UNITED OF OMAHA SEPARATE ACCOUNT B
485BPOS, 2000-04-26
Previous: SCHWAB ANNUITY PORTFOLIOS, 485BPOS, 2000-04-26
Next: UNITED OF OMAHA SEPARATE ACCOUNT B, 485BPOS, 2000-04-26



     As filed with the Securities and Exchange Commission on April 26, 2000

                                          1933 Act Registration No. 333-18881


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                         POST-EFFECTIVE AMENDMENT NO. 5

                                    FORM S-6
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2


                       UNITED OF OMAHA SEPARATE ACCOUNT B
                              (Exact Name of Trust)

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                               (Name of Depositor)

                  Mutual of Omaha Plaza, Omaha, Nebraska 68175
              (Address of Depositor's Principal Executive Offices)



                               Name and Address of
                               Agent for Service:
                            Michael E. Huss, Esquire
                            Mutual of Omaha Companies
                          Mutual of Omaha Plaza, 3-Law
                           Omaha, Nebraska 68175-1008
                      Internet: [email protected]


        Individual Modified Single Premium Variable Life Insurance Policy
                     (Title of securities being registered)


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

    [ ] Immediately  upon filing  pursuant to  paragraph (b).
    |X| On May 1, 2000  pursuant to  paragraph (b).
    [ ] 60 days after  filing  pursuant to  paragraph (a)(1).
    [ ] On [date] pursuant to paragraph (a)(i) of Rule 485.

    If appropriate, check the following box:
        |X|    This post-effective amendment designates a new effective date for
               a previously filed post-effective amendment.

      [ ] Check box if it is proposed that this filing will become  effective on
(date) at (time) pursuant to Rule 487.

                                     ------



<PAGE>

                       UNITED OF OMAHA SEPARATE ACCOUNT B

                       Registration Statement on Form S-6
                              Cross-Reference Sheet


 Form N-8B-2
 Item No.           Caption in Prospectus

 1                  Cover Page
 2                  Cover Page
 3                  Inapplicable
 4                  Policy Distributions
 5                  About Us
 6                  Variable Investment Options
 9                  Inapplicable
 10(a)              Policy Application and Issuance
 10(b)              Policy Distributions
 10(c), (d), (e)    Policy Distributions; Lapse and Grace Period; Reinstatement
 10(f), (g), (h)    Voting Rights; Tax Matters
 10(i)              Important Policy Provisions
 11                 Variable Investment Options
 12                 Variable Investment Options; Policy Distributions
 13                 Expenses; Tax Matters; Policy Distributions; Appendix A
 14                 Policy Application and Issuance
 15                 Policy Application and Issuance
 16                 Variable Investment Options
 17                 Captions referenced under Items 10(c), (d),(e) and (i) above
 18                 Variable Investment Options
 19                 Reports to You; Voting Rights; Policy Distributions
 20                 Captions referenced under Items 6 and 10(g) above
 21                 Policy Loans
 22                 Inapplicable
 23                 Policy Distributions
 24                 Important Policy Provisions
 25                 About Us
 26                 Policy Distributions
 27                 About Us
 28                 Our Management
 29                 About Us
 30                 Inapplicable
 31                 Inapplicable
 32                 Inapplicable
 33                 Inapplicable
 34                 Inapplicable
 35                 About Us
 36                 Inapplicable
 37                 Inapplicable
 38                 Policy Distributions
 39                 Policy Distributions
 40                 Inapplicable
 41(a)              Policy Distributions
 42                 Inapplicable
 43                 Inapplicable
 44(a)              Variable Investment Options; Policy Application and Issuance
 44(b)              Expenses; Policy Distributions
 44(c)              Expenses
 45                 Inapplicable
 46                 Variable Investment Options; Captions referenced under Items
                    10(c), (d), and (e) above
 47                 Inapplicable
 48                 About Us
 49                 Inapplicable
 50                 Variable Investment Options
 51                 Cover  Page,   Introduction   and Summary,  Important Policy
                    Provisions, Tax Matters, Policy Distributions
 52                 Tax Matters
 53                 Tax Matters
 54                 Inapplicable
 55                 Inapplicable
 59                 Financial Statements


<PAGE>

UNITED OF OMAHA
A MUTUAL OF OMAHA COMPANY LOGO                       PROSPECTUS:  May 1, 2000

                                                             ULTRA VARIABLE LIFE
                                              Individual Modified Single Premium
                                               Variable Universal Life Insurance


    This  Prospectus  describes  ULTRA VARIABLE LIFE, a variable  universal life
insurance policy offered by UNITED OF OMAHA LIFE INSURANCE COMPANY.  The minimum
initial premium is $20,000.
<TABLE>
<CAPTION>

<S>                                                                   <C>
                                                 The Policy  includes 30 variable  options  (where you
    The   investment    portfolios    offered    have the investment risk) with investment  portfolios
    through  the  Policy  may have names that    from:
    are  nearly  the same or  similar  to the
    names of retail  mutual  funds.  However,     THE ALGER AMERICAN FUND
    these  investment  portfolios are not the     DUETSCHE ASSET MANAGEMENT VIT FUNDS
    same as those retail mutual  funds,  even     FEDERATED'S INSURANCE SERIES
    though  they have  similar  names and may     FIDELITY'S  VARIABLE  INSURANCE PRODUCTS FUND
    have  similar   characteristics  and  the     AND VARIABLE INSURACE PRODUCTS FUND II
    same     managers.     The     investment     MFS VARIABLE INSURANCE TRUST
    performance    of    these     investment     MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS
    portfolios is not necessarily  related to     PIONEER VARIABLE CONTRACTS TRUST
    the  performance  of  the  retail  mutual     SCUDDER VARIABLE LIFE INVESTMENT FUND
    funds.  The  investment   portfolios  are     T. ROWE PRICE  EQUITY  SERIES,  FIXED  INCOME
    described in separate  prospectuses  that     SERIES AND INTERNATIONAL SERIES
    accompany this Prospectus.
                                                and two fixed rate options (where we have the
                                                investment risk).
</TABLE>

    The variable options are not direct  investments in mutual fund shares,  but
are offered through Subaccounts of United of Omaha Separate Account B. THE VALUE
OF YOUR POLICY  WILL GO UP OR DOWN BASED ON THE  INVESTMENT  PERFORMANCE  OF THE
VARIABLE OPTIONS THAT YOU CHOOSE.  THERE IS NO MINIMUM GUARANTEED CASH SURRENDER
VALUE FOR ANY AMOUNTS YOU  ALLOCATE TO THE VARIABLE  OPTIONS.  THE AMOUNT OF THE
DEATH BENEFIT CAN ALSO VARY AS A RESULT OF INVESTMENT PERFORMANCE.

    IN ALMOST ALL CASES,  THE POLICY WILL BE A MODIFIED  ENDOWMENT  CONTRACT FOR
FEDERAL INCOME TAX PURPOSES.

                                Please  Read  This  Prospectus   Carefully.   It
                                provides  information you should consider before
                                investing in a Policy.  Keep this Prospectus and
                                the prospectuses  for the investment  portfolios
                                for future reference.

                                The Securities and Exchange  Commission  ("SEC")
                                maintains      an     internet      web     site
                                (HTTP://WWW.SEC.GOV)    that    contains    more
                                information  about  us and the  Policy.  You may
                                also review and copy our SEC registration of the
                                Policy at the  SEC's  Public  Reference  Room in
                                Washington, D.C. (call the SEC at 1-800-SEC-0330
                                for details and public hours).


           THE SEC DOES NOT PASS UPON THE ACCURACY OR ADEQUACY OF THIS
           PROSPECTUS, AND HAS NOT APPROVED OR DISAPPROVED THE POLICY.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

             REMEMBER THAT THE POLICY AND THE INVESTMENT PORTFOLIOS:

o       ARE SUBJECT TO RISK, INCLUDING POSSIBLE LOSS OF PRINCIPAL
o       ARE NOT BANK DEPOSITS
o       ARE NOT GOVERNMENT INSURED
o       ARE NOT ENDORSED BY ANY BANK OR GOVERNMENT AGENCY
o       MAY NOT ACHIEVE THEIR GOALS

UNITED OF OMAHA,  Variable Product  Services,  P. O. Box 8430,  Omaha,  Nebraska
68103-0430 1-800-238-9354

<PAGE>


- -----------------------------------------------------------
CONTENTS
                                                                       PAGE(S)
            ---------------------------------------------------------- --------
            DEFINITIONS                                                   3
            ---------------------------------------------------------- --------
            INTRODUCTION AND SUMMARY                                     4-8
                Comparison to Other Policies and Investments
                How the Policy Operates
            ---------------------------------------------------------- --------
            ABOUT US                                                      9
            ---------------------------------------------------------- --------
             INVESTMENT OPTIONS                                          9-16
                Variable Investment Options
                Fixed Rate Options
                Transfers
                Dollar Cost Averaging
                STEP Program
                Asset Allocation Program
                Rebalancing Program
            ---------------------------------------------------------- --------
            IMPORTANT POLICY PROVISIONS                                 17-21
            ---------------------------------------------------------- --------
                Policy Application and
                   Issuance                    Reinstatement
                Accumulation Value             Maturity Date
                Lapse and Grace Period         Coverage Beyond
                Misstatement of Age or         Maturity
                Sex                            Delay of Payments
                Suicide                        Minor Owner or
                Incontestability                  Beneficiary
                Telephone Transactions         Riders
            ------------------------------ --------------------------- --------
             EXPENSES                                                    22-24
                Monthly Deduction
                Surrender Charge
                Transfer Charge
                Series Fund Charges
            ------------------------------ --------------------------- --------
             POLICY DISTRIBUTIONS                                        25-28
                Policy Loans                   Death Benefit
                Surrender                      Payment of Proceeds
                Partial Withdrawals
            ------------------------------ --------------------------- --------
            FEDERAL TAX MATTERS                                         28-31
                Life Insurance                 Other Policy Owner
                  Qualification                  Tax Matters
                Tax Treatment of Loans
                  and Other Distributions
            ------------------------------ --------------------------- --------
            MISCELLANEOUS                                               31-32
                Our Management                 Legal Proceedings
                Distribution of the            Independent Auditors
                  Policies                     Reports to You
                Voting Rights                  Do You Have Questions?
                Distribution of Materials
                State Regulation
            ------------------------------ --------------------------- --------
            ILLUSTRATIONS                                                45
            ---------------------------------------------------------- --------
            FINANCIAL STATEMENTS                                        46-83
            ---------------------------------------------------------- --------


                                       2
<PAGE>


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

ACCUMULATION  VALUE is the dollar  value of all  amounts  accumulated  under the
Policy  (in  both the  variable  investment  options  and the  fixed  investment
options).

ALLOCATION  DATE is the first  Business Day  following  the  completion  of your
"right to examine period" for the initial premium  payment,  and our approval of
any subsequent premium payment.

BENEFICIARY  is the  person(s)  or other  legal  entity who  receives  the death
benefit of the Policy, if any, upon the insured's death.

BUSINESS DAY is each day that the New York Stock Exchange is open for trading.

CASH SURRENDER VALUE is the Accumulation  Value,  less any Policy loans,  unpaid
loan interest, and any applicable surrender charge.

LOAN ACCOUNT is an account we maintain for your Policy if you have a Policy loan
outstanding.  The Loan Account is credited  with interest and is not affected by
the experience of the Variable Account.  The Loan Account is part of our general
account.

MONTHLY  DEDUCTION is a monthly charge which includes a cost of insurance charge
and an expense charge.

OWNER is you -- the person(s) who may exercise all rights and  privileges  under
the Policy.

POLICY is the Ultra Variable Life Policy,  a modified  single  premium  variable
universal life insurance  policy offered by us through this  Prospectus.

POLICY  YEAR/MONTH/ANNIVERSARY are measured from respective anniversary dates of
the date of issue of the Policy.

SERIES FUNDS are diversified,  open-end investment management companies in which
the Variable Account invests.

SUBACCOUNT is a segregated  account within the Variable  Account  investing in a
specified investment portfolio of one of the Series Funds.

US, WE, OUR, UNITED OF OMAHA is United of Omaha Life Insurance Company.

VALUATION  PERIOD is the period  commencing  at the close of business of the New
York Stock  Exchange on each Business Day and ending at the close of business on
the next succeeding Business Day.

VARIABLE  ACCOUNT is United of Omaha  Separate  Account  B, a  separate  account
maintained by us.

WRITTEN NOTICE is a written notice, signed by you, that gives us the information
we require and is received at United of Omaha,  Variable Product Services,  P.O.
Box 8430, Omaha, Nebraska 68103-0430.

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

        THIS  PROSPECTUS  MAY ONLY BE USED TO OFFER THE POLICY  WHERE THE POLICY
MAY  LAWFULLY  BE  SOLD.  NO ONE IS  AUTHORIZED  TO  GIVE  INFORMATION  OR  MAKE
REPRESENTATIONS  ABOUT THE POLICY THAT ISN'T IN THE  PROSPECTUS;  IF ANYONE DOES
SO, YOU SHOULD NOT RELY UPON IT AS BEING ACCURATE OR ADEQUATE.


        THIS  PROSPECTUS   GENERALLY  DESCRIBES  ONLY  THE  VARIABLE  INVESTMENT
OPTIONS, EXCEPT WHEN THE FIXED RATE OPTIONS ARE SPECIFICALLY MENTIONED.


                                       3
<PAGE>


- -----------------------------------------------------------
INTRODUCTION AND SUMMARY

    THIS  INTRODUCTION  AND SUMMARY  BRIEFLY NOTES SOME OF THE IMPORTANT  THINGS
ABOUT THE POLICY,  BUT IT IS NOT A COMPLETE  DESCRIPTION OF THE POLICY. THE REST
OF THIS PROSPECTUS CONTAINS MORE COMPLETE  INFORMATION,  AND YOU SHOULD READ THE
ENTIRE PROSPECTUS CAREFULLY.

    The ULTRA  VARIABLE LIFE Policy  described in this  Prospectus is a variable
universal  life  insurance  Policy  issued  by United  of Omaha  Life  Insurance
Company.  The Policy pays a death benefit upon the insured's  death,  and a Cash
Surrender  Value is available if you  surrender the Policy.  The insured  person
cannot  be over 90 when we issue  the  Policy.  You have  flexibility  under the
Policy;  within certain limits,  you can make additional premium payments beyond
the required  single  premium and you can transfer  amounts among the investment
options. The minimum initial premium is $20,000.
    The Policy is a variable  universal  life  Policy,  which means that you can
allocate your premium to up to 30 different variable investment  options,  where
you can gain or lose money on your investment, and up to two fixed rate options,
where we guarantee you will earn a fixed rate of interest. The death benefit can
also vary up or down to reflect that investment experience.
    There is no guaranteed minimum Accumulation Value. Regardless of whether you
pay the  required  minimum  premium  or  more,  the  Policy  could  lapse if the
Accumulation Value is not sufficient to pay the Monthly Deduction.  However, the
Policy will not lapse during the death benefit  guarantee  period, if you do not
take out any Policy loans.
    The variable  investment options are not direct investments in mutual funds,
but are Subaccounts of the Variable Account.  Each Subaccount in turn invests in
a particular  investment  portfolio.  You may transfer your  Accumulation  Value
among the  Subaccounts  and between the  Subaccounts and the fixed rate options,
subject to certain restrictions (in particular, restrictions on transfers out of
the fixed rate options).
    You can surrender the Policy completely, make a partial cash withdrawal, and
take out a Policy loan, subject to certain  restrictions.  However,  surrenders,
withdrawals and loans may be taxable and subject to a penalty tax.

    BUYING  THE  POLICY  MIGHT  NOT BE A GOOD  WAY OF  REPLACING  EXISTING  LIFE
INSURANCE,  ESPECIALLY  IF  YOU  ALREADY  OWN A  SINGLE  PREMIUM  VARIABLE  LIFE
INSURANCE POLICY.

o       COMPARISON TO OTHER POLICIES AND INVESTMENTS

                                A  significant  advantage  of the  Policy is the
                                ability to accumulate  capital on a tax-deferred
                                basis.  The  purchase  of a  Policy  to  fund  a
                                tax-qualified   retirement   account   does  not
                                provide any additional tax deferred treatment of
                                earnings  beyond the  treatment  provided by the
                                tax-qualified  retirement plan itself.  However,
                                the  Policy  does  provide   benefits   such  as
                                lifetime  income  payments,   family  protection
                                through  death  benefits,  guaranteed  fees  and
                                asset allocation models.

    The Policy offered by this  Prospectus is designed to provide life insurance
coverage for the insured. It is not offered primarily as an investment.
    COMPARED TO OTHER LIFE INSURANCE POLICIES.  In many respects,  the Policy is
similar to fixed-benefit life insurance.  Like fixed-benefit life insurance, the
Policy offers a death benefit and provides loan privileges and surrender values.
The Policy is  different  from  fixed-benefit  life  insurance in that the death
benefit  may vary as a  result  of the  investment  experience  of the  variable
investment  options that you select.  The Accumulation Value will always vary in
accordance with that investment experience.
    In almost all  situations,  the Policy is expected to be treated for federal
income tax  purposes  as a modified  endowment  contract.  This means  pre-death
distributions (including partial withdrawals and loans) from the Policy would be
included  in income  on an  income-first  basis,  and a 10%  penalty  tax may be
imposed on income distributed before you attain age 59 1/2.
    COMPARED TO MUTUAL FUNDS.  The Policy is designed to provide life  insurance
protection.  Although the underlying  investment  portfolios operate like mutual
funds and have the same  investment  risks, in many ways the Policy differs from
mutual fund investments. The main differences are:

o   The Policy provides a death benefit based on the life of the insured.
o   The Policy can lapse with no value, if your Accumulation Value is not enough
    to pay a Monthly Deduction.
o   Insurance-related  charges not associated  with mutual fund  investments are
    deducted from the value of the Policy.
o   We, not you, own the shares of the  underlying  investment  portfolios.  You
    have interests in our Subaccounts  that invest in the investment  portfolios
    that you select.

