79549
   11  1992   13.68   103.3802817     1414.24225      1.34969    1370.91293      1.69926    1359.46678
   12  1992   13.97   108.4569920     1515.14418      1.48516    1467.23828      1.86931    1454.59133
    1  1993   14.67   108.4569920     1591.06407      1.58951    1539.16823      2.00011    1525.47697
    2  1993   14.61   111.8629689     1634.31798      1.66743    1579.34389      2.09758    1564.85027
    3  1993   14.96   111.8629689     1673.47001      1.71096    1615.46800      2.15172    1600.18641
    4  1993   14.73   111.8629689     1647.74153      1.75009    1588.88117      2.20031    1573.38430
    5  1993   15.07   111.8629689     1685.77494      1.72129    1623.83467      2.16346    1607.53793
    6  1993   15.09   111.8629689     1688.01220      1.75915    1624.23057      2.21042    1607.46094
    7  1993   14.95   111.8629689     1672.35139      1.75958    1607.40192      2.21031    1590.33714
    8  1993   15.38   111.8629689     1720.45246      1.74135    1651.89353      2.18677    1633.89251
    9  1993   15.75   111.8629689     1761.84176      1.78955    1689.84394      2.24666    1670.95276
   10  1993   16.17   111.8629689     1808.82421      1.83066    1733.07578      2.29762    1713.21389
   11  1993   16.08   111.8629689     1798.75654      1.87750    1721.55222      2.35573    1701.32265
   12  1993   14.62   124.7403981     1823.70462      1.86501    1743.56449      2.33938    1722.57998
    1  1994   15.94   124.7403981     1988.36195      1.88886    1899.09732      2.36860    1875.73844
    2  1994   15.97   124.7403981     1992.10416      2.05736    1900.61417      2.57920    1876.68948
    3  1994   15.28   124.7403981     1906.03328      2.05900    1816.43722      2.58051    1793.02470
    4  1994   15.43   124.7403981     1924.74434      1.96781    1832.30093      2.46547    1808.16092
    5  1994   15.50   124.7403981     1933.47617      1.98499    1838.62838      2.48628    1813.87757
    6  1994   15.41   124.7403981     1922.24953      1.99185    1825.96063      2.49414    1800.85123
    7  1994   15.70   124.7403981     1958.42425      1.97812    1858.34516      2.47623    1832.26513
    8  1994   16.40   124.7403981     2045.74253      2.01321    1939.18811      2.51943    1911.43906
    9  1994   16.76   124.7403981     2090.64907      2.10079    1979.65487      2.62829    1950.76918
   10  1994   17.26   124.7403981     2153.01927      2.14463    2036.56916      2.68237    2006.28398
   11  1994   16.74   124.7403981     2088.15426      2.20628    1973.00621      2.75871    1943.08103
   12  1994   15.83   132.3322462     2094.81946      2.13742    1977.16644      2.67180    1946.61136
    1  1995   16.15   132.3322462     2137.16578      2.14193    2014.99250      2.67666    1983.28503
    2  1995   16.54   132.3322462     2188.77535      2.18291    2061.46885      2.72708    2028.45152
    3  1995   17.08   132.3322462     2260.23477      2.23326    2126.53869      2.78919    2091.88747
    4  1995   17.87   132.3322462     2364.77724      2.30375    2222.59358      2.87641    2185.76697
    5  1995   18.31   132.3322462     2423.00343      2.40781    2274.91107      3.00550    2236.58002
    6  1995   18.81   132.3322462     2489.16955      2.46449    2334.56868      3.07537    2294.58002
    7  1995   19.61   132.3322462     2595.03535      2.52912    2431.33010      3.15512    2389.01469
    8  1995   20.04   132.3322462     2651.93821      2.63394    2482.00936      3.28497    2438.11504
    9  1995   20.50   132.3322462     2712.81105      2.68884    2536.29279      3.35249    2490.72727
   10  1995   19.41   132.3322462     2568.56890      2.74765    2398.68860      3.42483    2354.86864
   11  1995   20.27   132.3322462     2682.37463      2.59858    2502.36885      3.23802    2455.96792
   12  1995   18.70   146.4472063     2738.56276      2.71090    2552.07547      3.37704    2504.03644
    1  1996   18.88   146.4472063     2764.92326      2.76475    2573.87615      3.44313    2524.69633
    2  1996   18.99   146.4472063     2781.03245      2.78837    2586.08389      3.47154    2535.93435
    3  1996   19.18   146.4472063     2808.85742      2.80159    2609.15675      3.48699    2557.82005
    4  1996   20.70   146.4472063     3031.45717      2.82659    2813.10380      3.51709    2757.00820
    5  1996   21.46   146.4472063     3142.75705      3.04753    2913.33931      3.79098    2854.44072
    6  1996   20.57   146.4472063     3012.41903      3.15612    2789.35971      3.92495    2732.13495
    7  1996   19.06   146.4472063     2791.28375      3.02181    2581.57693      3.75678    2527.81795
    8  1996   19.66   146.4472063     2879.15208      2.79671    2660.04707      3.47583    2603.91666
    9  1996   20.11   146.4472063     2945.05332      2.88172    2718.05148      3.58047    2659.93754
   10  1996   19.85   146.4472063     2906.97705      2.94456    2679.96553      3.65750    2621.88999
   11  1996   20.49   146.4472063     3000.70326      2.90330    2763.46918      3.60519    2702.81929
   12  1996   19.92   153.5100777     3057.92075      2.99376    2813.16933      3.71647    2750.64026
</TABLE>
SURRENDER CHARGE          =   1.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              = 205.79%
GROSS ANNUAL RETURN       =  18.97%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               2813.17        2789.26
TOTAL RETURN                       181.32%        178.93%
AVERAGE ANNUAL RETURN               17.44%         17.28%