                                       4
<PAGE>

o    Premiums paid are held in the Federated Prime Money Fund II portfolio until
     the Allocation  Date.  Only then is premium  invested in the other variable
     investment options that you elected.
o    Federal  income tax liability on any earnings is deferred until you receive
     a distribution from the Policy.
o    Transfers  from  one  underlying   investment   portfolio  to  another  are
     accomplished without tax liability.
o    Premature  withdrawals may be subject to a 10% federal tax penalty.  Policy
     earnings  that  would be  treated  as  capital  gains in a mutual  fund are
     treated as ordinary  income,  although  (a) such  earnings  are exempt from
     taxation if received as a death benefit, and (b) taxation is deferred until
     such earnings are distributed.
o    The Policy probably is a "modified endowment  contract." If it is, then (a)
     there will be a 10%  penalty  tax on  withdrawals  before  age 59 1/2;  (b)
     withdrawals  would be deemed to come from earnings  first  (taxable),  then
     from your investment; and (c) loans will be treated as withdrawals.
o    Dividends and capital gains  distributed by the  investment  portfolios are
     automatically reinvested.
o    Most states grant you a time period to review your Policy and cancel it for
     a return of premium paid. The terms of this "right to examine"  period vary
     by state,  and are  stated on the cover of your  Policy.

o    HOW THE POLICY OPERATES

The  following  chart shows how the Policy  operates  and  includes a summary of
expenses. For more information, refer to specific sections of this Prospectus.

         ----------------------------------------------------------------
                                 POLICY FLOW CHART

         ----------------------------------------------------------------
                                     PREMIUM
         o   The minimum initial premium required is $20,000.
         o   Payments  in  addition  to the  initial  premium may be
             made, within limits.
         o   Additional  premiums  may be  required  to  prevent  the
             Policy from lapsing.  Payment of the initial premium may
             not be enough to keep the Policy from lapsing, except in
             some  circumstances  during the death  benefit  guaranty
             period.
         ----------------------------------------------------------------


        ------------------------------------------------------------------
                      DEDUCTIONS BEFORE ALLOCATING PREMIUM
                                      None.
        ------------------------------------------------------------------


 -------------------------------------------------------------------------------
                             INVESTMENT OF PREMIUM
 o   You  direct  the  allocation  of  all  premiums  among  the  30
     Subaccounts of the Variable Account,  the fixed account and the
     systematic transfer account (the systematic transfer account is
     available  only  for  the  initial   premium   payment).   Each
     Subaccount invests in a corresponding investment portfolio.
 -------------------------------------------------------------------------------



- -------------------------------------------------------------------------------
                          CHARGES DEDUCTED FROM ASSETS
o   We take a Monthly  Deduction out of your  Accumulation  Value (the annual
    rates set forth below are  calculated  as a  percentage  of  Accumulation
    Value) composed of:
- -   0.50% to 0.70% for  preferred  rate  class and 0.84% to 1.30% for  standard
    rate  class  for cost of  insurance  (depending  on the  rate  class of the
    insured, the Policy Accumulation Value and the duration of the Policy); and
- -   1.53%  expense  charge during Policy Years 1 through 10; 1.14% after Policy
    Year  10.

o  $10 fee for  transfers  among  the  Subaccounts  and the  fixed
   account (first 12 transfers per Policy Year free).
o  Investment  advisory  fees and  operating  expenses are deducted from the
   assets of each investment portfolio as described below.
- --------------------------------------------------------------------------------


                                       5
<PAGE>


      --------------------------------------------------------------------------
                               ACCUMULATION VALUE
      Your Accumulation Value is equal to your premiums adjusted up or down each
      Business Day to reflect the Subaccounts'  investment experience,  earnings
      on amounts  you have  invested  in the fixed  account  and the  systematic
      transfer account, charges deducted, and other Policy transactions (such as
      loans and partial withdrawals).
      o  Accumulation  Value  may vary  daily.  There is no  minimum  guaranteed
         Accumulation  Value for the Subaccounts.  The Policy may lapse, even if
         there is no Policy loan.
      o  Accumulation  Value can be transferred  among the  Subaccounts  and the
         fixed account. Policy loans reduce the amount available for allocations
         and transfers.
      o  Dollar cost averaging and asset allocation and rebalancing programs are
         available.
      o  Accumulation Value is the starting point for calculating certain values
         under a Policy, such as the Cash Surrender Value and the death benefit.
      --------------------------------------------------------------------------


<TABLE>
<CAPTION>

 ---------------------------------------------------------------- -----------------------------------------
<S>                                                                 <C>
               ACCUMULATION VALUE BENEFITS                                      DEATH BENEFIT

o       After the first  Policy Year (at any time in  Indiana),  o       Received   income  tax  free  to
    you  can  take  loans  for  amounts  up  to  90%  (100%  in          Beneficiary.
    Florida) of the Cash  Surrender  Value (less loan  interest  o       Available  as lump  sum or under
    to the end of the  Policy  Year  and a  sufficient  Monthly          a    variety     of    payout
    Deduction  Amount to keep the  Policy in force for at least          options.
    one month) at a net annual interest rate charge of 1.5%.     o       The  death  benefit  is equal to
o       In certain  situations,  preferred  loans are available          the greater of:
    with a net interest rate charge of 0%.                       -       Initial   specified   amount  of
o       You can  surrender  the  Policy in full at any time for          insurance   coverage   plus  any
    its  Cash  Surrender   Value,   or  withdraw  part  of  the          later   increase  and  less  any
    Accumulation  Value.  After the first  Policy  Year,  up to          later decrease; or
    15% of the  Accumulation  Value  (computed  as of the first  -       Policy's  Accumulation  Value on
    withdrawal  that Policy Year) may be withdrawn  each Policy          the date of the insured's  death
    Year  without  charge.  A  nine-year   declining  surrender          multiplied    by   a    corridor
    charge of up to 9.5% of each  premium  paid will apply to a          percentage   for  the  insured's
    full  surrender  and all other partial  withdrawals.  Taxes          attained age.
    and tax penalties may also apply to withdrawals.
o       If the Policy is a modified  endowment  contract,  then
    Policy  loans  will  be  treated  as  withdrawals  for  tax  Death benefit  proceeds paid are reduced
    purposes.                                                    by any Policy  loan  balance  and unpaid
o       Fixed and variable payout options are available.         loan interest.
- ---------------------------------------------------------------- -----------------------------------------
</TABLE>

o       SERIES FUND CHARGES

    Each Series Fund  investment  portfolio is responsible for its own expenses.
The net assets of each portfolio  reflects  deductions  for investment  advisory
fees and other  expenses.  These  charges are  disclosed  in each Series  Fund's
prospectus  which  accompanies  this  Prospectus.  Here is a table of  portfolio
annual expenses:

                                       6
<PAGE>

<TABLE>
<CAPTION>

Series Fund Annual Expenses/1                                                         Total Portfolio
(as a percentage of average net assets)             Management     Other Expenses    Annual Expenses
                                                       Fees            ( after      (after fee waiver
Portfolio:                                          (after fee         expense         and expense
                                                    waiver)(a)     reimbursement)(a)reimbursement)(a)
================================================= ================ ================ ===================
<S>                                                    <C>              <C>               <C>
Alger American Growth                                  0.75%            0.04%             0.79%
Alger American Small Capitalization                    0.85%            0.05%             0.90%
Deutsche VIT EAFE Equity Index Fund       (a)          0.26%            0.39%             0.65%
Deutsche VIT Small Cap Equity Index Fund  (a)          0.13%            0.32%             0.45%
Federated Prime Money Fund II             (a)          0.50%            0.23%             0.73%
Federated Fund for U.S.
Government Securities II                  (a)          0.60%            0.18%             0.78%
Fidelity VIP II Asset Manager             (a)          0.58%            0.12%             0.70%
Fidelity VIP II Contrafund                (a)          0.58%            0.07%             0.65%
Fidelity VIP Equity Income                (a)          0.48%            0.08%             0.56%
Fidelity VIP II Index 500                 (a)          0.24%            0.04%             0.28%
MFS Capital Opportunities Series          (a)          0.75%            0.16%             0.91%
MFS Emerging Growth Series                             0.75%            0.09%             0.84%
MFS Global Governments Series             (a)          0.75%            0.16%             0.91%
MFS High Income Series                    (a)          0.75%            0.16%             0.91%
MFS Research Series                                    0.75%            0.11%             0.86%
MSDW Emerging Markets Equity              (a)          0.42%            1.37%             1.79%
MSDW Fixed Income                         (a)          0.14%            0.56%             0.70%
Pioneer Equity-Income                                  0.64%            0.06%             0.70%
Pioneer Growth Shares                                  0.65%            0.11%             0.76%
Pioneer Fund                                           0.63%            0.07%             0.70%
Pioneer Midcap Value Fund                              0.65%            0.11%             0.76%
Pioneer Real Estate Growth                (a)          1.00%            0.14%             1.14%
Scudder VLIF Global Discovery        (b), (d)          0.98%            0.90%             1.88%
Scudder VLIF Growth and Income            (b)          0.48%            0.32%             0.80%
Scudder VLIF International                             0.85%            0.18%             1.03%
T. Rowe Price Equity Income               (c)          0.00%            0.85%             0.85%
T. Rowe Price International Stock         (c)          0.00%            1.05%             1.05%
T. Rowe Price Limited-Term Bond           (c)          0.00%            0.70%             0.70%
T. Rowe Price New America Growth          (c)          0.00%            0.85%             0.85%
T. Rowe Price Personal Strategy Balanced  (c)          0.00%            0.90%             0.90%
- -------------------------------------------------------------------------------------------------------

(a) Without fee waiver or expense  reimbursement  limits,  the  following  funds
    would have had the charges set forth below:
                                                                                     TOTAL PORTFOLIO
          PORTFOLIO                               MANAGEMENT FEES   OTHER EXPENSES   ANNUAL EXPENSES
          -------------------------------------- ------------------ --------------- -------------------
          Deutsche VIT EAFE Equity Index Fund          0.45%            0.69%             1.l5%
          Deutsche VIT Small Cap Equity Index
              Fund                                     0.35%            0.83%             1.18%
          Federated Prime Money Fund II                0.50%            0.48%             0.98%
          Federated Fund for U.S. Government
              Securities II                            0.60%            0.43%             1.03%
          Fidelity VIP II Asset Manager                0.58%            0.13%             0.71%
          Fidelity VIP II Contrafund                   0.58%            0.09%             0.67%
          Fidelity VIP Equity Income                   0.48%            0.09%             0.57%
          Fidelity VIP II Index 500                    0.24%            0.10%             0.34%
          MFS Capital Opportunities                    0.75%            0.27%             1.02%
          MFS Global Governments                       0.75%            0.30%             1.05%
          MFS High Income                              0.75%            0.22%             0.97%
          MSDW Emerging Markets Equity                 1.25%            1.37%             2.62%
          MSDW Fixed Income                            0.40%            0.56%             0.96%
          Pioneer Real Estate Growth                   1.00%            0.30%             1.30%

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

(b)  Other  Expenses   include  a  0.25%  12b-1  fee  assessed  for  payment  of
distribution administration expenses.
(c) T. Rowe Price Funds do not itemize management fees and other expenses.
(d) Effective May 1, 2000, Scudder Kemper Investments has agreed to waive all or
a portion of its management  fees to limit the expenses of the Global  Discovery
Portfolio to 1.50% of the portfolio's  average daily net assets.  These expenses
will remain in effect until at least April 30, 2001.

- -------------------------------------------------------------------------------------------------------
</TABLE>

- --------
/1 The fee and  expense  data  regarding  each Series  Fund,  which are fees and
expenses  for 1999,  was  provided to United of Omaha by the  respective  Series
Fund.  The Series  Funds are not  affiliated  with United of Omaha.  We have not
independently verified these figures.

                                       7
<PAGE>


The ILLUSTRATIONS section at the end of this Prospectus has tables demonstrating
how the Policy operates,  given the Policy's  expenses and several assumed rates
of return.  These tables may assist you in comparing the Policy's death benefit,
Cash Surrender Values and Accumulation  Values with those of other variable life
insurance  policies.  Please review these tables to better understand the effect
of  expenses  upon  the  Policy.  You may also ask us to  provide  a  comparable
illustration based upon your specific situation.

                   FOR POLICIES ISSUED IN THE STATE OF FLORIDA

THIS  NOTICE IS TO  REMIND  YOU OF  RIGHTS  PROVIDED  BY  FLORIDA  LAW,  CHAPTER
627.4555. You may designate a person, in addition to yourself, who would be told
when your premium is past due and has not been paid.  This  secondary  addressee
will only be sent  notification if the insured is age 64 or older and the Policy
has been in force for at least  one  year.  Notification  of  possible  lapse in
coverage  will be sent to you and the person you  designate to be the  secondary
addressee at least 21 days before  expiration  of the grace  period  provided in
your Policy.

If you would like to take  advantage of this feature,  please  contact  Variable
Product Services at 1-800-238-9354.

                 For more detailed information about the Policy,
             Please read the rest of this Prospectus and the Policy.


                                       8
<PAGE>

- -----------------------------------------------------------
ABOUT US

    We are  United of Omaha  Life  Insurance  Company,  a stock  life  insurance
company  organized  under the laws of the State of  Nebraska  in 1926.  We are a
wholly-owned  subsidiary  of Mutual of Omaha  Insurance  Company.  The Mutual of
Omaha  family of  companies  provide  life,  health,  disability,  home and auto
insurance,  trust services,  and investment  sales and brokerage  services.  The
Mutual of Omaha  Companies  have a proud  tradition of supporting  environmental
education,  beginning  with its  long-running  MUTUAL OF  OMAHA'S  WILD  KINGDOM
television program, and continued through its Wildlife Heritage Trust. United of
Omaha is  principally  engaged in the business of issuing  group and  individual
life insurance and annuity policies,  and group accident and health insurance in
all states (except New York),  and the District of Columbia.  As of December 31,
1999, United of Omaha had assets of over $10 billion.
    We may from time to time publish (in  advertisements,  sales  literature and
reports to Policy  Owners) the ratings and other  information  assigned to us by
one or more independent rating organizations such as A.M. Best Company,  Moody's
Investors Service,  Inc., Standard & Poor's Ratings Services,  and Duff & Phelps
Credit  Rating  Company.  The purpose of the ratings is to reflect our financial
strength and/or claims-paying ability. The ratings do not bear on the investment
performance  of assets  held in the  Variable  Account  or on the  safety or the
degree of risk associated with an investment in the Variable Account.

- -----------------------------------------------------------
INVESTMENT OPTIONS


                                The  investment   results  of  each   investment
                                portfolio,   whose  investment   objectives  are
                                described    below,   are   likely   to   differ
                                significantly.  You should  consider  carefully,
                                and  on a  continuing  basis,  which  investment
                                portfolios   or    combination   of   investment
                                portfolios  and fixed  rate  options  best suits
                                your long-term investment objectives.


        We recognize you have very personal goals and investment strategies. The
Policy  allows  you to choose  from a wide array of  investment  options -- each
chosen  for  its  potential  to meet  specific  investment  objectives.  You may
allocate all or a part of your premiums to one or a combination  of the variable
investment  options or the fixed rate options.  (Allocations  to the  systematic
transfer account are limited to initial premium and rollovers only.) Allocations
must be in whole percentages and total 100%.

        You can choose among 30 variable  investment  options and two fixed rate
options.

o     VARIABLE INVESTMENT OPTIONS

                                The investment  portfolios are not available for
                                purchase directly by the general public, and are
                                not the same as  other  mutual  fund  portfolios
                                with very similar or nearly identical names that
                                are sold  directly to the public.  However,  the
                                investment  objectives  and  policies of certain
                                investment portfolios available under the Policy
                                are very  similar to the  investment  objectives
                                and policies of other investment portfolios that
                                are or may be  managed  by the  same  investment
                                adviser or manager. Nevertheless, the investment
                                performance   and  results  of  the   investment
                                portfolios  available  under the  Policy  may be
                                lower, or higher, than the investment results of
                                such  other  (publicly  available)   portfolios.
                                There can be no assurance, and no representation
                                is made,  that the investment  results of any of
                                the investment  portfolios  available  under the
                                Policy  will  be  comparable  to the  investment
                                results of any other mutual fund portfolio, even
                                if the other  portfolio has the same  investment
                                adviser  or  manager  and  the  same  investment
                                objectives  and  policies,  and a  very  similar
                                name.
                                For detailed  information  about any  investment
                                portfolio,  including its  performance  history,
                                refer  to the  prospectus  for  that  investment
                                portfolio.


        With the Policy's variable investment  options,  you bear the investment
risk,  not us.  You  control  the  amount  of money  you  invest  in each of the
investment portfolios, and you bear the risk those portfolios will perform worse
than you expect.

        The Variable  Account,  United of Omaha Separate Account B, provides you
with 30  variable  investment  options  in the form of  Series  Fund  investment
portfolios.  Each Series Fund is an open-end investment management company. When
you allocate Policy funds to a Series Fund portfolio,  those funds are placed in
a Subaccount of the Variable Account  corresponding  to that portfolio,  and the
Subaccount  in turn invests in the  portfolio.  The  Accumulation  Value of your
Policy depends directly on the investment performance of the portfolios that you
select.


                                       9
<PAGE>
<TABLE>
<CAPTION>

- ------------------- ---------------------------------------------------- ------------------------------------
                                Variable Investment Options
      Asset              Under United of Omaha Separate Account B                     Objective
    Category *                   (Series Fund - Portfolio)
- ------------------- -----------------------------------------------------------------------------------------
                                                          Investments
- ------------------- -----------------------------------------------------------------------------------------
<S>                         <C>                             <C>                         <C>
                    MFS Variable Insurance Trust -
                    MFS EMERGING GROWTH SERIES PORTFOLIO (5)             Long-term capital appreciation.

AGGRESSIVE
GROWTH
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common stock of emerging growth companies
- ------------------- -----------------------------------------------------------------------------------------
                    The Alger American Fund -
                    ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO (1)    Long-term capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common stock of small capitalization companies.
- ------------------- -----------------------------------------------------------------------------------------
                    Deutsche Asset Management VIT Funds -
                    DEUTSCHE VIT SMALL CAP EQUITY INDEX FUND  PORTFOLIO  Long-term capital appreciation.
                    (12)
- ------------------- -----------------------------------------------------------------------------------------
                               Common stock of small capitalization companies.
- ------------------- -----------------------------------------------------------------------------------------
                    Pioneer Variable Contracts Trust -                   Long-term capital appreciation
REAL ESTATE         PIONEER REAL ESTATE GROWTH PORTFOLIO (8)             with current income.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Real estate  investment  trusts (REITs) and other
                               real estate industry companies.
- ------------------- -----------------------------------------------------------------------------------------
                    T. Rowe Price International Series, Inc. -
                    T. ROWE PRICE INTERNATIONAL STOCK PORTFOLIO (10)     Long-term capital appreciation.

INTERNATIONAL
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common stock of non-U.S. companies.
- ------------------- -----------------------------------------------------------------------------------------
                    Scudder Variable Life Investment Fund -
                    SCUDDER VLIF INTERNATIONAL PORTFOLIO (9)             Long-term capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common stock of non-U.S. companies.
- ------------------- -----------------------------------------------------------------------------------------
                    Scudder Variable Life Investment Fund -
                    SCUDDER VLIF GLOBAL DISCOVERY PORTFOLIO (9)          Long-term capital appreciation.
- ------------------- -----------------------------------------------------------------------------------------
                               Common stock of small U.S. and non-U.S. companies.
- ------------------- -----------------------------------------------------------------------------------------
                    Morgan Stanley Dean Witter Universal Funds, Inc. -
                    MSDW EMERGING MARKETS EQUITY PORTFOLIO (6)           Long-term capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Equity  securities of growth companies located in
                               "emerging"  foreign  countries  (countries  whose
                               economies are less economically mature than those
                               of developed nations).
- ------------------- -----------------------------------------------------------------------------------------
                    Deutsche Asset Management VIT Funds -                Long-term capital appreciation
                    DEUTSCHE VIT EAFE EQUITY INDEX FUND PORTFOLIO (12)
- ------------------- -----------------------------------------------------------------------------------------
                               Common stock of non-U.S. companies.
- ------------------- -----------------------------------------------------------------------------------------
                    MFS Variable Insurance Trust -
BOND -              MFS HIGH INCOME SERIES PORTFOLIO (5)                 High current income.
HIGH YIELD
- ------------------- ---------------------------------------------------- ------------------------------------
                               High  yield,   lower-rated  bonds  or  comparable
                               unrated securities.
- ------------------- -----------------------------------------------------------------------------------------
                    T. Rowe Price Equity Series, Inc. -
                    T. ROWE PRICE NEW AMERICA GROWTH PORTFOLIO (11)      Long-term capital appreciation.

GROWTH

- ------------------- -----------------------------------------------------------------------------------------
                               Common stock of U.S. growth companies.
- ------------------- -----------------------------------------------------------------------------------------
                    MFS Variable Insurance Trust -                       Long-term capital appreciation
                    MFS RESEARCH SERIES PORTFOLIO (5)                    and future income.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common   stock  or   comparable   securities   of
                               companies expected to possess better-than-average
                               prospects for long-term growth.
- ------------------- -----------------------------------------------------------------------------------------
                    Fidelity Variable Insurance Products Fund II -
                    FIDELITY VIP II CONTRAFUND PORTFOLIO (3)             Long-term capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common stock of companies,  foreign and domestic,
                               which the fund  manager  believes  are  currently
                               undervalued.
- ------------------- -----------------------------------------------------------------------------------------
                    Alger American Fund -
                    ALGER AMERICAN GROWTH PORTFOLIO (1)                  Long-term capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Equity  securities of companies with total market
                               capitalization of $1 billion or more.
- ------------------- -----------------------------------------------------------------------------------------
                    Pioneer Variable Contracts Trust -
                    PIONEER MIDCAP VALUE FUND PORTFOLIO (8)              Long-term capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Securities of mid-size companies,  which the fund
                               manager believes are currently undervalued.
- ------------------- ---------------------------------------------------- ------------------------------------
                    MFS Variable Insurance Trust -
                    MFS CAPITAL OPPORTUNITIES SERIES PORTFOLIO (5)       Capital appreciation.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Common  stock and related  securities  of foreign
                               and domestic companies.
- ------------------- -----------------------------------------------------------------------------------------
                    Pioneer Variable Contracts Trust -                   Capital appreciation.
                    PIONEER GROWTH SHARES PORTFOLIO(8)
- ------------------- -----------------------------------------------------------------------------------------
                               Common stock and equity securities of U.S. companies.


                                       10
<PAGE>

- ------------------- -----------------------------------------------------------------------------------------
                    Fidelity  Variable  Insurance  Products  Fund  II -    Capital appreciation
                    FIDELITY VIP II INDEX 500  PORTFOLIO  (3)              with current income.
GROWTH &
INCOME
- ------------------- -----------------------------------------------------------------------------------------
                               Common stock of companies  that  comprise the S&P
                               500 index.
- ------------------- ---------------------------------------------------- ------------------------------------
                    Scudder  Variable Life Investment  Fund -            Long-term  capital appreciation
                    SCUDDER VLIF GROWTH AND INCOME  PORTFOLIO  (9)       with current income.
- ------------------- -----------------------------------------------------------------------------------------
                               Common  and  preferred   stock,   and  securities
                               convertible  into common stock, of companies that
                               offer  the   prospect  for  growth  while  paying
                               current dividends.
- ------------------- ---------------------------------------------------- ------------------------------------
                    Pioneer Variable Contracts Trust -
                    PIONEER FUND PORTFOLIO (8)                           Current income and capital
                                                                         appreciation.
- ------------------- -----------------------------------------------------------------------------------------
                               Equity securities, primarily of U.S. companies.
- ------------------- -----------------------------------------------------------------------------------------
                    T. Rowe Price Equity Series, Inc. -                  Dividend income and long-term
                    T. ROWE PRICE EQUITY INCOME PORTFOLIO (11)           capital appreciation.
EQUITY
INCOME
- ------------------- -----------------------------------------------------------------------------------------
                               Common stock of  established  companies  that pay
                               dividends.
- ------------------- ---------------------------------------------------- ------------------------------------
                    Fidelity Variable  Insurance Products Fund -        Dividend income and  capital
                    FIDELITY  VIP  EQUITY  INCOME  PORTFOLIO  (3)       appreciation surpassing
                                                                        the S&P 500 average.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Securities of established  companies that produce
                               income and capital appreciation.
- ------------------- -----------------------------------------------------------------------------------------
                    Pioneer  Variable  Contracts  Trust  -             Current  income  and long-term
                    PIONEER   EQUITY-INCOME   PORTFOLIO  (8)           capital   appreciation.
- ------------------- -----------------------------------------------------------------------------------------
                                Income producing equity securities of U.S. companies.
- ------------------- -----------------------------------------------------------------------------------------
                    T. Rowe Price Equity Series, Inc.
                    T. ROWE PRICE PERSONAL STRATEGY BALANCED            Capital appreciation and income.
                    PORTFOLIO(11)
BALANCED
- ------------------- ---------------------------------------------------- ------------------------------------
                               Diversified  portfolio of stock,  bonds and money
                               market securities.
- ------------------- -----------------------------------------------------------------------------------------
                    Fidelity Variable Insurance Products Fund II -
                    FIDELITY VIP II ASSET  MANAGER  PORTFOLIO  (3, 4)    High total return.
- ------------------- -----------------------------------------------------------------------------------------
                               Diversified  portfolio  of  domestic  and foreign
                               stock,   bonds,   short-term   and  money  market
                               securities.
- ------------------- -----------------------------------------------------------------------------------------
                    MFS Variable Insurance Trust -
BOND -              MFS GLOBAL GOVERNMENTS SERIES PORTFOLIO (5)          Income and capital appreciation.
INTERNATIONAL
- ------------------- ---------------------------------------------------- ------------------------------------
                               Foreign and U.S. government bonds or other debt securities.
- ------------------- -----------------------------------------------------------------------------------------
                    Federated Insurance Series -
                    FEDERATED FUND FOR U.S. GOVERNMENT SECURITIES II     Current income.
                    PORTFOLIO (2)

BOND -
DOMESTIC

- ------------------- -----------------------------------------------------------------------------------------
                               U.S. government securities.
- ------------------- -----------------------------------------------------------------------------------------
                    T. Rowe Price Fixed Income Series, Inc. -
                    T. ROWE PRICE LIMITED TERM BOND PORTFOLIO (11)       Current income.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Short-  and  intermediate-term  investment  grade
                               debt securities.
- ------------------- -----------------------------------------------------------------------------------------
                    Morgan Stanley Dean Witter Universal Funds, Inc. -
                    MSDW FIXED INCOME PORTFOLIO (7)                      Current income.
- ------------------- ---------------------------------------------------- ------------------------------------
                               Diversified portfolio of fixed income securities.
- ------------------- ---------------------------------------------------- ------------------------------------
                    Federated Insurance Series -                         Current income.
MONEY MARKET        FEDERATED PRIME MONEY FUND II PORTFOLIO (2)
- ------------------- -----------------------------------------------------------------------------------------
                               High quality fixed income securities  maturing in
                               13 months or less.
- ------------------- -----------------------------------------------------------------------------------------

</TABLE>

(*) Asset category  designations  are our own to help you gain insight into each
portfolio's  intended  objectives,  but do not assure any portfolio will perform
consistent with the categorization.  INFORMATION  CONTAINED IN THE SERIES FUNDS'
PROSPECTUSES SHOULD BE READ CAREFULLY BEFORE INVESTING IN ANY SUBACCOUNT.

                                       11
<PAGE>

                                We do not assure that any portfolio will achieve
                                its  stated  objective.   Detailed  information,
                                including  a  description  of  each  portfolio's
                                investment objective and policies, a description
                                of risks  involved in  investing  in each of the
                                portfolios,   and  each   portfolio's  fees  and
                                expenses,  is contained in the  prospectuses for
                                the  Series  Funds,   current  copies  of  which
                                accompany   this   Prospectus.   None  of  these
                                portfolios are insured or guaranteed by the U.S.
                                Government.


INVESTMENT ADVISERS OF THE SERIES FUNDS:
        (1)    Fred Alger Management, Inc.
        (2)    Federated Investment Management Company.
        (3)    Fidelity Management & Research Company.
        (4)    Fidelity   Management  &  Research   (U.K.)  Inc.,  and  Fidelity
               Management  and  Research Far East Inc.,  regarding  research and
               investment   recommendations  with  respect  to  companies  based
               outside the United States.
        (5)    Massachusetts Financial Services Company.
        (6)    Morgan Stanley Dean Witter Investment Management Inc.
        (7)    Miller Anderson & Sherrerd, LLP.
        (8)    Pioneer Investment Management, Inc.
        (9)    Scudder Kemper Investments, Inc.
        (10)   Rowe Price-Fleming International, Inc., a joint venture
               between T. Rowe Price Associates, Inc. and Robert
               Fleming Holdings Limited.
        (11)   T. Rowe Price Associates, Inc.
        (12)   Bankers Trust Company.

    The investment  advisers of the Series Funds and the  investment  portfolios
are described in greater detail in the prospectuses for the Series Funds.

    Each investment  portfolio is designed to provide an investment  vehicle for
variable  annuity  and  variable  life  insurance  contracts  issued by  various
insurance  companies.  For more information  about the risks associated with the
use of the same funding  vehicle for both  variable  annuity and  variable  life
insurance contracts of various insurance companies,  see the prospectuses of the
Series Funds which accompany this Prospectus.

    We may receive  revenues from the investment  portfolios or their investment
advisers.  These revenues may depend on the amount our Variable  Account invests
in the Series Fund and/or any portfolio thereof.

    The Variable Account is registered with the SEC 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 Variable Account was
established as a separate  investment  account of United of Omaha under Nebraska
law on August 27, 1996.  Under Nebraska law, we own the Variable Account assets,
but they are held  separately from our other assets and are not charged with any
liability  or  credited  with any gain of  business  unrelated  to the  Variable
Account.  Any and all distributions made by the Series Funds with respect to the
shares held by the Variable  Account will be reinvested in additional  shares at
net asset value.  We are  responsible to you for meeting the  obligations of the
Policy,  but  we do  not  guarantee  the  investment  performance  of any of the
investment  portfolios.  We do not make any  representations  about their future
performance.  The investment  portfolios may fail to meet their objectives,  and
they could go down in value.  Each investment  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.   Complete
descriptions of each  portfolio's  investment  objectives and  restrictions  and
other  material  information  related  to an  investment  in the  portfolio  are
contained in the  prospectuses for each of the Series Funds which accompany this
Prospectus.

o       ADDING, DELETING, OR SUBSTITUTING VARIABLE OPTIONS

        We do not control the Series Funds,  so we cannot  guarantee that any of
the  investment  portfolios  will  always be  available.  We retain the right to
change the investments of the Variable Account.  This means we may eliminate the
shares  of  any  investment  portfolio  held  in  our  Variable  Account  and to
substitute  shares of another  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 our judgment,  investment  in any portfolio  would be
inappropriate  in view of the  purposes of the Variable  Account.  We will first
notify you and receive any necessary SEC and state approval before making such a
change.

    New portfolios may be added, or existing portfolios eliminated, when, in our
sole discretion, conditions warrant such a change. If a portfolio is eliminated,
we will ask you to reallocate any amount in the eliminated portfolio.  If you do
not  reallocate  these  amounts,  we  will  automatically  reinvest  them in the
Federated Prime Money Fund II portfolio.

    If we make a portfolio  substitution or change,  we may change the Policy to
reflect the substitution or change.  Our Variable Account may be (i) operated as
an  investment  management  company or any other  form  permitted  by law,  (ii)
deregistered  with  the SEC if  registration  is no  longer  required  or  (iii)
combined with one or more other separate  accounts.  To the extent  permitted by
law, we also may transfer assets of the Variable Account to other accounts.

                                       12
<PAGE>

o       FIXED RATE OPTIONS

                                The actual net effective  minimum interest rate,
                                after deduction of the expense charge but before
                                deduction   of  the   cost  of   insurance,   is
                                guaranteed  to yield 2.97% per year  (compounded
                                annually)  for the  first 10  Policy  Years  and
                                3.36% per year  thereafter  (except in Maryland,
                                where the minimum net rate will yield -1.53% per
                                year for the first ten  Policy  Years and -1.14%
                                per year thereafter).


    There are two fixed rate options,  the systematic  transfer  account and the
fixed account.  With fixed rate options, we bear the investment risk. This means
we guarantee that you will earn a minimum  interest rate. This minimum  interest
rate is guaranteed to yield 4.5% per year,  compounded  annually,  in all states
except  Maryland  (the  minimum  rate is  guaranteed  to yield 0.0% for Policies
issued in Maryland).  We may declare a higher current  interest  rate.  Whatever
interest rate we declare will be guaranteed for at least one year. However,  you
bear the risk that we will not  credit  more  interest  than will yield 4.5% per
year (or more than 0.0% in  Maryland)  for the life of the Policy.  We have full
control over how assets  allocated to fixed rate  options are  invested,  and we
bear the risk that those assets will perform  better or worse than the amount of
interest we have  declared.  The focus of this  Prospectus  is to  disclose  the
Variable  Account aspects of the Policy.  For additional  details  regarding the
fixed investment options, see the Policy.

o       SYSTEMATIC TRANSFER ACCOUNT (MAY NOT BE AVAILABLE IN ALL STATES)

                                All amounts  allocated to the fixed rate options
                                become  part of the  general  account  assets of
                                United  of  Omaha.   Interests  in  the  general
                                account  have not been  registered  with the SEC
                                and are not subject to the SEC's regulation, nor
                                is  the  general   account   registered   as  an
                                investment company with the SEC. Therefore,  SEC
                                staff  have  not  reviewed  the  fixed   account
                                disclosures in this Prospectus.

    The Systematic  Transfer  Account is the fixed rate option used if you elect
to participate in the systematic  transfer  enrollment  program ("STEP program")
when you buy the Policy.  The STEP program is used to  automatically  transfer a
predetermined  dollar  amount on a monthly basis to any of the  Subaccounts  you
choose.  You cannot transfer amounts from the STEP program to the fixed account.
The allocation and the  predetermined  dollar amount may not be changed once the
STEP  program is elected.  You must have a minimum of $5,000 in your  systematic
transfer  account in order to  participate  in the STEP  program.  No additional
funds may be allocated to a systematic  transfer  account after you purchase the
Policy (except for funds  designated to be transferred  into the Policy pursuant
to an Internal Revenue Code Section 1035 exchange).
    Funds  allocated  to the  systematic  transfer  account  must be  completely
transferred  to the  Variable  Account  within  12  months.  Transfers  from the
systematic  transfer  accounts do not count toward the 12 free transfers allowed
each  Policy  Year.  You may not  transfer  funds into any  systematic  transfer
account.  The systematic  transfer  account may not be used to practice  "market
timing", and we may disallow transactions involving this account on that basis.


o       FIXED ACCOUNT AND SYSTEMATIC TRANSFER ACCOUNT

                                We have sole discretion to set current  interest
                                rates of fixed rate options. We do not guarantee
                                the level of future interest rates of fixed rate
                                options,  except that they will not be less than
                                the guaranteed minimum interest rate.


    The  fixed  account  and the  systematic  transfer  account  are part of our
general account assets. Our general account includes all our assets except those
segregated in the Variable Account or in any other separate  investment account.
You may  allocate  premiums to the fixed  account or transfer  amounts  from the
Variable  Account to the fixed  account.  Instead of you bearing the  investment
risk, as you do with investments  allocated to the Variable Account, we bear the
full  investment  risk for  investments in the fixed rate options.  We have sole
discretion  to invest the assets of our general  account,  subject to applicable
law.

    We have complete  discretion to declare interest in excess of the guaranteed
minimum rate, or not to declare any excess interest.  However, once declared, we
guarantee  that any rate will last for at least  one  year.  Different  rates of
interest  may be  credited  to the  systematic  transfer  account  and the fixed
account.