WITH DEATH BENEFIT CHARGE
ERV                               2750.64        2727.26
TOTAL RETURN                       175.06%        172.73%
AVERAGE ANNUAL RETURN               17.03%         16.87%





<PAGE>


Pioneer Real Estate
12/1996

Assume ($10000 @ $10.00 on 10/25/1993)
DATE        DIV PR/SH     REINVEST NAV  REINVEST SHARES  SHARE BASIS
         (incl cap gain)
                                                         100.000000
12/93     0.0700000000       11.55          0.606        100.606061
 3/94     0.1200000000       12.56          0.961        101.567265
 6/94     0.1100000000       12.43          0.899        102.466090
 9/94     0.1800000000       11.70          1.576        104.042492
12/94     0.1950000000       10.96          1.851        105.893613
 3/95     0.1600000000       10.85          1.562        107.455178
 6/95     0.1718000000       11.37          1.624        109.078819
 9/95     0.1800000000       12.07          1.627        110.705512
12/95     0.1787000000       11.72          1.688        112.393488
 3/96     0.1500000000       12.03          1.401        113.794903
 6/96     0.1600000000       12.30          1.480        115.275162
 9/96     0.1400000000       13.37          1.207        116.482231
12/96     0.2893000000       14.67          2.297        118.779321

M and E Charge       = 0.0010833
Death Benefit Charge = 0.0002917



<TABLE>
<CAPTION>
Return for YTD
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   12.02   112.3934876     1350.96972                 1000.00000                 1000.00000
    1  1996   12.09   112.3934876     1358.83726      1.08333    1004.74029      1.37503    1004.44859
    2  1996   12.20   112.3934876     1371.20055      1.08847    1012.79338      1.38115    1012.20635
    3  1996   12.09   113.7949026     1375.78037      1.09719    1015.07893      1.39182    1014.19531
    4  1996   12.14   113.7949026     1381.47012      1.09967    1018.17727      1.39455    1016.99511
    5  1996   12.51   113.7949026     1423.57423      1.10303    1048.10601      1.39840    1046.59244
    6  1996   12.33   115.2751615     1421.34274      1.13545    1045.32763      1.43910    1043.51278
    7  1996   12.60   115.2751615     1452.46703      1.13244    1067.08557      1.43486    1064.92856
    8  1996   13.30   115.2751615     1533.15965      1.15601    1125.21210      1.46431    1122.62695
    9  1996   13.54   116.4822313     1577.16941      1.21898    1156.29264      1.54365    1153.30861
   10  1996   13.80   116.4822313     1607.45479      1.25265    1177.24354      1.58584    1173.86902
   11  1996   14.30   116.4822313     1665.69591      1.27535    1218.62194      1.61411    1214.78640
   12  1996   15.52   118.7793212     1843.45507      1.32017    1347.35024      1.67037    1342.75518
</TABLE>
SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  36.45%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1347.35        1267.18
TOTAL RETURN                        34.74%         26.72%