    We guarantee  that,  prior to payment of the death  benefit or at the Policy
maturity date, the amount in your fixed account or systematic  transfer  account
will be not be less than:

          (i)  the  amount  of  premiums   allocated  and   Accumulation   Value
               transferred to the fixed account or systematic  transfer account,
               plus
          (ii) interest at the guaranteed  minimum  interest  rate,  plus excess
               interest  (if any)  credited  to amounts in the fixed  account or
               systematic transfer account, less


                                       13
<PAGE>

         (iii) that  part  of the  Monthly  Deduction  allocated  to  the  fixed
               account or systematic transfer account, less
          (iv) any premium tax or other taxes  allocable to the fixed account or
               systematic transfer account, and less
          (v)  any  amounts  deducted  from  the  fixed  account  or  systematic
               transfer   account  in   connection   with  partial   withdrawals
               (including  any  surrender  charges) or transfers to the Variable
               Account or to a loan account.

o       TRANSFERS

    The Policy is designed for long-term  investment,  not for active trading or
"market timing." Excessive  transfers could harm other Policy Owners by having a
detrimental effect on portfolio  management.  Subject to restrictions during the
"right to examine" period,  you may transfer Policy value from one Subaccount to
another,  from the  Variable  Account  to the fixed  account,  or from the fixed
account to any Subaccount, subject to these rules:

    TRANSFER RULES:
o    We must  receive  notice of the  transfer  -- either  Written  Notice or an
     authorized telephone transaction.
o    The  transferred  amount  must be at least $500,  or the entire  Subaccount
     value if it is less. (If the Subaccount  value  remaining  after a transfer
     will  be less  than  $500,  we  will  include  that  amount  as part of the
     transfer.)
o    The first 12 transfers each Policy Year from Subaccounts are free. The rest
     cost $10 each.  This fee is deducted from the amount  transferred.  We will
     not allow more than 24 transfers in any Policy Year.
o    A transfer from the fixed account:

- -       may be made only once each Policy Year;
- -       is free;
- -       may be delayed up to six months (30 days in West Virginia);
- -       does not count toward the 12 free transfer limit; and
- -       is  limited  during  any  Policy  Year to 10% of the  fixed  account
        value on the date of the  initial  transfer during that year.
o   We reserve the right to limit transfers,  or to modify transfer  privileges,
    and we reserve the right to change the transfer rules at any time.
o   If the  Accumulation  Value  in any  Subaccount  falls  below  $500,  we may
    transfer the remaining balance, without charge, to the Federated Prime Money
    Fund II portfolio.
o   Transfers made pursuant to participation in the dollar cost averaging, asset
    allocation,  STEP or  rebalancing  programs are not subject to the amount or
    timing  limitations  of these  rules,  nor are they  subject  to a  transfer
    charge.  See the sections of this Prospectus  describing  those programs for
    the rules of each program.
o   If you transfer amounts from the fixed account to the Variable  Account,  we
    can  restrict  or limit  any  transfer  of those  amounts  back to the fixed
    account.

    THIRD-PARTY  TRANSFERS.  Where  permitted  and subject to our rules,  we may
accept your  authorization  to have a third  party  exercise  transfers  on your
behalf.  Third-party  transfers  are  subject  to the same  rules  as all  other
transfers.

o       DOLLAR COST AVERAGING

                                The dollar cost  averaging  and the STEP program
                                are  intended to result 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 either program will result
                                in higher  Accumulation  Value or  otherwise  be
                                successful.

    Our dollar cost averaging program allows you to automatically transfer, on a
periodic  basis,  a set dollar amount or percentage  from one  Subaccount or the
fixed account to any Subaccount(s). You can begin dollar cost averaging when you
purchase  the  Policy or later.  You can  increase  or  decrease  the  amount or
percentage  of transfers or  discontinue  the program at any time.  Rules of the
dollar cost averaging program are:

    DOLLAR COST AVERAGING RULES:
o   The dollar cost averaging program is free.
o   We must  receive  notice of your  election  and any changed  instruction  --
    either Written Notice or an authorized telephone transaction.
o   Automatic  transfers  can  occur  monthly,  quarterly,   semi-annually,  or
    annually.
o   There must be at least $5,000 of  Accumulation  Value in the  Subaccount or
    fixed  account  from which  transfers  are being made to begin  dollar cost
    averaging.
o   Amount of each transfer must be at least $100, and must be at least $50 per
    Subaccount.
o   If transfers are made from the fixed account,  the maximum annual  transfer
    amount is 10% of that account's  value at the time of the first dollar cost
    averaging  transfer during that Policy Year.  There is no maximum  transfer
    amount limitation applicable to any of the Subaccounts.


                                       14
<PAGE>

o   Dollar cost  averaging  program  transfers  cannot begin before the end of a
    Policy's "right to examine" period.
o   You may specify  that  transfers  be made on the 1st through the 28th day of
    the month. Transfers will be made on the date you specify (or if that is not
    a Business Day, then on the next Business Day). If you do not select a date,
    the program will begin on the next Policy Monthly Anniversary  following the
    date the Policy's "right to examine" period ends.
o   You  can limit the  number of  transfers  to be made,  in which case the
    program will end when that number has been made. Otherwise, the program will
    terminate  when the amount  remaining in the  applicable  Subaccount  or the
    fixed account is less than $500.


o       SYSTEMATIC TRANSFER ENROLLMENT PROGRAM ("STEP PROGRAM")

     The STEP program  allows you to  automatically  transfer funds on a monthly
basis from the systematic  transfer account to any Subaccount.  It allows you to
use a dollar cost  averaging  concept to move your initial  premium from a fixed
interest rate account into variable investment options within a 12-month period.
You cannot  transfer  funds from the STEP program to the fixed  account.  If you
want to move funds from a fixed  interest rate account into variable  investment
options  over a longer time period using the same  concept,  then you should use
the dollar cost averaging  program.  However,  we may credit different  interest
rates to  amounts  in the  systematic  transfer  account  than to amounts in the
regular fixed account.)

     STEP PROGRAM RULES:

                                You  cannot  transfer   amounts  from  the  Step
                                account to the fixed account.


o   The STEP program is free.
o   Can only be selected on the initial application.
o   Must have at least  $5,000 in the  systematic  transfer  account  to begin
    the program.
o   Amount  transferred  each  month  must be at least an amount  sufficient  to
    transfer  the entire  amount out of the  systematic  transfer  account in 12
    equal monthly payments.
o   Transfers must be at least $50 per Subaccount.
o   No new premiums  may be  allocated  to this  account  after you purchase the
    Policy,  except for funds  designated in the  application  to be transferred
    into the Policy pursuant to an Internal Revenue Code Section 1035 exchange.
o   Upon  receipt  of funds by Section  1035  exchange,  the 12 monthly  payment
    requirement  is  restarted  and  the  minimum  monthly  transfer  amount  is
    recalculated.
o   Cannot begin before the end of the Policy's "right to examine" period.
o   You may specify  that  transfers  be made on the 1st through the 28th day of
    the month. Transfers will be made on the date you specify (or if that is not
    a Business Day, the transfer will be made on the next Business  Day). If you
    do not select a start date,  the STEP  program will begin on the next Policy
    Monthly  Anniversary  following  the date the  Policy's  "right to  examine"
    period ends.
o   No transfers may be made into the systematic transfer account.
o   All funds  remaining in the systematic  transfer  account on the date of the
    last monthly  transfer will be transferred to the  Subaccounts in a pro rata
    amount consistent with your allocation instructions.
o   The STEP  program  ends the  earlier  of the date  when all  amounts  in the
    systematic  transfer  account have been  transferred or the date of the last
    monthly STEP program transfer.

o    ASSET ALLOCATION PROGRAM

    The asset  allocation  program  allows you to allocate  premiums  and Policy
value among designated  Subaccounts and the fixed account.  You can specify your
own desired  allocation  instructions,  or you can choose to use one of the five
asset allocation  models outlined below. The fixed rate options are not included
in this program.

    ASSET ALLOCATION PROGRAM RULES:
o   The asset allocation program is free.
o   You must request the asset allocation  program in the Policy  application or
    by Written Notice or an authorized telephone transaction.
o   Changed  instructions,  or a request  to end this  program,  must also be by
    Written Notice or an authorized telephone transaction.
o   You must have at least $10,000 of Accumulation  Value (other than amounts in
    a Loan Account) to begin the asset allocation program.
o   Transfers made pursuant to this program do not count in determining whether
    a transfer fee applies.
o   Asset allocation and STEP programs cannot run at the same time.
o   The asset allocation program will automatically rebalance your Accumulation
    Value in the Subaccounts to the model you select on an annual basis, unless
    you designate semiannual or quarterly rebalancing.  Your Accumulation Value
    will be rebalanced to the then-current version of the model in effect.
o   The Series  Funds that are  included  in a model may change  from  period to
    period.  Your election to use a model will remain in effect,  without regard
    to changes in the Funds in that model,  unless you  provide us with  changed
    instructions.

                                       15
<PAGE>

The asset  allocation  program does not protect against a loss, and otherwise is
    not guaranteed to achieve your goal.
<TABLE>
<CAPTION>

- --------------------------------------------------------------------------------------------------------
                                        ASSET ALLOCATION MODELS
                                          CURRENT ALLOCATIONS*
- ------------------------------------ ------------- ------------- ----------- -------------- ------------
             Portfolio                Principal     Portfolio    Income         Capital       Equity
                                      Conserver     Protector     Builder     Accumulator    Maximizer
                                     (conservative)(moderately   (moderate)   (moderately   (aggressive)
                                                   conservative)              aggressive)
                                          %             %            %             %             %
- ------------------------------------ ------------- ------------- ----------- -------------- ------------
<S>                                         <C>         <C>          <C>        <C>           <C>
MFS Emerging Growth Series                                                         3             5
Alger American Small Capitalization                                                5            10
Deutsche Small Cap Equity Index                         3            4             6             7
VIT Fund
Pioneer Real Estate Growth                                           4             5             6
T. Rowe Price International Stock                       6            7            12
Scudder VLIF International                                                                      15
Deutsche EAFE Equity Index VIT Fund       5             7            9             9            10
MFS High Income Series                    5             5            5
T. Rowe Price New America Growth                                     5             7             9
MFS Capital Opportunities Series          4             8            10           10             9
Fidelity VIP II Index 500                 5             10           10           11            12
Fidelity VIP Equity Income                                           5             9            11
Pioneer Equity Income                     7             10           10            8             6
MFS Global Governments Series             5             6            6
T. Rowe Price Limited Term Bond           43            32           20           15
MSDW Fixed Income                         6
Federated Prime Money Fund II             20            13           5
- --------------------------------------------------------------------------------------------------------
  * WE RETAIN THE RIGHT TO CHANGE  ALLOCATION  MODEL  ALLOCATIONS OR TO SUBSTITUTE
PORTFOLIO  OPTIONS  THEREIN IN FUTURE  PROSPECTUSES.  AMOUNTS YOU  ALLOCATE TO A
MODEL  PORTFOLIO  WILL  BE  INVESTED  PURSUANT  TO THE  THEN  CURRENT  PORTFOLIO
ALLOCATIONS FOR THAT MODEL.
- ------------------------------------------------------------------------------------------------------
</TABLE>

        We use Ibbotson  Associates,  Inc. to develop the asset allocation model
allocations.  They are an investment  consulting  firm  specializing in applying
investment  theories and  empirical  findings  (such as  historical  return data
collected   on  the   investment   portfolios)   to  quantify  the  benefits  of
diversification for particular investment profiles.


o       REBALANCING PROGRAM

     The rebalancing  program  allows you to rebalance your  Accumulation  Value
among designated Subaccounts and the fixed account pursuant to your instructions
on  a  quarterly,  semi-annual,  or  annual  basis.  Rebalancing  utilizes  your
allocation  instructions  in effect at the end of the STEP program period (so it
never rebalances any assets to the systematic transfer account).  You may change
your  rebalancing  allocation  instructions  at any  time.  Any  change  will be
effective when the next rebalancing occurs.

    REBALANCING PROGRAM RULES:
o   The rebalancing program is free.
o   You must  request  the  rebalancing  program  and  give us your  rebalancing
    instructions  by Written  Notice.  Changed  instructions or a request to end
    this program must also be by Written Notice.
o   You must have at least  $10,000 of Policy  Accumulation  Value  (other  than
    amounts in a Loan Account) to begin the rebalancing program.
o   You may have rebalancing occur quarterly, semi-annually or annually.
o   Transfers made pursuant to this program do not count in determining whether
    a transfer fee applies.
o   If you elect the asset allocation  program,  your Accumulation Value in the
    Subaccounts will  automatically be rebalanced to the model you choose on an
    annual basis, unless you elect semi-annual or quarterly  rebalancing.  Your
    Accumulation  Value will be rebalanced to the  then-current  version of the
    model in effect.

The  rebalancing  program does not protect  against a loss and  otherwise is not
guaranteed to achieve your goal.


                                       16
<PAGE>

- -----------------------------------------------------------------------
IMPORTANT POLICY PROVISIONS

     The Ultra  Variable  Life  Policy is a  modified  single  premium  variable
universal life insurance  policy.  The Policy provides a death benefit and, as a
variable  insurance  policy,  allows you to invest  your  Accumulation  Value in
variable  or  fixed   investment   options  where  any  gain  accumulates  on  a
tax-deferred basis. Some key rights and benefits under the Policy are summarized
in this Prospectus;  however,  you must refer to the Policy for the actual terms
of the Policy.  You may obtain a copy of the Policy from us. The Policy  remains
in force until  surrendered for its Cash Surrender  Value, or until all proceeds
have been paid as a death benefit,  or until it lapses because premiums paid and
the Policy's Accumulation Value are insufficient to keep the Policy in force.

o    POLICY APPLICATION AND ISSUANCE

                                Replacing an existing life  insurance  policy is
                                not  always  your  best  choice.   Evaluate  any
                                replacement carefully.


    To  purchase  a Policy,  you must  submit an  application  with the  minimum
initial premium and provide evidence of the proposed insured's insurability.  We
will not issue a Policy if the insured is older than age 90. Before accepting an
application,  we conduct underwriting to determine insurability.  We reserve the
right to reject any application or premium for any reason.  If your  application
is in good order upon receipt,  we will credit your initial  premium on the date
the Policy is issued.  All premiums are allocated to the  Federated  Prime Money
Fund II portfolio until the end of the "right to examine" period,  and only then
to your  selected  investment  allocations.  If a Policy is not issued,  we will
return your premium.  If we issue a Policy,  it will be effective on the date of
issue.

o   APPLICATION  IN GOOD ORDER. All application  questions must be answered,
    but particularly note these requirements:
- -    Your full name, Social Security number, and date of birth must be included.
- -    The Beneficiary's  full name, Social Security number, and other information
     must be included.
- -    Your premium  allocations must be completed,  be in whole percentages,  and
     total 100%.
- -    Initial premium must meet minimum initial premium requirements.
- -    Your signature and your agent's signature must be on the application.
- -    City, state, and date application was signed must be completed.
- -    You  must  provide  all  information  required  for us to  underwrite  your
     application  (including  health and medical  information about the insured,
     and other information we deem relevant).
- -    Your agent must be both properly licensed and appointed with us.

o    PREMIUM  PAYMENTS. Your premium checks should be made payable to "United
of Omaha Life Insurance  Company".  We may postpone crediting to your Policy any
payment made by check until the check has been honored by your bank.  Payment by
certified  check,  banker's draft, or cashier's check will be promptly  applied.
You may change your premium allocation instructions by sending us Written Notice
or through an authorized telephone transaction.  The change will be effective on
the date we receive your Written Notice or authorization.  The change will apply
to any additional premiums received on or after the date we receive your Written
Notice or authorization.

     Initial Premium Payment:
    -----------------------
- -   The only premium payment required.  All others are optional.
- -   Must be at least $20,000.
- -   Is invested in the Federated Prime Money Fund II until the end of the "right
    to examine" period.

     Additional Premium Payments:
     ---------------------------
- -    Additional  premiums can only be made until the insured's age 90 (except
     as may be required in a grace period).
- -    If a premium  increases the specified amount of coverage,  it is subject
     to  the   insured's   continued   insurability   and  our   underwriting
     requirements, which may include evidence of continued insurability.
- -    Only one additional premium payment may be made each year.
- -    Must  be at  least  $5,000;  may be  less  if it is an  additional  payment
     required during a grace period.
- -    If there  is a Policy  loan,  additional  payments  are  first  treated  as
     repayment of Policy loan interest,  second as repayment of the Policy loan,
     and last as additional premium, unless you designate otherwise in a Written
     Notice when you send the payment to us.
- -    Additional  premiums  are  applied  pursuant  to  your  current  investment
     allocation  instructions,  unless  you give us  different  instructions  by
     Written Notice or authorized telephone  transaction at the time you make an
     additional premium payment.
- -    We reserve  the right to limit  premiums or refund any values so the Policy
     qualifies as life insurance under the Internal Revenue Code.

                                       17
<PAGE>

ACCUMULATION VALUE

                                As explained in the EXPENSES section below, once
                                each month,  certain  charges are deducted  from
                                your  Accumulation   Value.  These  charges  are
                                called the "Monthly Deduction."


    On your  Policy's  date of issue the  Accumulation  Value equals the initial
premium  less the Monthly  Deduction  for the first  month.  On the date of each
Monthly Deduction after the date of issue, the Accumulation Value equals:
     (a)  the total of the values in each Subaccount; plus
     (b)  the accumulation value of the fixed account; plus
     (c)  the accumulation value of any Loan Account; less
     (d)  the Monthly Deduction for the current month.

    The value for each Subaccount equals:
     (a)  the  current  number  of  accumulation   units  for  that  Subaccount;
          multiplied by
     (b)  the current unit value.

    Each net premium  allocated to a Subaccount is converted  into  accumulation
units.  This is done by dividing the premium by the accumulation  unit value for
the applicable  Subaccount for the Valuation  Period during which the premium is
allocated  to the  Subaccount.  The  initial  accumulation  unit  value for each
Subaccount was set 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  applicable  investment
               portfolio  multiplied  by  the  number  of  shares  held  in  the
               Subaccount,  before the purchase or  redemption  of any shares on
               that date; divided by
        (b)    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 Accumulation  Value of the fixed account on the date of each Monthly
Deduction, before deducting the Monthly Deduction, equals:

     (a)  the value as of the date of the last Monthly Deduction; plus
     (b)  any premiums  credited  since the date of the last Monthly  Deduction;
          plus
     (c)  any transfers from the Subaccounts to the fixed account since the date
          of the last Monthly Deduction ; plus
     (d)  any  transfers  from the Loan Account to the fixed  account  since the
          date of the last Monthly Deduction ; less
     (e)  any transfers from the fixed account to the Subaccounts since the date
          of the last Monthly Deduction ; less
     (f)  any  transfers  from the fixed  account to the Loan Account  since the
          date of the last Monthly Deduction ; less
     (g)  any partial  withdrawals  and  surrender  charges taken from the fixed
          account since the date of the last Monthly Deduction ; plus
     (h)  interest credited to the fixed account.

    The Cash  Surrender  Value is the  Accumulation  Value less any  outstanding
Policy loans and unpaid loan interest and less any applicable surrender charge.

o       LAPSE AND GRACE PERIOD

o       LAPSE

    BECAUSE THE POLICY'S  ACCUMULATION  VALUE CAN FLUCTUATE  DEPENDING  UPON THE
PERFORMANCE OF YOUR SELECTED VARIABLE INVESTMENT OPTIONS, YOUR POLICY CAN LAPSE,
EVEN IF YOU PAY ALL PLANNED PREMIUMS ON TIME.

         No Policy loan exists: The Policy will lapse if, on a Monthly Deduction
date,  the  Accumulation  Value is not  enough  to cover the  Monthly  Deduction
(subject to the death benefit guarantee  provision),  and a grace period expires
without a sufficient premium payment.

         A Policy loan  exists:  The Policy will lapse on any Monthly  Deduction
date when the Cash Surrender Value is not enough to cover the Monthly  Deduction
and any loan  interest  due,  and a grace  period  expires  without a sufficient
premium payment.

          A lapse of the Policy may result in adverse tax consequences.


                                       18
<PAGE>

o       GRACE PERIOD

    Although the Policy can lapse,  we allow you a 61-day grace period to make a
premium payment  sufficient to cover the Monthly Deduction and any loan interest
due.

- -    We will mail notice to you of the insufficiency within 30 days of the start
     of the grace period.
- -    If the necessary  additional  premium  payment is not received,  the Policy
     terminates as of the first day of the grace period.
- -    Payment  received  during a grace  period is first  applied to repay Policy
     loans and interest on those loans before the remaining amount is applied as
     additional premium to keep the Policy in force.
- -    Insurance  coverage  continues  during the grace period,  but the Policy is
     deemed  to have  no  Accumulation  Value  for  purposes  of  Policy  loans,
     surrender and withdrawals.
- -    If the insured dies during the grace  period,  the death  benefit  proceeds
     payable  equal the amount of death benefit in effect  immediately  prior to
     the date the grace period began less any due and unpaid  Monthly  Deduction
     and unpaid loan interest.

o       MISSTATEMENT OF AGE OR SEX

    If the insured's age or sex is misstated,  all Policy  payments and benefits
will be those which the  premiums  paid would have  purchased at the correct age
and sex.

o       SUICIDE

    We will not pay the  death  benefit  if the  insured's  death  results  from
suicide,  while sane or insane, within two years (one year in Colorado and North
Dakota)  from the date of issue  (and,  in  Missouri,  if the  insured  intended
suicide at the time  coverage was applied  for).  Instead we will pay the sum of
the premiums  paid since issue less any loans and unpaid loan  interest and less
any partial withdrawals.

    We will not pay that portion of the death benefit resulting from an increase
in the specified amount of coverage if the insured's death results from suicide,
while sane or insane,  within two years (one year in Colorado and North  Dakota)
from  the  effective  date of the  increase  (and in  Missouri,  if the  insured
intended suicide at the time coverage was applied for).  Instead we will pay the
sum of the premiums paid for the increase.


o       INCONTESTABILITY

    We will not  contest the  validity of the Policy  after it has been in force
during the  lifetime  of the insured for two years from the date of issue or for
two years from the date of reinstatement.
    We will not contest the validity of an increase in the  specified  amount of
coverage  after the Policy has been in force  during the lifetime of the insured
for two  years  from the  effective  date of the  increase.  Any  contest  of an
increase in the specified  amount of coverage  will be based on the  application
for that increase.


<TABLE>
<CAPTION>

o       TELEPHONE TRANSACTIONS

<S>                                              <C>
    TELEPHONE TRANSACTIONS PERMITTED:     o   TELEPHONE TRANSACTION RULES:
o   Transfers.                            o   Only you may  elect.  Do so on the  Policy  application
o   Partial  withdrawals  and  loans          or by prior Written Notice authorization to us.
    of  $10,000  or less by you  (may be  o   Must  be  received  by  close  of the  New  York  Stock
    restricted  in  community   property      Exchange  ("NYSE") (usually 3 p.m. Central Time); if later,
    states).                                  the transaction  will be processed the next day the NYSE is
o   Change of premium allocations.            open.
                                          o   Will be recorded for your protection.
                                          o   For  security,  you must provide  your Social  Security
                                              number and/or other identification information.
                                          o   May be  discontinued  at any  time  as to  some  or all
                                              Owners.
</TABLE>

    We  are  not  liable  for   following   authorized   telephone   transaction
instructions we reasonably believe to be genuine.

                                       19
<PAGE>

o       REINSTATEMENT

    If the Policy  lapses  because a grace  period  ended  without a  sufficient
payment being made,  you may reinstate it within five years of the date of lapse
and prior to the maturity date. To reinstate, we must receive:
- -       written application signed by you and the insured;
- -       evidence of the insured's insurability satisfactory to us;
- -       enough payment to continue this Policy in force for three months; and
- -       repayment or reinstatement of any outstanding Policy loan, together with
        unpaid loan interest from the date of lapse.
    On a  reinstated  Policy,  there  will be a  re-establishment  of  surrender
charges, if any, measured from the original date of issue.
     The  effective  date of  reinstatement  will be the  date  we  approve  the
application for reinstatement.
     The specified amount of insurance coverage of the reinstated Policy may not
exceed the  specified  amount of  insurance  coverage at the time of lapse.  The
Accumulation  Value on the effective date of reinstatement  will reflect (a) the
Accumulation  Value  at the time of  lapse,  except  that the  value in the Loan
Account may be repaid prior to reinstatement; less (b) the Monthly Deduction for
the current month.

o       MATURITY DATE

    The Policy's  maturity  date is the Policy  Anniversary  next  following the
insured's  100th  birthday.  On the maturity  date, we will pay you the Policy's
Accumulation  Value, less any loan and unpaid loan interest,  if (a) the insured
is then living; (b) this Policy is in force; and (c) coverage beyond maturity is
not elected.  The Policy may  terminate  prior to the maturity date as described
above under the Lapse and Grace Period provision. If the Policy does continue in
force to the  maturity  date,  it is  possible  there  will be little or no Cash
Surrender Value at that time.

o       COVERAGE BEYOND MATURITY

                                The tax  consequences  of  continuing  a  Policy
                                beyond the insured's age 100 are unclear. Please
                                consult a tax advisor.


    At least 30 days before the  maturity  date of the Policy,  you may elect to
continue the Policy in force beyond the maturity date. The election must be made
by Written Notice. The following will apply:

- -    We  will  maintain  your  allocation  of   Accumulation   Value  to  the
     Subaccounts and the fixed account according to your instructions.
- -    The cost of insurance charge will be zero.
- -    The expense charge will be zero.
- -    The corridor percentage will be fixed at 101%.
- -    Any riders attached to the Policy that are then in force will terminate.
- -    The insured's date of death will be considered the Policy's maturity date.
- -    You cannot pay any more premiums.
- -    All other  rights and benefits as described in the Policy will be available
     during the insured's lifetime.
- -    The Policy's  death  benefit,  net of loan interest and any  outstanding
     loan balance,  will be extended past the original  maturity date even if
     the Policy has no Cash Surrender Value.
- -    Any loan  outstanding  when the Policy is  continued  past the  maturity
     date will  continue to accrue interest expense.

    The tax consequences  associated with extending coverage beyond maturity are
unclear. A tax advisor should be consulted before making such an election.

o       DELAY OF PAYMENTS

    We will  usually pay any amounts from the  Variable  Account  requested as a
Policy loan,  partial  withdrawal or cash  surrender  within seven days after we
receive your Written Notice.  We can postpone such payments or any transfers out
of a Subaccount if: (i) the NYSE is closed for other than customary  weekend and
holiday  closings;  (ii) trading on the NYSE is  restricted;  (iii) an emergency
exists  as  determined  by the SEC,  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 (iv) the SEC permits delay
for the protection of security  holders.  The  applicable  rules of the SEC will
govern as to whether the conditions in (iii) or (iv) exist.
    We  may  defer  payment  of  Policy  loans,  partial  withdrawals  or a cash
surrender  from the fixed  account for up to six months from the date we receive
your Written Notice (30 days in West Virginia).


                                       20
<PAGE>

o       MINOR OWNER OR BENEFICIARY

    A minor may not own the Policy solely in the minor's name and cannot receive
payments  directly as a Policy  Beneficiary.  Contrary to common belief, in most
states parental status does not automatically  give parents the power to provide
an  adequate  release to us to make  Beneficiary  payments to the parent for the
minor's  benefit.  A minor can "own" a Policy  through  the  trustee  of a trust
established  for the minor's  benefit,  or through  the minor's  named and court
appointed  guardian  who owns the  Policy in his or her  capacity  as trustee or
guardian.  Where a minor is a named Beneficiary,  we are able to pay the minor's
Beneficiary share to a minor's trustee or guardian. Some states allow us to make
such payments up to a limited  amount  directly to parents.  Parents  seeking to
have a  minor's  interest  made  payable  to them for the  minor's  benefit  are
encouraged  to check with  their  local  court to  determine  the  process to be
appointed as the minor's guardian;  it is often a very simple process.  If there
is no adult  representative  able to give us an adequate  release for payment of
the minor's Beneficiary interest, we will retain the minor's interest on deposit
until the minor attains the age of majority.


o       RIDERS (may not be available in all states)

    Three riders generally are available with the Policy. The riders are:

- -       The systematic  transfer  account  program rider,  which is described in
        detail in the INVESTMENT OPTIONS section of this Prospectus;
- -       The waiver of surrender  charge  rider,  which is  described in detail
        in the EXPENSES  section of this Prospectus; and
- -       The accelerated death benefit rider, which provides a full payout of the
        lesser of 94% (88% in  Washington)  of the Policy's  death  benefit,  or
        $500,000,  for the primary  insured  with  evidence  of a 12-month  life
        expectancy  or less (24  months in  Washington).  There is no premium or
        cost of insurance  charge for this rider,  and this rider  automatically
        attaches to all Policies with face amounts between $50,000 and $500,000.
        If this rider option is exercised,  all other riders and the Policy will
        terminate. This rider is not available in all states.


                                       21
<PAGE>

     -----------------------------------------------------------
EXPENSES

    The charges  and fees  described  below  compensate  us for our  expenses in
distributing the Policy,  bearing  mortality and expense risks under the Policy,
and  administering  the investment  options and the Policy.  Except where stated
otherwise,  charges  and fees  shown are the  maximum we will  charge,  and some
actual expenses may be less.
    Each Series Fund also deducts expenses from each investment portfolio; those
expenses are described in each Series Fund prospectus.

o       MONTHLY DEDUCTION

    We deduct a Monthly Deduction from the Policy's  Accumulation  Value on each
monthly  anniversary  of the  date of  issue  (the  "Monthly  Deduction  Date"),
consisting of: (1) the COST OF INSURANCE CHARGE; (2) the EXPENSE CHARGE.

    Charges based on the  Accumulation  Value are calculated  before the Monthly
Deduction is deducted,  but reflecting  charges deducted from Subaccount assets.
The Monthly  Deduction is deducted pro rata from the  Accumulation  Value in the
Subaccounts,  the fixed account and the systematic transfer account. There is no
Monthly  Deduction  after the Policy  Anniversary  next  following the insured's
100th birthday if coverage beyond maturity is elected.

o       COST OF INSURANCE CHARGE

    The cost of insurance charge is for providing insurance protection under the
Policy.  The  amount of the  current  charge  is based on the rate  class of the
insured,  Policy Accumulation Value and duration.  Currently, we assign insureds
to the following rate classes:  preferred and standard. Once a Policy is issued,
an  insured's  rate  class  does not  change  unless an  additional  premium  is
submitted and our  underwriting  review  determines the insured  qualifies for a
better rate class;  this new rate class will then be used for cost of  insurance
charges  under the entire  Policy.  The current cost of  insurance  charge for a
Policy is calculated as a percentage  of the  Accumulation  Value on the Monthly
Deduction  Date.  The current  monthly rates for these classes are equivalent to
the annual percentage rates shown in the following table:


                                       Accumulation Value  Accumulation Value
            Policy Year(s)             of less than        of $45,000 or more.
                                         $45,000.
         Preferred Rate Class
                 1-10                     0.70%                 0.60%
             11 and later                 0.60%                 0.50%
          Standard Rate Class
                 1-10                     1.30%                 1.20%
             11 and later                 0.94%                 0.84%


       We  reserve  the  right  to  change  the  cost of  insurance charges upon
appropriate regulatory approval.  When determining the current cost of insurance
charge on a Monthly Deduction Date, the applicable cost of insurance  percentage
is applied to the Accumulation Value on that date.

        The cost of insurance  charge  deducted on a Monthly  Deduction  Date is
guaranteed  not to exceed the amount  calculated  using the  guaranteed  cost of
insurance  rates set forth in the Policy for the  insured's  attained  age.  The
maximum cost of insurance  charge for a Monthly  Deduction  Date is equal to the
"net amount at risk"  under the Policy,  multiplied  by the  guaranteed  cost of
insurance  rate  for the  insured's  attained  age.  The net  amount  at risk is
determined on the last day of the Policy Month.  The "net amount at risk" at any
point  in time is just  the  death  benefit  at that  point  in  time,  less the
Accumulation Value at that point in time after deducting the Expense Charge.
        The guaranteed cost of insurance rate for a Monthly Deduction Date under
a Policy depends on the insured's sex and age on the first day of a Policy Year.
        Current cost of insurance  rates are more  favorable for preferred  rate
class than for standard rate class  insureds.  Within a given class,  guaranteed
cost of insurance  rates are generally more favorable for insureds of lower ages
than for insureds of higher ages,  and are generally  more  favorable for female
insureds than for male insureds.


                                       22
<PAGE>

o       EXPENSE CHARGE.
        The expense charge  consists of charges for  administrative,  tax (first
ten Policy Years only) and mortality and expense risk charges.
        ADMINISTRATIVE  CHARGE.  This  charge is an annual  rate of 0.24% of the
Accumulation  Value on each Monthly  Deduction Date. This charge is for the cost
of  administering   the  Policies  (such  as  the  cost  of  processing   Policy
transactions,  issuing Policy Owner statements and reports, and record keeping),
as well as legal, actuarial, systems, mailing and other overhead costs connected
with our variable life insurance operations.
        TAX EXPENSE CHARGE. We deduct this charge for the first ten Policy Years
only. The annual rate of this charge is 0.39% of the  Accumulation  Value and is
to reimburse us for State  premium taxes  (except in Oregon),  federal  deferred
acquisition cost taxes, and related  administrative  expenses.  Please note that
the actual  taxes that we pay for a  particular  Policy may be more or less than
the tax expense charge that we collect for that Policy.
        MORTALITY  AND  EXPENSE  RISK  CHARGE.  We deduct  this  charge  for the
mortality and expense risks that we assume. This charge is set at an annual rate
of 0.90% of the Accumulation Value on each Monthly Deduction Date. The mortality
risk we assume is that  insureds  may live for  shorter  periods of time than we
estimated.  The expense risk is that our costs of issuing and  administering the
Policies may be more than we estimated.
        The expense charge will never exceed the amounts set forth above. If all
the money we collect from this charge is not needed to cover death  benefits and
expenses, the money is contributed to our general account.  Conversely,  even if
the money we collect is insufficient, we will provide for all death benefits and
expenses.
<TABLE>
<CAPTION>

o       SURRENDER CHARGE (ALSO APPLIES TO PARTIAL WITHDRAWALS)
 -----------------------------------------------------------------------------------------
<S>                              <C>   <C>   <C>  <C>   <C>   <C>   <C>   <C>  <C>  <C>
 Years Since Receipt of Premium  1     2      3    4     5     6     7     8    9    10+
 Payment
 -----------------------------------------------------------------------------------------
 -----------------------------------------------------------------------------------------
 Applicable Surrender Charge 9 1/2% 9 1/2% 9 1/2% 9%   7 1/2%  6%   4 1/2% 3%  1 1/2   0%
 Percentage
 -----------------------------------------------------------------------------------------
</TABLE>

        We will apply a  surrender  charge,  expressed  as a  percentage  of any
premium  surrendered or withdrawn,  upon a full surrender or partial  withdrawal
from your  Policy.  This  charge  partially  covers our  distribution  expenses,
including  commissions  and other  promotional  expenses.  The surrender  charge
percentage  varies depending upon the number of years elapsed since the date the
premium was paid. The amount of a partial  withdrawal plus the surrender  charge
is deducted from the  Accumulation  Value on the date we receive your withdrawal
request.
        The  surrender  charge  will  not  cover  our cost of  distributing  the
Policies.  Any  deficiency  is met from our  general  funds,  including  amounts
derived from the mortality and expense risk charge (described above).

o       SURRENDER CHARGE WAIVERS

     We will waive the surrender charge upon partial  withdrawals and surrenders
in the following situations. Each waiver may not be available in all states.

     NURSING HOME WAIVER.  Any partial  withdrawal or surrender made pursuant to
your  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 after the last day of
confinement to such facility. Proof of confinement must be provided. The nursing
home  waiver is not  available  if the Owner is  confined  to a nursing  home or
hospital facility on the date of issue of the Policy (except in Pennsylvania).

     We will not accept any additional premiums under your Policy once you elect
this waiver.

     DISABILITY  WAIVER.  Any  partial  withdrawal  or  surrender  while you are
physically disabled. We may require proof of such disability,  including written
confirmation of 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.  We reserve the right to have any Owner  claiming such
disability examined by a licensed physician of our choice and at our expense.
     We will not accept any additional premiums under your Policy once you elect
this waiver.
     The  disability  waiver is not  available if any Owner is receiving  Social
Security  Disability  Benefits  on the date of issue of the  Policy  (except  in
Pennsylvania) or is age 65 or older on the date of withdrawal.