WITH DEATH BENEFIT CHARGE
ERV                               1342.76        1262.86
TOTAL RETURN                        34.28%         26.29%



<TABLE>
<CAPTION>
Return for 1 Year
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1995   12.02   112.3934876     1350.96972                 1000.00000                 1000.00000
    1  1996   12.09   112.3934876     1358.83726      1.08333    1004.74029      1.37503    1004.44859
    2  1996   12.20   112.3934876     1371.20055      1.08847    1012.79338      1.38115    1012.20635
    3  1996   12.09   113.7949026     1375.78037      1.09719    1015.07893      1.39182    1014.19531
    4  1996   12.14   113.7949026     1381.47012      1.09967    1018.17727      1.39455    1016.99511
    5  1996   12.51   113.7949026     1423.57423      1.10303    1048.10601      1.39840    1046.59244
    6  1996   12.33   115.2751615     1421.34274      1.13545    1045.32763      1.43910    1043.51278
    7  1996   12.60   115.2751615     1452.46703      1.13244    1067.08557      1.43486    1064.92856
    8  1996   13.30   115.2751615     1533.15965      1.15601    1125.21210      1.46431    1122.62695
    9  1996   13.54   116.4822313     1577.16941      1.21898    1156.29264      1.54365    1153.30861
   10  1996   13.80   116.4822313     1607.45479      1.25265    1177.24354      1.58584    1173.86902
   11  1996   14.30   116.4822313     1665.69591      1.27535    1218.62194      1.61411    1214.78640
   12  1996   15.52   118.7793212     1843.45507      1.32017    1347.35024      1.67037    1342.75518
</TABLE>

SURRENDER CHARGE          =   7.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  36.45%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1347.35        1267.18
TOTAL RETURN                        34.74%         26.72%

WITH DEATH BENEFIT CHARGE
ERV                               1342.76        1262.86
TOTAL RETURN                        34.28%         26.29%