     TERMINAL ILLNESS WAIVER (LIMITED LIFE EXPECTANCY  WAIVER IN  PENNSYLVANIA).
Any partial withdrawal or surrender made after you are 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.
We may require  proof of such  illness  including  written  confirmation  from a
licensed  physician.  We reserve  the right to have you  examined  by a licensed
physician of our choice and at our expense.
     We will not accept any additional premiums under your Policy once you elect
this waiver.  The terminal  illness waiver is not available if you are diagnosed
with a terminal  illness prior to or on the date of issue of the Policy  (except
in Pennsylvania).

     UNEMPLOYMENT  WAIVER.  Any partial withdrawal or surrender in the event you
become  unemployed.  The  unemployment  waiver is available upon submission of a
determination  letter from a state  department of labor  indicating you 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 you are receiving unemployment benefits on the date of issue of the
Policy (except in Pennsylvania).

                                       23
<PAGE>

     TRANSPLANT  WAIVER.  Any partial  withdrawal  or  surrender  if you undergo
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, you must submit a letter from a licensed
physician  (who is not the Owner or Insured  of this  Policy)  stating  that you
underwent  transplant  surgery for any of these organs.  We reserve the right to
have you examined by a physician  of our choice and at our expense.  This waiver
may be exercised only once per transplant surgery.

     RESIDENCE  DAMAGE  WAIVER.  Any partial  withdrawal  or  surrender  if your
primary  residence  suffers physical damage in the amount of $50,000 or more. To
claim this waiver,  send us a certified  copy of a licensed  appraiser's  report
stating the amount of the damage.  This 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  the  affected  residence  inspected  by a  licensed
appraiser  of our choice and at our  expense,  and to rely upon our  appraiser's
opinion. This waiver may be exercised only once per occurrence.

     DEATH OF SPOUSE  OR MINOR  DEPENDENT  WAIVER.  Partial  withdrawals  of the
following  percentage  of  Accumulation  Value  made  within  six months of your
spouse's or minor  dependent(s)'  death:  death of spouse,  50%;  death of minor
dependent(s),  25%. We must receive proof of death. 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 waiver each year.
Subsequent  withdrawals,  or withdrawals  above the waiver limit, are subject to
the surrender charge.

o       TRANSFER CHARGE - $10 (FIRST 12 ARE FREE).

    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. Transfers
from the  systematic  transfer  account are free and do not count  toward the 12
free  transfers.  Transfers  made pursuant to  participation  in the dollar cost
averaging, asset allocation, STEP or rebalancing programs are not subject to the
transfer  charge rules.  See the sections of this  Prospectus  describing  those
programs for the rules of each program.

o       SERIES FUND CHARGES

    Each Series Fund  investment  portfolio is responsible for its own expenses.
The net assets of each portfolio  reflects  deductions  for investment  advisory
fees and other  expenses.  These  charges are  disclosed  in each Series  Fund's
prospectus  which  accompanies  this  Prospectus.  A table of  portfolio  annual
expenses is included in the INTRODUCTION AND SUMMARY section of this Prospectus.

                                       24
<PAGE>

- -----------------------------------------------------------
POLICY DISTRIBUTIONS

    The  principle  purpose of the Policy is to provide a death benefit upon the
insured's  death,  but before then you may also borrow against the Policy's Cash
Surrender  Value,  take a  partial  withdrawal,  or  surrender  it for its  Cash
Surrender Value. Tax penalties and surrender  charges may apply to amounts taken
out of your Policy.  The Cash Surrender Value is the Accumulation Value less any
applicable surrender charge and less any outstanding Policy loan and unpaid loan
interest.
<TABLE>
<CAPTION>

o       POLICY LOANS
<S>                                                                 <C>
                    Amount You Can Borrow                                 Loan Interest Rate
- -------------------------------------------------------------- ------------------------------------------

Standard  Policy  Loan.  After the first  Policy Year (at any  Standard  Policy  Loan.  Net annual  loan
time  in  Indiana),  you  may  borrow  up to 90% of the  Cash  interest  rate  of  1.5%.  We  charge  an
Surrender Value (100% in Florida),  less loan interest to the  interest   rate  in  advance  with  a  6%
end of the Policy Year, and less a Monthly  Deduction that is  effective   annual  yield,  but  we  also
sufficient  to continue  the Policy in force for at least one  credit   an   interest   rate   with   an
month.                                                         effective  annual  yield  of  4.5% to any
                                                               amounts in the Loan Account.
- -------------------------------------------------------------- ------------------------------------------

Preferred Policy Loan.  Available on any date when the sum of  Preferred  Policy  Loan.  Net annual loan
the Cash Surrender Value plus any outstanding  standard loans  interest   rate  of  0%.   We  charge  an
exceeds the sum of the premiums  paid since the date of issue  interest   rate  in  advance  with  a  6%
of the Policy.  The amount  available for a preferred  Policy  effective   annual  yield,  but  we  also
loan is the amount of such excess.                             credit   an   interest   rate   with   an
                                                               effective  annual  yield  of  6%  to  any
                                                               amounts in the Loan Account.
- ---------------------------------------------------------------------------------------------------------
 We believe a preferred Policy loan will not affect tax treatment of the Policy, but tax law is unclear
                          on this point and we do not warrant its tax effect.
            You may wish to consult your tax advisor before taking a preferred Policy loan.
- ---------------------------------------------------------------------------------------------------------
</TABLE>


    LOAN RULES


o   The Policy must be assigned to us as sole security for the loan.
o   We will transfer all loan amounts from the Subaccounts and the fixed account
    to a Loan Account. The amounts will be transferred on a pro rata basis.
o   Loan interest is due on each Policy Anniversary. If the interest is not paid
    when due, we will  transfer an amount equal to the unpaid loan interest from
    the  Subaccounts  and the fixed  account  to the Loan  Account on a pro rata
    basis.
o   All or part of a loan may be  repaid  at any time  while  the  Policy is in
    force.  We will deduct the amount of a loan repayment from the Loan Account
    and allocate that amount from the  Subaccounts and the fixed account in the
    same  percentages  as the  Accumulation  Value is  allocated on the date of
    repayment.  We will treat any  amounts  you pay us as a premium  unless you
    specify that it is a loan repayment.
o   The death benefit will be reduced by the amount of any loan  outstanding and
    unpaid loan interest on the date of the insured's death.
o   We may defer making a loan for six months (30 days in West Virginia) unless
    the loan is to pay premiums to us.

o       SURRENDER

                                For amounts  allocated to the fixed  account and
                                the  systematic   transfer  account,   the  Cash
                                Surrender  Value is equal to or greater than the
                                minimum Cash  Surrender  Values  required by the
                                State in which this  Policy was  delivered.  The
                                value  is  based  on  the   Commissioners   1980
                                Standard  Mortality  Table, the insured's age at
                                last  birthday,  with interest which yields 4.5%
                                on an annual basis.


                                       25
<PAGE>

    While the  insured  is alive,  you may  terminate  the  Policy  for its Cash
Surrender Value. Following a surrender, all your rights in the Policy end.

    SURRENDER RULES

o    The Policy must be returned to us to receive the Cash Surrender Value.
o    The maximum applicable Surrender Charge is 9.5% of paid premiums.
o    Surrenders  are  taxable,  and a 10% federal tax penalty may apply prior to
     age 59 1/2.
o    We may defer  payment  from the fixed  account or the  systematic  transfer
     account for up to six months (30 days in West Virginia).

<PAGE>

o       PARTIAL WITHDRAWALS

    After the first  Policy  Year,  you may  withdraw  part of the  Accumulation
Value.  The amount  requested and any surrender charge will be deducted from the
Accumulation Value on the date we receive your request (either by Written Notice
or, for amounts of $10,000 or less,  by an  authorized  telephone  transaction).
Amounts withdrawn, except for "free" partial withdrawals described below, may be
subject to a surrender  charge of up to 9.5% unless one of the surrender  charge
waiver  provisions  described in this  Prospectus is  applicable.  The surrender
charge  is  a  percentage  of  the  Policy  premium  withdrawn.  The  applicable
percentage  varies  according to the length of time since each affected  premium
was paid, and is described in the EXPENSES section of this Prospectus.

    "FREE" PARTIAL WITHDRAWALS

  Each Policy Year you may withdraw, without a surrender charge, the greater of:
(a)  15% of the Accumulation  Value as of the first withdrawal that Policy Year;
     or
(b)  that portion of the Accumulation Value in excess of total premiums paid.

    PARTIAL WITHDRAWAL RULES

o   Partial  withdrawals  are made first from  earnings  and then from  premiums
    paid, beginning with the earliest premium payment.
o   The minimum partial withdrawal amount is $500; the maximum is an amount such
    that the remaining Accumulation Value is not less than $20,000.
o   Partial  withdrawals  result in cancellation of accumulation units from each
    applicable  Subaccount.  Unless you  instruct us  otherwise,  we will deduct
    withdrawal  amounts  from  the  Subaccounts,   the  fixed  account  and  the
    systematic  transfer  account on a pro rata  basis.  No more than a pro rata
    amount may be withdrawn from the fixed account and the  systematic  transfer
    account.
o   The  specified  amount of  insurance  coverage  will be  reduced in the same
    proportion as the  Accumulation  Value is reduced as a result of any partial
    withdrawal.
o   Withdrawals from the systematic transfer account will not affect the minimum
    monthly  transfer  amount  from that  account,  so they will cause the total
    amount to be  transferred  to be  completed  in less  time  than  originally
    anticipated.
o   We reserve  the right to defer  withdrawals  from the fixed  account and the
    systematic  transfer  account  for up to six months from the date we receive
    your request (30 days in West Virginia).
o   Partial withdrawals may be taxable and subject to a 10% federal tax penalty.

o       DEATH BENEFIT

    We will pay a death benefit after we receive necessary  documentation of the
insured's death and we have sufficient information about the Beneficiary to make
the payment.  Death benefits may be paid pursuant to a payment option (including
a  lump-sum  payment)  selected  by the  Beneficiary  to the  extent  allowed by
applicable  law and any settlement  agreement in effect at the insured's  death.
(See the PAYMENT OF PROCEEDS  section below.) If neither you nor the Beneficiary
makes a payment option election  within 60 days of our receipt of  documentation
of the insured's death, we will issue a lump-sum payment to the Beneficiary.

o       GUARANTY
    If no Policy loans are taken,  we guarantee  Policy  coverage will remain in
force until the 15th Policy  anniversary  (or the maximum  lesser  duration your
State allows) or the Policy  Anniversary next following the insured's 75th (70th
in Texas) birthday, whichever is earlier.

o       AMOUNT
    The death benefit is the greater of:
     (a)  the initial  specified  amount of coverage plus any later increase and
          less any later decrease; or
     (b)  the  Policy's  Accumulation  Value  on the  insured's  date  of  death
          multiplied by the corridor  percentage  from the table shown below for
          the  insured's  attained age;  less any  outstanding  Policy loans and
          unpaid loan interest.

                                       26
<PAGE>

To determine  the initial  specified  amount of  coverage,  multiply the initial
premium amount by the  corresponding  issue age premium  factor;  deposits after
issue  will  increase  the  specified  amount of  coverage  by the amount of the
additional  deposit  multiplied  by the  attained  age  premium  factor (not the
"corridor percentage" shown below).

 Attained  Corridor  Attained Corridor  Attained Corridor
   Age    Percentage  Age   Percentage   Age   Percentage
  0-40      250%      54       157%      68       117%
   41       243%      55       150%      69       116%
   42       236%      56       146%      70       115%
   43       229%      57       142%      71       113%
   44       222%      58       138%      72       111%
   45       215%      59       134%      73       109%
   46       209%      60       130%      74       107%
   47       203%      61       128%     75-90     105%
   48       197%      62       126%      91       104%
   49       191%      63       124%      92       103%
   50       185%      64       122%      93       102%
   51       178%      65       120%      94       101%
   52       171%      66       119%    95-100     100%
   53       164%      67       118%     100+      101%


o       PAYMENT OF PROCEEDS

You may elect to have proceeds paid as annuity payments under any combination of
the fixed and variable  payout  options  shown in the Policy.  (In Maryland only
fixed payout  options are  available.) If another option is not chosen within 60
days of the date we receive satisfactory proof of death, we will make payment in
a lump-sum.

    RULES FOR PAYMENT OF PROCEEDS

o    Payees must be individuals who receive  payments in their own behalf unless
     otherwise agreed to by us.
o    Any option chosen will be effective when we acknowledge it.
o    We may require  proof of your age or survival or the age or survival of the
     payee.
o    We reserve the right to pay the proceeds in one sum when the amount is less
     than $2,000,  or when the option of payment chosen would result in periodic
     payments of less than $20.
o    When the last  payee  dies,  we will pay to the  estate  of that  payee any
     amount on deposit,  or the then present value of any  remaining  guaranteed
     payments under a fixed option.

    FIXED PROCEEDS  PAYMENTS:  Fixed payments are available under all six payout
options  described  below.  The  proceeds  will be  transferred  to our  general
account, and the payments will be fixed in amount by the provisions selected and
the age and sex (if  consideration of sex is allowed) of the payee. The interest
rate used in the payout  options is  guaranteed to yield 3%. on an annual basis.
We may,  at our  sole  discretion,  declare  additional  interest  to be paid or
credited  annually for payout options 1, 2, 3, or 6. The guaranteed  amounts are
based on the 1983a mortality  table,  and an interest rate that is guaranteed to
yield 3% annually. Current interest rates may be obtained from us.

    VARIABLE  PROCEEDS  PAYMENTS:  Only payout options 2, 4, and 6 are available
for variable  payments.  The dollar amount of the first monthly  payment will be
determined  by applying the proceeds  allocated to variable  Subaccounts  to the
variable  payout  options  table  shown in the Policy  applicable  to the payout
option chosen.  The tables are determined from the 1983a Mortality Table ALB. If
more than one  Subaccount  has been  selected,  the  Accumulation  Value of each
Subaccount is applied separately to the applicable table to determine the amount
of the first payment attributable to that particular Subaccount.
    All variable  payments other than the first will vary in amount according to
the investment  performance of the  applicable  Subaccounts.  The amount of each
subsequent  payment  equals  the  number  of  variable  payment  units  for each
Subaccount,  multiplied  by the  value  of a  variable  payment  unit  for  that
Subaccount  10 days prior to the date the variable  payment is due.  This amount
may  increase  or  decrease  from  month to month.  The number of units for each
Subaccount   is   determined  by  dividing  the  amount  of  the  first  payment
attributable  to that  Subaccount by the value of a unit in that Subaccount when
the first payment is determined.
    If the net  investment  return of a Subaccount for a payment period is equal
to the pro-rated  portion of the assumed  investment  rate, the variable 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 the assumed
investment  rate 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 the assumed  investment  rate,  the payment for that
period will be less than the payment for the prior period.  A charge equal on an
annual  basis to 1.20% of the daily net asset value of the  Variable  Account is
deducted  to  compensate  us for the  administrative  and other  costs and risks
associated with the variable payment options.

                                       27
<PAGE>

o       TRANSFERS BETWEEN FIXED AND VARIABLE PAYOUT OPTIONS

                                4 transfers  are allowed each Policy Year that a
                                payout option is in effect.

    The payee may exchange the value of a designated  number of variable payment
units of a particular Subaccount into other variable payment units, the value of
which would be such that the dollar  amount of a payment made on the date of the
exchange would be unaffected by the exchange.
    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  payment unit values for
the valuation period during which we receive any request.

o       PAYOUT OPTIONS

                                The longer the guaranteed or projected  proceeds
                                payment option  period,  the lower the amount of
                                each payment.

    NOTE: UNLESS YOU ELECT A PAYOUT OPTION WITH A GUARANTEED PERIOD OR OPTION 1,
(DESCRIBED BELOW) IT IS POSSIBLE ONLY ONE PAYMENT WOULD BE MADE UNDER THE PAYOUT
OPTION IF THE PAYEE DIED BEFORE THE DUE DATE OF THE SECOND ANNUITY PAYMENT, ONLY
TWO ANNUITY  PAYMENTS WOULD BE MADE IF THE PAYEE DIED BEFORE THE DUE DATE OF THE
THIRD ANNUITY PAYMENT,  ETC. If the continuation of variable payments being made
under option 2 or 6 does not depend upon the payee's  remaining  alive,  you may
surrender  your Policy and receive the  commuted  value of any unpaid  payments.
However,  if your payment under option 2 or 6 depends upon the payee's continued
life,  you cannot  surrender  your  Policy for cash.  In this case,  once option
payments commence, payments will end upon the payee's death.

1)   PROCEEDS HELD ON DEPOSIT AT INTEREST.  While proceeds remain on deposit, we
     annually credit  interest to the proceeds.  The interest may be paid to the
     payee or added to the amount on deposit.

2)   INCOME OF A SPECIFIED AMOUNT.  Proceeds are paid in monthly installments of
     a specified  amount over at least a five-year  period until proceeds,  with
     interest, have been fully paid.

3)   INCOME FOR A SPECIFIED  PERIOD.  Periodic payments of proceeds are paid for
     the number of years  chosen.  If no other  frequency is selected,  payments
     will be made monthly.  Monthly  incomes for each $1,000 of proceeds,  which
     include interest, are illustrated by a table in the Policy.

4)   LIFETIME  INCOME.  Proceeds  are paid as monthly  income for as long as the
     payee lives.  The amount of the monthly income  annuity  payment will be an
     amount computed using either the Lifetime Monthly Income Table set forth in
     the Policy (based on the 1983a  mortality  table) or, if more  favorable to
     the payee,  our then current  lifetime  monthly income rates for payment of
     proceeds.  If a variable  payout  option is chosen,  all variable  proceeds
     payments,  other  than the  first  variable  payment,  will  vary in amount
     according  to  the  investment   performance  of  the  applicable  variable
     investment  options.
     GUARANTEES AVAILABLE FOR THE LIFETIME INCOME OPTION: Guaranteed Period - An
     amount of monthly income is guaranteed for a specified number of years, and
     thereafter  as long as the payee  lives.  Guaranteed  Amount - An amount of
     monthly income is guaranteed  until the sum of payments equals the proceeds
     placed under the option and as long after that as the payee lives.