<TABLE>
<CAPTION>
Return for 3 Years
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   12  1993   11.95   100.6060606     1202.24242                 1000.00000                 1000.00000
    1  1994   11.99   100.6060606     1206.26667      1.08333    1002.26395      1.37503    1001.97225
    2  1994   12.66   100.6060606     1273.67273      1.08579    1057.18457      1.37775    1056.58461
    3  1994   12.27   101.5672650     1246.23034      1.14528    1033.26133      1.45284    1032.36674
    4  1994   12.35   101.5672650     1254.35572      1.11937    1038.87879      1.41954    1037.67820
    5  1994   12.53   101.5672650     1272.63783      1.12545    1052.89489      1.42684    1051.37541
    6  1994   12.02   102.4660904     1231.64241      1.14064    1017.83740      1.44568    1016.06183
    7  1994   11.74   102.4660904     1202.95190      1.10266     993.02472      1.39712     990.99604
    8  1994   12.01   102.4660904     1230.61775      1.07578    1014.78682      1.36265    1012.42461
    9  1994   11.46   104.0424918     1192.32696      1.09935     982.11228      1.39212     979.53081
   10  1994   10.95   104.0424918     1139.26528      1.06395     937.34176      1.34689     934.59223
   11  1994   10.38   104.0424918     1079.96106      1.01545     887.53317      1.28510     884.65713
   12  1994   11.38   105.8936127     1205.06931      0.96149     989.38809      1.21643     985.92393
    1  1995   10.93   105.8936127     1157.41719      1.07184     949.19282      1.35568     945.58181
    2  1995   11.05   105.8936127     1170.12442      1.02829     958.58567      1.30021     954.66310
    3  1995   10.84   107.4551775     1164.81412      1.03847     953.19692      1.31269     949.01793
    4  1995   10.64   107.4551775     1143.32309      1.03263     934.57763      1.30493     930.20344
    5  1995   11.25   107.4551775     1208.87075      1.01246     987.14528      1.27906     982.25371
    6  1995   11.47   109.0788186     1251.13405      1.06941    1020.58744      1.35063    1015.24363
    7  1995   11.84   109.0788186     1291.49321      1.10564    1052.40398      1.39599    1046.59743
    8  1995   11.91   109.0788186     1299.12873      1.14010    1057.48586      1.43911    1051.34598
    9  1995   12.02   110.7055119     1330.68025      1.14561    1082.02307      1.44564    1075.43405
   10  1995   11.53   110.7055119     1276.43455      1.17219    1036.74178      1.47876    1030.11480
   11  1995   11.56   110.7055119     1279.75572      1.12314    1038.31615      1.41644    1031.37862
   12  1995   12.02   112.3934876     1350.96972      1.12484    1094.97003      1.41818    1087.35311
    1  1996   12.09   112.3934876     1358.83726      1.18622    1100.16051      1.49515    1092.19031
    2  1996   12.20   112.3934876     1371.20055      1.19184    1108.97840      1.50180    1100.62572
    3  1996   12.09   113.7949026     1375.78037      1.20139    1111.48101      1.51340    1102.78843
    4  1996   12.14   113.7949026     1381.47012      1.20410    1114.87360      1.51637    1105.83280
    5  1996   12.51   113.7949026     1423.57423      1.20778    1147.64467      1.52056    1138.01555
    6  1996   12.33   115.2751615     1421.34274      1.24328    1144.60242      1.56481    1134.66687
    7  1996   12.60   115.2751615     1452.46703      1.23999    1168.42673      1.56020    1157.95339
    8  1996   13.30   115.2751615     1533.15965      1.26580    1232.07353      1.59222    1220.69191
    9  1996   13.54   116.4822313     1577.16941      1.33475    1266.10578      1.67849    1254.05371
   10  1996   13.80   116.4822313     1607.45479      1.37161    1289.04639      1.72437    1276.41014
   11  1996   14.30   116.4822313     1665.69591      1.39647    1334.35451      1.75511    1320.90177
   12  1996   15.52   118.7793212     1843.45507      1.44555    1475.30814      1.81628    1460.04903
</TABLE>
SURRENDER CHARGE          =   5.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  53.33%
GROSS ANNUAL RETURN       =  15.31%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1475.31        1412.61
TOTAL RETURN                        47.53%         41.26%
AVERAGE ANNUAL RETURN               13.84%         12.20%

WITH DEATH BENEFIT CHARGE
ERV                               1460.05        1398.00
TOTAL RETURN                        46.00%         39.80%
AVERAGE ANNUAL RETURN               13.45%         11.82%



<TABLE>
<CAPTION>
Return for Inception
                                                                             WITH DEATH BENEFIT CHARGE
               FUND                        GROSS       ADMIN/                     ADMIN/
MONTH  YEAR     NAV        SHARES          VALUE    MTHLY M&E           ERV    MTHLY M&E           ERV
<S>     <C>    <C>         <C>           <C>            <C>         <C>           <C>             <C> 
   10  1993   12.34   100.0000000     1234.00000                 1000.00000                 1000.00000
   11  1993   11.81   100.0000000     1181.00000      1.08333     955.96691      1.37503     955.67521
   12  1993   11.95   100.6060606     1202.24242      1.03563     972.12608      1.31409     971.55067
    1  1994   11.99   100.6060606     1206.26667      1.05314     974.32692      1.33591     973.46681
    2  1994   12.66   100.6060606     1273.67273      1.05552    1027.71669      1.33855    1026.52549
    3  1994   12.27   101.5672650     1246.23034      1.11336    1004.46028      1.41151    1002.99660
    4  1994   12.35   101.5672650     1254.35572      1.08817    1009.92116      1.37915    1008.15695
    5  1994   12.53   101.5672650     1272.63783      1.09408    1023.54658      1.38625    1021.46449
    6  1994   12.02   102.4660904     1231.64241      1.10884     989.46628      1.40455     987.15555
    7  1994   11.74   102.4660904     1202.95190      1.07192     965.34522      1.35737     962.80288
    8  1994   12.01   102.4660904     1230.61775      1.04579     986.50073      1.32389     983.62182
    9  1994   11.46   104.0424918     1192.32696      1.06871     954.73696      1.35251     951.66382
   10  1994   10.95   104.0424918     1139.26528      1.03430     911.21436      1.30857     908.00371
   11  1994   10.38   104.0424918     1079.96106      0.98715     862.79414      1.24854     859.48923
   12  1994   11.38   105.8936127     1205.06931      0.93469     961.80996      1.18183     957.87506
    1  1995   10.93   105.8936127     1157.41719      1.04196     922.73509      1.31711     918.68064
    2  1995   11.05   105.8936127     1170.12442      0.99963     931.86613      1.26322     927.50358
    3  1995   10.84   107.4551775     1164.81412      1.00952     926.62758      1.27535     922.01901
    4  1995   10.64   107.4551775     1143.32309      1.00385     908.52729      1.26781     903.73978
    5  1995   11.25   107.4551775     1208.87075      0.98424     959.62967      1.24267     954.30926
    6  1995   11.47   109.0788186     1251.13405      1.03960     992.13966      1.31221     986.36063
    7  1995   11.84   109.0788186     1291.49321      1.07482    1023.06935      1.35628    1016.82244
    8  1995   11.91   109.0788186     1299.12873      1.10833    1028.00958      1.39816    1021.43589
    9  1995   12.02   110.7055119     1330.68025      1.11368    1051.86284      1.40451    1044.83867
   10  1995   11.53   110.7055119     1276.43455      1.13952    1007.84372      1.43669    1000.80873
   11  1995   11.56   110.7055119     1279.75572      1.09183    1009.37421      1.37615    1002.03659
   12  1995   12.02   112.3934876     1350.96972      1.09349    1064.44892      1.37783    1056.41865
    1  1996   12.09   112.3934876     1358.83726      1.15315    1069.49472      1.45261    1061.11823
    2  1996   12.20   112.3934876     1371.20055      1.15862    1078.06682      1.45907    1069.31366
    3  1996   12.09   113.7949026     1375.78037      1.16791    1080.49967      1.47034    1071.41484
    4  1996   12.14   113.7949026     1381.47012      1.17054    1083.79770      1.47323    1074.37260
    5  1996   12.51   113.7949026     1423.57423      1.17411    1115.65531      1.47730    1105.63978
    6  1996   12.33   115.2751615     1421.34274      1.20863    1112.69786      1.52029    1102.38637
    7  1996   12.60   115.2751615     1452.46703      1.20542    1135.85809      1.51582    1125.01039
    8  1996   13.30   115.2751615     1533.15965      1.23051    1197.73080      1.54693    1185.96405
    9  1996   13.54   116.4822313     1577.16941      1.29754    1230.81445      1.63074    1218.37672
   10  1996   13.80   116.4822313     1607.45479      1.33338    1253.11561      1.67531    1240.09713
   11  1996   14.30   116.4822313     1665.69591      1.35754    1297.16081      1.70517    1283.32301
   12  1996   15.52   118.7793212     1843.45507      1.40526    1434.18551      1.76461    1418.51162
</TABLE>

SURRENDER CHARGE          =   4.00%
FREE WITHDRAWAL AVAILABLE =  15.00% OF PRINCIPAL +  15.00% OF INTEREST
GROSS RETURN              =  49.39%
GROSS ANNUAL RETURN       =  13.44%

                                  WITHOUT           WITH
                                SURRENDER      SURRENDER
                                   CHARGE         CHARGE

WITHOUT DEATH BENEFIT CHARGE
ERV                               1434.19        1385.42
TOTAL RETURN                        43.42%         38.54%
AVERAGE ANNUAL RETURN               11.99%         10.78%

WITH DEATH BENEFIT CHARGE
ERV                               1418.51        1370.28
TOTAL RETURN                        41.85%         37.03%
AVERAGE ANNUAL RETURN               11.61%         10.40%



EXHIBIT (14):  POWERS OF ATTORNEY

                                   MEMORANDUM



TO:            JANE HEURTER
               Senior Executive Vice President
               and Secretary

FROM:          TOM MCCUSKER
               LARRY HARR

DATE:          MAY 26, 1995

RE:            POWER OF ATTORNEY DESIGNATION


On May 22nd and May 23rd,  Messrs.  Skutt and Weekly  together  with  members of
United's Board of Directors each executed  limited Power of Attorney in favor of
Tom McCusker or Larry Harr or "such  person(s) as they may  designate in writing
directed  to the  Corporate  Secretary...."  The  Power is  limited  to  signing
registration  statements  and  amendments  thereto  and  similar  documents  for
variable products.