5)   LUMP SUM. Proceeds are paid in one sum.

6)   OTHER OPTIONS. We may be able to accommodate making proceeds payments under
     other options,  including joint and survivor  periods.  Contact us for more
     information.


                                       28
<PAGE>

- -----------------------------------------------------------
FEDERAL TAX MATTERS

    The  following  discussion  is general in nature and is not  intended as tax
advice.  Each person concerned should consult a tax advisor.  No attempt is made
to  consider  any  applicable  state tax or other tax laws,  or to  address  any
federal estate or state and local estate, inheritance and other tax consequences
of ownership or receipt of  distributions  under a Policy.  This  discussion  of
federal  income  tax  considerations  relating  to the  Policy is based upon our
understanding  of laws as they now exist and are  currently  interpreted  by the
Internal Revenue Service ("IRS").

o       LIFE INSURANCE QUALIFICATION

                                Tax laws  affecting the Policy are complex.  Tax
                                results  may  vary  among  individual  uses of a
                                Policy.  You are encouraged to seek  independent
                                tax  advice in  purchasing  or making  elections
                                under the Policy.

    The Internal  Revenue Code of 1986,  as amended (the "Code")  defines a life
insurance  contract for federal income tax purposes.  This definition can be met
if an  insurance  contract  satisfies  either one of two tests set forth in that
section.  The Code and related regulations do not directly address the manner in
which these  tests  should be applied to certain  features of the Policy.  Thus,
there is some uncertainty about the application of those tests to the Policy.
    Nevertheless,  we believe the Policy qualifies as a life insurance  contract
for federal tax purposes, so that:
     o    the death benefit should be fully  excludable  from the  Beneficiary's
          gross income; and
     o    you  should  not be  considered  in  constructive  receipt of the Cash
          Surrender  Value,  including  any  increases,  unless  and until it is
          distributed from the Policy.

                                In  almost  all  cases,  this  Policy  will be a
                                modified  endowment  contract.  We recommend you
                                consult with a tax adviser regarding your use of
                                this Policy.

        We  reserve  the right to make  such  changes  in the  Policy as we deem
necessary to assure it qualifies as a life insurance contract under the Code and
continues to provide the tax benefits of such qualification.

        MODIFIED  ENDOWMENT  CONTRACTS.  The  Code  establishes  a class of life
insurance contracts designated as modified endowment  contracts.  The Code rules
governing whether a Policy will be treated as a modified  endowment contract are
extremely complex.  In general, a Policy is a modified endowment contract if the
accumulated  premium  payments  made at any time during the first  seven  Policy
Years  exceed the sum of the net level  premium  payments  which would have been
paid on or before such time if the Policy  provided for paid-up future  benefits
after the payment of seven  level  annual  premiums.  A Policy may also become a
modified  endowment  contract because of a material change. The determination of
whether  a Policy is a  modified  endowment  contract  after a  material  change
generally  depends  upon the  relationship  of the  Policy's  death  benefit and
Accumulation  Value  at the  time of such  change  and  the  additional  premium
payments  made in the seven years  following the material  change.  A Policy may
also become a modified endowment contract if the death benefit is reduced.
        A Policy issued in exchange for a modified endowment contract is subject
to tax treatment as a modified endowment  contract.  However,  we believe that a
Policy  issued in exchange  for a life  insurance  policy that is not a modified
endowment  contract  will  generally  not be  treated  as a  modified  endowment
contract  if the death  benefit of the  Policy is  greater  than or equal to the
death benefit of the policy being exchanged.  The payment of any premiums at the
time of or after  the  exchange  may,  however,  cause  the  Policy  to become a
modified endowment contract.  You may, of course,  choose to not make additional
payments in order to prevent a Policy from being treated as a modified endowment
contract.


o       TAX TREATMENT OF LOANS AND OTHER DISTRIBUTIONS

    Upon a  surrender  or lapse of the Policy or when  benefits  are paid at the
Policy's  maturity date, if the amount received plus any loan amount exceeds the
total investment in the Policy, the excess will generally be treated as ordinary
income  subject to tax,  regardless  of whether a Policy is or is not a modified
endowment  contract.  However,  the tax consequences of distributions  from, and
loans  taken  from or  secured  by, a Policy  depend on  whether  the  Policy is
classified as a modified endowment contract.

       "INVESTMENT IN THE POLICY" means:
       o   the aggregate amount of any premium payments or other  consideration
           paid for the Policy, minus
       o   the aggregate amount received under the Policy which is excluded from
           gross  income of the Owner  (except that the amount of any loan from,
           or secured by, a Policy that is a modified endowment contract, to the
           extent  such  amount  is  excluded   from  gross   income,   will  be
           disregarded), plus
       o   the  amount  of any loan  from,  or  secured  by, a Policy  that is a
           modified  endowment  contract  to the  extent  that  such  amount  is
           included in the Owner's gross income.

                                       29
<PAGE>

DISTRIBUTIONS  FROM  POLICIES  CLASSIFIED  AS MODIFIED  BNDOWMENT  CONTRACTS are
subject to the following tax rules:
    (1) All distributions,  including  surrenders and partial  withdrawals,  are
treated as ordinary  income  subject to tax up to the amount equal to the excess
(if any) of the Accumulation  Value immediately before the distribution over the
investment in the Policy (see box below) at such time.
    (2)  Loans from or secured by the Policy are treated as distributions and
taxed accordingly.
    (3)  A 10%  additional  income  tax  is  imposed  on  the  portion  of  any
distribution from, or loan taken from or secured by, the Policy that is included
in income  except where the  distribution  or loan is made on or after the Owner
attains age 59 1/2, is attributable to the Owner's becoming disabled, or is part
of a series  of  substantially  equal  periodic  payments  for the life (or life
expectancy) of the Owner or the joint lives (or joint life  expectancies) of the
Owner and the Owner's Beneficiary.

DISTRIBUTIONS FROM POLICIES NOT CLASSIFIED AS MODIFIED  ENDOWMENT  CONTRACTS are
generally  treated as first  recovering  the  investment in the Policy and then,
only after the return of all such  investment  in the  Policy,  as  distributing
taxable  income.  An  exception  to this  general  rule  occurs in the case of a
decrease in the Policy's death benefit or any other change that reduces benefits
under the  Policy in the first  nine  years  after the Policy is issued and that
results in a cash  distribution to the Owner in order for the Policy to continue
complying with the Code's definition of life insurance. Such a cash distribution
will be taxed in whole or in part as ordinary  income (to the extent of any gain
in the Policy) under rules prescribed in Section 7702 of the Code.
    Loans  from,  or  secured  by, a  Policy  that is not a  modified  endowment
contract  are  not  treated  as  distributions.  However,  it is  possible  that
preferred loans could be treated as distributions rather than loans.
    Neither  distributions  (including  distributions  upon surrender) nor loans
from,  or secured by, a Policy  that is not a modified  endowment  contract  are
subject  to the 10%  additional  income  tax  rule.  If a Policy  which is not a
modified  endowment  contract becomes a modified  endowment  contract,  then any
distributions  made from the Policy within two years prior to the change in such
status will become taxable in accordance  with the modified  endowment  contract
rules discussed above.


                                       30
<PAGE>

o       OTHER POLICY OWNER TAX MATTERS


    Depending on the  circumstances,  the exchange of a Policy,  a change in the
Policy's  death  benefit  option,  a Policy loan, a  withdrawal,  a surrender or
lapse,  a change in  Ownership,  or an assignment of the Policy may have federal
income tax consequences.  In addition,  federal,  state and local transfer,  and
other tax  consequences of Ownership or receipt of  distributions  from a Policy
depends on the circumstances of each Owner or Beneficiary.
    INTEREST PAID ON POLICY LOANS generally is not tax deductible.
    AGGREGATION  OF  MODIFIED  ENDOWMENT  CONTRACTS.   Pre-death   distributions
(including a loan, partial withdrawal,  collateral assignment or full surrender)
from a Policy  that is treated as a modified  endowment  contract  may require a
special  aggregation to determine the amount of income recognized on the Policy.
If we or any of our affiliates issue more than one modified  endowment  contract
to the same Policy Owner within a calendar year,  then for purposes of measuring
the  income on the  Policy  with  respect  to a  distribution  from any of those
Policies, the income for all those Policies will be aggregated and attributed to
that distribution.
    FEDERAL  AND  STATE  ESTATE,  INHERITANCE  AND  OTHER  TAX  CONSEQUENCES  of
ownership  or  receipt of  proceeds  under the  Policy  depend  upon your or the
Beneficiary's individual circumstances.
    THE  POLICY  MAY  CONTINUE  AFTER  THE  INSURED  ATTAINS  AGE  100.  The tax
consequences  associated with continuing a Policy beyond age 100 are unclear.  A
tax advisor should be consulted on this issue.
    DIVERSIFICATION  REQUIREMENTS.  Code Section 817(h) requires  investments of
the Variable Account to be "adequately  diversified" in accordance with Treasury
Regulations  for the Policy to qualify as a life  insurance  contract  under the
Code. Any failure to comply with the diversification  requirements could subject
you to immediate taxation on the incremental  increases in Accumulation Value of
the Policy  plus the cost of  insurance  protection  for the year.  However,  we
believe the Policy, through the underlying investment portfolios, complies fully
with such requirements.
    OWNER  CONTROL.  The  Treasury  Department  stated that it  anticipates  the
issuance of regulations or rulings  prescribing the  circumstances in which your
control of the  investments of the Variable  Account may cause you,  rather than
us, to be treated as the Owner of the assets in the Variable  Account.  To date,
no such regulations or guidance has been issued. If you are considered the Owner
of the  assets of the  Variable  Account,  income  and gains  from the  Variable
Account would be included in your gross income.
    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
determined  that the Owners  were not Owners of  separate  account  assets.  For
example,  you have  additional  flexibility  in  allocating  Policy  premium and
Accumulation  Values. These differences could result in you being treated as the
Owner of a pro rata share of the assets of the Variable Account. In addition, we
do not know what standards will be set forth in the regulations or rulings which
the Treasury may issue.  We therefore  reserve the right to modify the Policy as
necessary  to  attempt to prevent  you from  being  considered  the Owner of the
assets of the Variable Account.
    TAX-ADVANTAGED ARRANGEMENTS. The Policy may be used in various arrangements,
including non-qualified deferred compensation or salary continuance plans, split
dollar insurance plans,  executive bonus plans, tax exempt and nonexempt welfare
benefit plans, retiree medical benefit plans and others. The tax consequences of
such plans may vary depending on the particular facts and  circumstances of each
individual  arrangement.  Therefore,  if you  are  contemplating  the use of the
Policy  in any  arrangement  the  value  of  which  depends  in  part on its tax
consequences,  you should be sure to consult a qualified  tax advisor  regarding
the tax attributes of the  particular  arrangement  and the  suitability of this
product for the arrangement. Moreover, in recent years, Congress has adopted new
rules relating to corporate owned life insurance. Any business contemplating the
purchase of a new life  insurance  contract or a change in an existing  contract
should consult a tax advisor.
    POSSIBLE  TAX LAW  CHANGES.  There  is  always  a  possibility  that the tax
treatment of the Policy could change,  by legislation  or otherwise.  You should
consult a tax advisor  with respect to possible tax law changes and their effect
on your intended use of the Policy.
    NO GUARANTEES REGARDING TAX TREATMENT. We cannot guarantee the tax treatment
of the Policy or any transaction involving the Policy. You should consult with a
tax adviser if you have tax questions about the Policy.


                                       31
<PAGE>

- -----------------------------------------------------------
MISCELLANEOUS

o       OUR MANAGEMENT

    DIRECTORS*
    Samuel L. Foggie, Sr. Retired Banking and Finance Industry Executive
    Carol B. Hallett      President and CEO, Air Transport Association of
                          America
    Jeffrey M. Heller     President & COO, Electronic Data Systems
    Thomas W. Osborne     University of Nebraska Alumni Association
    Richard J. Sampson    Retired Insurance Executive of our Company
    Oscar S. Straus II    Chairman, The Daniel and Florence Guggenheim
                          Foundation
    John A. Sturgeon      President and COO of our Company
    Michael A. Wayne      John Wayne Cancer Institute and John Wayne Foundation
                          Executive
    John W. Weekly        Chairman of the Board and CEO of our Company

    SENIOR OFFICERS*
    John W. Weekly        Chairman and Chief Executive Officer
    John A. Sturgeon      President and Chief Operating Officer
    G. Ronald Ames        Executive Vice President
    Cecil D. Bykerk       Executive Vice President (Chief Actuary)
    James L. Hanson       Executive Vice President (Information Services)
    Randall C. Horn       Executive Vice President (Individual Insurance)
    M. Jane Huerter       Executive Vice President (Corporate Secretary)
    William C. Mattox     Executive Vice President (Federal Government Affairs)
    Thomas J. McCusker    Executive Vice President (General Counsel)
    Daniel P. Neary       Executive Vice President (Group Insurance)
    Tommie  D. Thompson   xecutive Vice President (Treasurer; Comptroller)
    Richard A. Witt       Executive Vice President (Chief Investment Officer)

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


                                       32
<PAGE>

o       DISTRIBUTION OF THE POLICIES

    Mutual of Omaha Investor  Services,  Inc.  ("MOIS"),  Mutual of Omaha Plaza,
Omaha, Nebraska 68175, is the principal underwriter of the Policy. Like us, MOIS
is an affiliate of Mutual of Omaha  Insurance  Company.  MOIS is registered as a
broker-dealer  with  the SEC and is a  member  of the  National  Association  of
Securities   Dealers,   Inc.  MOIS  contracts   with  one  or  more   registered
broker-dealers  ("Distributors") to distribute Policies. All persons selling the
Policy will be registered representatives of the Distributors,  and will also be
licensed as insurance  agents to sell variable life insurance.  Commissions paid
to Distributors may be up to 8 1/4% of the premium paid. We may also pay other
distribution  expenses such as production incentive bonuses,  including non-cash
awards.  These  distribution  expenses  do not result in any  charges  under the
Policies that are not described under the EXPENSES section of this Prospectus.

o       VOTING RIGHTS

    As required  by law,  we will vote  Series Fund shares held by the  Variable
Account at regular and special shareholder meetings of the Series Funds pursuant
to  instructions  received from persons  having  voting  interests in the Series
Funds. The Series Funds may not hold routine annual shareholder meetings.
     As a Policy  Owner,  you may  have a voting  interest  in the  Series  Fund
portfolios  you are invested in. The number of votes that you may instruct for a
particular Subaccount is typically determined by your Accumulation Value in that
Subaccount.  You will  receive  proxy  material,  reports,  and other  materials
relating to each Series Fund in which you have voting interests.

                                       43
<PAGE>

o       DISTRIBUTION OF MATERIALS

    We  will  distribute  proxy  statements,   updated  prospectuses  and  other
materials  to you from time to time.  In order to achieve cost  savings,  we may
send consolidated mailings to several owners with the same last name who share a
common address or post office box in accordance with the rules of the Securities
and Exchange Commission.

o       STATE REGULATION

    We are subject to the insurance laws and  regulations  of all  jurisdictions
where we are  authorized  to do  business.  The Policy has been  approved by the
Department  of Insurance of the State of Nebraska and insurance  departments  of
other jurisdictions.
     We  submit  annual  statements  of  our  operations,   including  financial
statements,  to the insurance  departments of the various jurisdictions in which
we do business,  for the purpose of  determining  solvency and  compliance  with
insurance laws and regulations.

o       LEGAL PROCEEDINGS

     As of the date of this Prospectus, there are no legal proceedings affecting
the Variable Account, or that are material in relation to our total assets.

o       INDEPENDENT AUDITORS

     Our Financial Statements as of December 31, 1999 and 1998 and for the three
years ended  December 31, 1997,  1998 and 1999,  and of United of Omaha Separate
Account B as of December 31, 1999, and for the two years ended December 31, 1999
and  1998  included  in  the  Registration  Statement  which  incorporates  this
Prospectus  have been  audited by Deloitte & Touche LLP,  independent  auditors,
Omaha,  Nebraska,  as stated in their reports appearing  therein.  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 United of Omaha Separate Account B.

o       REPORTS TO YOU

     We will send you a statement at least annually  showing your Policy's death
benefit,  Accumulation  Value and any outstanding  Policy loan balance.  We will
also confirm Policy loans,  Subaccount transfers,  lapses,  surrenders and other
Policy  transactions  as they  occur.  You will  also  receive  such  additional
periodic reports as may be required by the SEC.


                          DO YOU HAVE QUESTIONS?

                          If you have questions  about your Policy or this
                          Prospectus, you may contact your agent or broker
                          who  gave  this  Prospectus  to you,  or you may
                          contact us at: United of Omaha, Variable Product
                          Services,   P.O.  Box  8430,   Omaha,   Nebraska
                          68103-0430. Telephone 1-800-238-9354.

                                       34
<PAGE>

- -----------------------------------------------------------
ILLUSTRATIONS
DEATH BENEFITS, CASH SURRENDER VALUE AND ACCUMULATED PREMIUMS

    The tables in this section illustrate how the Policy operates: how the death
benefit,  Cash  Surrender  Value,  and  Accumulation  Value  could  vary over an
extended  period of time  assuming  hypothetical  gross  rates of return  (i.e.,
investment income and capital gains and losses,  realized or unrealized) for the
Variable  Account equal to constant  after-tax  annual rates of 0%, 6%, and 12%.
The tables are based on an initial premium of $20,000.  A male age 55, 65 and 75
with  specified  amounts of $52,000,  $36,868,  and $29,134,  respectively,  are
illustrated  for this Policy.  The  insureds  are assumed to be  preferred  rate
class.  A male age 65 with a specific  amount of $36,868 and standard rate class
is also illustrated. The tables also include Accumulation Values, Cash Surrender
Values and death  benefit  amounts that reflect the 0.90%  mortality and expense
risk  charge  deducted  from  Variable   Account   assets,   the  0.24%  monthly
administrative  charge, the deduction of 0.39% of premium payments for state and
federal taxes,  and the current and  guaranteed  cost of insurance  charge.  (In
Oregon,  this  deduction  does not include  state and  municipality  premium tax
expenses.)  These  tables  may  assist in  comparison  of death  benefits,  Cash
Surrender  Values and  Accumulation  Values with those under other variable life
insurance policies that may be issued by us or other companies.