We hereby  designate the following person to have and exercise on our behalf all
power granted us under these limited Powers of Attorney.

                                    Kenneth R. Reitz


A copy of each  Power  of  Attorney  and  this  memo  will  accompany  each  SEC
registration filing signed by our designee.



/S/ THOMAS J. MCCUSKER                    /S/ LAWRENCE F. HARR
Thomas J. McCusker                        Lawrence F. Harr
Senior Executive Vice President           Executive Vice President
and General Counsel                       and Executive Counsel




<PAGE>


                                POWER OF ATTORNEY

                                 WITH RESPECT TO

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

              VARIABLE ANNUITY AND VARIABLE LIFE INSURANCE PRODUCTS


Know all persons by these presents that THOMAS J. SKUTT, whose signature appears
below, constitutes and appoints Thomas J. McCusker and Lawrence F. Harr and such
person(s) as they may designate in writing  directed to the Corporate  Secretary
of  United  of Omaha  Life  Insurance  Company,  and each of  them,  as  his/her
attorney-in-fact,  each with the power of  substitution,  for him/her in any and
all capacities,  to sign any registration  statements and amendments thereto and
similar  documents for United of Omaha Life Insurance  Company  variable annuity
and  variable  life  insurance  products,  and to file the same,  with  exhibits
thereto and other  documents in connection  therewith,  with the  Securities and
Exchange  Commission and necessary  regulatory  authorities of any State, hereby
ratifying and confirming all that each of said attorneys-in-fact may do or cause
to be done by virtue hereof.



                             /S/    THOMAS J. SKUTT
                            THOMAS J. SKUTT
                            Chairman of the Board and
                            Chief Executive Officer


DATE: MAY 23, 1995


<PAGE>


                                POWER OF ATTORNEY

                                 WITH RESPECT TO

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

              VARIABLE ANNUITY AND VARIABLE LIFE INSURANCE PRODUCTS


Know all persons by these presents that JOHN W. WEEKLY,  whose signature appears
below, constitutes and appoints Thomas J. McCusker and Lawrence F. Harr and such
person(s) as they may designate in writing  directed to the Corporate  Secretary
of  United  of Omaha  Life  Insurance  Company,  and each of  them,  as  his/her
attorney-in-fact,  each with the power of  substitution,  for him/her in any and
all capacities,  to sign any registration  statements and amendments thereto and
similar  documents for United of Omaha Life Insurance  Company  variable annuity
and  variable  life  insurance  products,  and to file the same,  with  exhibits
thereto and other  documents in connection  therewith,  with the  Securities and
Exchange  Commission and necessary  regulatory  authorities of any State, hereby
ratifying and confirming all that each of said attorneys-in-fact may do or cause
to be done by virtue hereof.



                               /S/    JOHN W. WEEKLY

                                 JOHN W. WEEKLY
                               President, DIRECTOR


DATE:   MAY 23, 1995


<PAGE>


                                POWER OF ATTORNEY

                                 WITH RESPECT TO

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

              VARIABLE ANNUITY AND VARIABLE LIFE INSURANCE PRODUCTS


Know all  persons  by these  presents  that JOHN A.  STURGEON,  whose  signature
appears below,  constitutes and appoints Thomas J. McCusker and Lawrence F. Harr
and such  person(s) as they may  designate in writing  directed to the Corporate
Secretary  of United  of Omaha  Life  Insurance  Company,  and each of them,  as
his/her  attorney-in-fact,  each with the power of substitution,  for him/her in
any and all  capacities,  to sign any  registration  statements  and  amendments
thereto  and  similar  documents  for  United of Omaha  Life  Insurance  Company
variable  annuity and variable life  insurance  products,  and to file the same,
with  exhibits  thereto and other  documents in connection  therewith,  with the
Securities and Exchange Commission and necessary  regulatory  authorities of any
State,  hereby ratifying and confirming all that each of said  attorneys-in-fact
may do or cause to be done by virtue hereof.



                                     /S/    JOHN A. STURGEON

                                     JOHN A. STURGEON
                                     Senior Exectuve Vice President &
                                     General Comptroller (the corporation's
                                     principal financial officer and principal
                                     accounting officer)


DATE:    JUNE 1, 1995


<PAGE>


                                POWER OF ATTORNEY

                                 WITH RESPECT TO

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

              VARIABLE ANNUITY AND VARIABLE LIFE INSURANCE PRODUCTS


Know all persons by these presents that SAMUEL L. FOGGIE,  Sr., whose  signature
appears below,  constitutes and appoints Thomas J. McCusker and Lawrence F. Harr
and such  person(s) as they may  designate in writing  directed to the Corporate
Secretary  of United  of Omaha  Life  Insurance  Company,  and each of them,  as
his/her  attorney-in-fact,  each with the power of substitution,  for him/her in
any and all  capacities,  to sign any  registration  statements  and  amendments
thereto  and  similar  documents  for  United of Omaha  Life  Insurance  Company
variable  annuity and variable life  insurance  products,  and to file the same,
with  exhibits  thereto and other  documents in connection  therewith,  with the
Securities and Exchange Commission and necessary  regulatory  authorities of any
State,  hereby ratifying and confirming all that each of said  attorneys-in-fact
may do or cause to be done by virtue hereof.



                                             /S/    SAMUEL L. FOGGIE SR.

                                            SAMUEL L. FOGGIE
                                            DIRECTOR


DATE:  MAY 22, 1995


<PAGE>


                                POWER OF ATTORNEY

                                 WITH RESPECT TO

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

              VARIABLE ANNUITY AND VARIABLE LIFE INSURANCE PRODUCTS


Know all persons by these  presents  that RICHARD J.  SAMPSON,  whose  signature
appears below,  constitutes and appoints Thomas J. McCusker and Lawrence F. Harr
and such  person(s) as they may  designate in writing  directed to the Corporate
Secretary  of United  of Omaha  Life  Insurance  Company,  and each of them,  as
his/her  attorney-in-fact,  each with the power of substitution,  for him/her in
any and all  capacities,  to sign any  registration  statements  and  amendments
thereto  and  similar  documents  for  United of Omaha  Life  Insurance  Company
variable  annuity and variable life  insurance  products,  and to file the same,
with  exhibits  thereto and other  documents in connection  therewith,  with the
Securities and Exchange Commission and necessary  regulatory  authorities of any
State,  hereby ratifying and confirming all that each of said  attorneys-in-fact
may do or cause to be done by virtue hereof.



                               /S/    RICHARD J. SAMPSON

                               RICHARD J. SAMPSON
                               DIRECTOR


DATE:    MAY 22, 1995



<PAGE>


                                POWER OF ATTORNEY

                                 WITH RESPECT TO

                     UNITED OF OMAHA LIFE INSURANCE COMPANY

              VARIABLE ANNUITY AND VARIABLE LIFE INSURANCE PRODUCTS


Know all persons by these  presents  that OSCAR S. STRAUSS II,  whose  signature
appears below,  constitutes and appoints Thomas J. McCusker and Lawrence F. Harr
and such  person(s) as they may  designate in writing  directed to the Corporate
Secretary  of United  of Omaha  Life  Insurance  Company,  and each of them,  as
his/her  attorney-in-fact,  each with the power of substitution,  for him/her in
any and all  capacities,  to sign any  registration  statements  and  amendments
thereto  and  similar  documents  for  United of Omaha  Life  Insurance  Company
variable  annuity and variable life  insurance  products,  and to file the same,
with  exhibits  thereto and other  documents in connection  therewith,  with the
Securities and Exchange Commission and necessary  regulatory  authorities of any
State,  hereby ratifying and confirming all that each of said  attorneys-in-fact
may do or cause to be done by virtue hereof.



                               /S/    OSCAR S. STRAUSS II

                               OSCAR S. STRAUSS II
                               DIRECTOR


DATE:     MAY 22, 1995



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