    Death benefits,  Cash Surrender Values, and Accumulation Values for a Policy
would be  different  from the amounts  shown if the actual gross rates of return
differed from the 0%, 6% or 12% rates  illustrated,  if the initial  premium was
paid in another amount, if additional  payments were made, or if any Policy loan
or partial withdrawal was made during the period of time illustrated. They would
also be different  depending on the allocation of  Accumulation  Value among the
Variable Account's Subaccounts,  or if the actual gross rates of return averaged
0%, 6% or 12%, but varied above and below that average for the period.

    The amounts for the death benefit,  Cash Surrender  Value,  and Accumulation
Value shown in the tables  reflect the fact that an expense  charge and a charge
for the cost of  insurance  are  deducted  from the  Accumulation  Value on each
Monthly  Deduction  date. The Cash Surrender  Values shown in the tables reflect
the fact that a Surrender  Charge is deducted from the  Accumulation  Value upon
surrender or lapse during the first nine years  following each premium  payment.
The amounts  shown in the tables also take into account an average  daily charge
equal to an annual charge of 0.85% of the average daily net assets of the Series
Funds for the investment  advisory fees and operating  expenses  incurred by the
Series Funds. The gross annual investment return rates of 0%, 6%, and 12% on the
Fund's assets are equal to net annual investment return rates of -0.85%,  5.15%,
11.15%, respectively.

    The hypothetical  rates of return shown in the tables do not reflect any tax
charges  attributable  to the  Variable  Account,  since  no  such  charges  are
currently made. If any such charges are imposed in the future,  the gross annual
rate of return would have to exceed the rates shown by an amount  sufficient  to
cover the tax charges,  in order to produce the death  benefits,  Cash Surrender
Values and Accumulation Values illustrated.

    The second  column of each table shows the amount which would  accumulate if
the initial  premium of $20,000 were invested to earn interest,  after taxes, of
5% per year, compounded annually.

    Upon  request,  we will  provide a  comparable  illustration  based upon the
proposed  insured's  actual  age,  sex  and  underwriting  classification,   the
specified  amount of insurance  coverage,  the proposed  amount and frequency of
premium payments and any available riders requested.


                                       35
<PAGE>
<TABLE>
<CAPTION>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.15% NET)

                      Male issue age 55                   Initial Premium $20,000
                      Preferred Class                     Face Amount $52,000

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>      <C>        <C>          <C>         <C>          <C>
   1               21,000      21,739   19,839     52,000       21,531      19,631       52,000
   2               22,505      23,630   21,730     52,000       23,193      21,293       52,000
   3               23,153      25,685   23,785     52,000       25,003      23,103       52,000
   4               24,310      27,919   26,119     52,000       26,978      25,178       52,000
   5               25,526      30,348   28,848     52,000       29,140      27,640       52,000
   6               26,802      32,987   31,787     52,000       31,511      30,311       52,000
   7               28,142      35,856   34,956     52,000       34,118      33,218       52,000
   8               29,549      38,975   38,375     52,000       36,993      36,393       52,000
   9               31,027      42,395   42,095     52,570       40,176      39,876       52,000
  10               32,578      46,159   46,159     56,314       43,710      43,710       53,327
  11               34,207      50,470   50,470     60,564       47,778      47,778       57,334
  12               35,917      55,185   55,185     65,670       52,213      52,213       62,134
  13               37,713      60,340   60,340     71,201       57,049      57,049       67,318
  14               39,599      65,976   65,976     77,192       62,323      62,323       72,917
  15               41,579      72,139   72,139     83,681       68,073      68,073       78,964
  16               43,657      78,878   78,878     90,709       74,342      74,342       85,493
  17               45,840      86,246   86,246     97,458       81,212      81,212       91,770
  18               48,132      94,302   94,302    104,675       88,753      88,753       98,516
  19               50,539     103,113  103,113    112,393       97,046      97,046      105,780
  20               53,066     112,827  112,827    120,724      106,188     106,188      113,621

  25               67,727     177,185  177,185    186,045      166,760     166,760      175,098
  35              110,320     432,777  432,777    454,415      396,307     396,307      416,122

</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       36
<PAGE>
<TABLE>
<CAPTION>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.15% NET)

                      Male issue age 55                   Initial Premium $20,000
                      Preferred Class                     Face Amount $52,000

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
- -----------    -------------------------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>       <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000    20,566    18,666    52,000         20,354      18,454      52,000
   2               22,505    21,148    19,248    52,000         20,692      18,792      52,000
   3               23,153    21,747    19,847    52,000         21,013      19,113      52,000
   4               24,310    22,362    20,562    52,000         21,312      19,512      52,000
   5               25,526    22,995    21,495    52,000         21,588      20,088      52,000
   6               26,802    23,646    22,446    52,000         21,835      20,635      52,000
   7               28,142    24,315    23,415    52,000         22,047      21,147      52,000
   8               29,549    25,004    24,404    52,000         22,216      21,616      52,000
   9               31,027    25,711    25,411    52,000         22,335      22,035      52,000
  10               32,578    26,439    26,439    52,000         22,394      22,394      52,000
  11               34,207    27,321    27,321    52,000         22,475      22,475      52,000
  12               35,917    28,232    28,232    52,000         22,485      22,485      52,000
  13               37,713    29,174    29,174    52,000         22,414      22,414      52,000
  14               39,599    30,148    30,148    52,000         22,250      22,250      52,000
  15               41,579    31,153    31,153    52,000         21,975      21,975      52,000
  16               43,657    32,193    32,193    52,000         21,566      21,566      52,000
  17               45,840    33,267    33,267    52,000         20,993      20,993      52,000
  18               48,132    34,376    34,376    52,000         20,218      20,218      52,000
  19               50,539    35,523    35,523    52,000         19,193      19,193      52,000
  20               53,066    36,708    36,708    52,000         17,866      17,866      52,000

  25               67,727    43,254    43,254    52,000          3,959       3,959      52,000
  35              110,320    60,582    60,582    63,611            ***       ***         ***
</TABLE>

* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       37
<PAGE>
<TABLE>
<CAPTION>


                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-0.85% NET)

                      Male issue age 55                   Initial Premium $20,000
                      Preferred Class                     Face Amount $52,000

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>       <C>       <C>       <C>            <C>         <C>          <C>
   1               21,000    19,392    17,550    52,000         19,178      17,356       52,000
   2               22,505    18,803    17,017    52,000         18,333      16,591       52,000
   3               23,153    18,232    16,500    52,000         17,461      15,802       52,000
   4               24,310    17,678    16,087    52,000         16,560      15,069       52,000
   5               25,526    17,141    15,856    52,000         15,622      14,451       52,000
   6               26,802    16,621    15,623    52,000         14,642      13,764       52,000
   7               28,142    16,116    15,391    52,000         13,610      12,998       52,000
   8               29,549    15,626    15,158    52,000         12,516      12,140       52,000
   9               31,027    15,152    14,924    52,000         11,347      11,176       52,000
  10               32,578    14,691    14,691    52,000         10,090      10,090       52,000
  11               34,207    14,315    14,315    52,000          8,770       8,770       52,000
  12               35,917    13,949    13,949    52,000          7,330       7,330       52,000
  13               37,713    13,591    13,591    52,000          5,756       5,756       52,000
  14               39,599    13,243    13,243    52,000          4,029       4,029       52,000
  15               41,579    12,904    12,904    52,000          2,120       2,120       52,000
  16               43,657    12,574    12,574    52,000            ***       ***         ***
  17               45,840    12,252    12,252    52,000            ***       ***         ***
  18               48,132    11,938    11,938    52,000            ***       ***         ***
  19               50,539    11,632    11,632    52,000            ***       ***         ***
  20               53,066    11,334    11,334    52,000            ***       ***         ***

  25               67,727     9,956     9,956    52,000            ***       ***         ***
  35              110,320     7,681     7,681    52,000            ***       ***         ***
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       38
<PAGE>
<TABLE>
<CAPTION>


                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.15% NET)

                      Male issue age 65                   Initial Premium $20,000
                      Preferred Class                     Face Amount $36,868

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000      21,739    19,839    36,868         21,437      19,537      36,868
   2               22,505      23,630    21,730    36,868         23,013      21,113      36,868
   3               23,153      25,685    23,785    36,868         24,751      22,851      36,868
   4               24,310      27,919    26,119    36,868         26,681      24,881      36,868
   5               25,526      30,348    28,848    36,868         28,837      27,337      36,868
   6               26,802      32,997    31,797    37,947         31,260      30,060      36,868
   7               28,142      35,906    35,006    40,574         33,992      33,092      38,411
   8               29,549      39,088    38,488    43,387         37,004      36,404      41,074
   9               31,027      42,573    42,273    46,405         40,303      40,003      43,931
  10               32,578      46,402    46,402    49,650         43,928      43,928      47,003
  11               34,207      50,820    50,820    53,361         48,110      48,110      50,516
  12               35,917      55,640    55,640    58,422         52,674      52,674      55,307
  13               37,713      60,897    60,897    63,942         57,651      57,651      60,533
  14               39,599      66,628    66,628    69,959         63,076      63,076      66,230
  15               41,579      72,871    72,871    76,514         68,986      68,986      72,435
  16               43,657      79,678    79,678    83,662         75,419      75,419      79,190
  17               45,840      87,120    87,120    91,476         82,414      82,414      86,535
  18               48,132      95,259    95,259   100,021         90,011      90,011      94,512
  19               50,539     104,157   104,157   109,365         98,253      98,253     103,166
  20               53,066     113,886   113,886   119,580        107,183     107,183     112,543

  25               67,727     177,987   177,987   186,887        163,946     163,946     172,143
  35              110,320     446,592   446,592   446,592        405,364     405,364     405,364
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.



                                       39
<PAGE>
<TABLE>
<CAPTION>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.15% NET)

                      Male issue age 65                   Initial Premium $20,000
                      Preferred Class                     Face Amount $36,868

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                  PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000      20,566    18,666    36,868         20,255      18,355      36,868
   2               22,505      21,148    19,248    36,868         20,483      18,583      36,868
   3               23,153      21,747    19,847    36,868         20,681      18,781      36,868
   4               24,310      22,362    20,562    36,868         20,845      19,045      36,868
   5               25,526      22,995    21,495    36,868         20,969      19,469      36,868
   6               26,802      23,646    22,446    36,868         21,043      19,843      36,868
   7               28,142      24,315    23,415    36,868         21,056      20,156      36,868
   8               29,549      25,004    24,404    36,868         20,993      20,393      36,868
   9               31,027      25,711    25,411    36,868         20,837      20,537      36,868
  10               32,578      26,439    26,439    36,868         20,569      20,569      36,868
  11               34,207      27,321    27,321    36,868         20,251      20,251      36,868
  12               35,917      28,232    28,232    36,868         19,784      19,784      36,868
  13               37,713      29,174    29,174    36,868         19,138      19,138      36,868
  14               39,599      30,148    30,148    36,868         18,277      18,277      36,868
  15               41,579      31,153    31,153    36,868         17,149      17,149      36,868
  16               43,657      32,193    32,193    36,868         15,683      15,683      36,868
  17               45,840      33,267    33,267    36,868         13,778      13,778      36,868
  18               48,132      34,376    34,376    36,868         11,295      11,295      36,868
  19               50,539      35,523    35,523    37,299          8,046       8,046      36,868
  20               53,066      36,708    36,708    38,544          3,778       3,778      36,868

  25               67,727      43,254    43,254    45,416          ***         ***         ***
  35              110,320      62,234    62,234    62,234          ***         ***         ***
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       40
<PAGE>
<TABLE>
<CAPTION>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-0.85 NET)

                      Male issue age 65                          Initial Premium $20,000
                      Preferred Class                            Face Amount $36,868

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000      19,392    17,550    36,868         19,073      17,261      36,868
   2               22,505      18,803    17,017    36,868         18,098      16,378      36,868
   3               23,153      18,232    16,500    36,868         17,066      15,445      36,868
   4               24,310      17,678    16,087    36,868         15,967      14,530      36,868
   5               25,526      17,141    15,856    36,868         14,789      13,680      36,868
   6               26,802      16,621    15,623    36,868         13,513      12,702      36,868
   7               28,142      16,116    15,391    36,868         12,116      11,571      36,868
   8               29,549      15,626    15,158    36,868         10,570      10,253      36,868
   9               31,027      15,152    14,924    36,868          8,838       8,706      36,868
  10               32,578      14,691    14,691    36,868          6,883       6,883      36,868
  11               34,207      14,315    14,315    36,868          4,683       4,683      36,868
  12               35,917      13,949    13,949    36,868          2,157       2,157      36,868
  13               37,713      13,591    13,591    36,868        ***         ***         ***
  14               39,599      13,243    13,243    36,868        ***         ***         ***
  15               41,579      12,904    12,904    36,868        ***         ***         ***
  16               43,657      12,574    12,574    36,868        ***         ***         ***
  17               45,840      12,252    12,252    36,868        ***         ***         ***
  18               48,132      11,938    11,938    36,868        ***         ***         ***
  19               50,539      11,632    11,632    36,868        ***         ***         ***
  20               53,066      11,334    11,334    36,868        ***         ***         ***

  25               67,727       9,956     9,956    36,868        ***         ***         ***
  35              110,320       7,681     7,681    36,868        ***         ***         ***
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       41
<PAGE>

<TABLE>
<CAPTION>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.15 NET)

                      Male issue age 75                   Initial Premium $20,000
                      Preferred Class                     Face Amount $29,134

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000      21,739    19,839    29,134         21,284      19,384      29,134
   2               22,505      23,630    21,730    29,134         22,736      20,836      29,134
   3               23,153      25,685    23,785    29,134         24,406      22,506      29,134
   4               24,310      27,933    26,133    29,330         26,355      24,555      29,134
   5               25,526      30,431    28,931    31,953         28,656      27,156      30,089
   6               26,802      33,140    31,940    34,797         31,207      30,007      32,767
   7               28,142      36,072    35,172    37,876         33,968      33,068      35,667
   8               29,549      39,244    38,644    41,206         36,955      36,355      38,803
   9               31,027      42,670    42,370    44,804         40,181      39,881      42,191
  10               32,578      46,397    46,397    48,717         43,663      43,663      45,846
  11               34,207      50,731    50,731    53,268         47,601      47,601      49,981
  12               35,917      55,470    55,470    58,243         51,860      51,860      54,453
  13               37,713      60,651    60,651    63,684         56,461      56,461      59,284
  14               39,599      66,317    66,317    69,633         61,429      61,429      64,500
  15               41,579      72,512    72,512    76,137         66,786      66,786      70,125
  16               43,657      79,285    79,285    83,249         72,557      72,557      76,184
  17               45,840      86,691    86,691    90,159         78,957      78,957      82,115
  18               48,132      94,789    94,789    97,633         86,087      86,087      88,670
  19               50,539     103,644   103,644   105,717         94,068      94,068      95,949
  20               53,066     113,541   113,541   114,676        103,051     103,051     104,081

  25               67,727     181,941   181,941   181,941        165,131     165,131     165,131
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       42
<PAGE>
<TABLE>
<CAPTION>


                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.15% NET)

                      Male issue age 75                   Initial Premium $20,000
                      Preferred Class                     Face Amount $29,134

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                  PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000      20,566    18,666    29,134         20,085      18,185      29,134
   2               22,505      21,148    19,248    29,134         20,117      18,217      29,134
   3               23,153      21,747    19,847    29,134         20,089      18,189      29,134
   4               24,310      22,362    20,562    29,134         19,991      18,191      29,134
   5               25,526      22,995    21,495    29,134         19,806      18,321      29,134
   6               26,802      23,646    22,446    29,134         19,514      18,343      29,134
   7               28,142      24,315    23,415    29,134         19,082      18,223      29,134
   8               29,549      25,004    24,404    29,134         18,468      17,914      29,134
   9               31,027      25,711    25,411    29,134         17,612      17,348      29,134
  10               32,578      26,439    26,439    29,134         16,440      16,440      29,134
  11               34,207      27,321    27,321    29,134         14,916      14,916      29,134
  12               35,917      28,232    28,232    29,644         12,841      12,841      29,134
  13               37,713      29,174    29,174    30,633         10,020      10,020      29,134
  14               39,599      30,148    30,148    31,655          6,174       6,174      29,134
  15               41,579      31,153    31,153    32,711            902         902      29,134
  16               43,657      32,193    32,193    33,802        ***         ***         ***
  17               45,840      33,267    33,267    34,597        ***         ***         ***
  18               48,132      34,376    34,376    35,408        ***         ***         ***
  19               50,539      35,536    35,536    36,247        ***         ***         ***
  20               53,066      36,828    36,828    37,196        ***         ***         ***

  25               67,727      44,717    44,717    44,717        ***         ***         ***
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       43
<PAGE>
<TABLE>
<CAPTION>


                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-0.85% NET)

                      Male issue age 75                   Initial Premium $20,000
                      Preferred Class                     Face Amount $29,134

                           CURRENT CHARGES *                        GUARANTEED CHARGES **
               -------------------------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>                <C>         <C>       <C>       <C>            <C>         <C>         <C>
   1               21,000      19,392    17,550    29,134         18,886      17,092      29,134
   2               22,505      18,803    17,017    29,134         17,652      15,975      29,134
   3               23,153      18,232    16,500    29,134         16,272      14,726      29,134
   4               24,310      17,678    16,087    29,134         14,716      13,391      29,134
   5               25,526      17,141    15,856    29,134         12,941      11,971      29,134
   6               26,802      16,621    15,623    29,134         10,893      10,239      29,134
   7               28,142      16,116    15,391    29,134          8,493       8,111      29,134
   8               29,549      15,626    15,158    29,134          5,638       5,469      29,134
   9               31,027      15,152    14,924    29,134          2,190       2,157      29,134
  10               32,578      14,691    14,691    29,134        ***         ***         ***
  11               34,207      14,315    14,315    29,134        ***         ***         ***
  12               35,917      13,949    13,949    29,134        ***         ***         ***
  13               37,713      13,591    13,591    29,134        ***         ***         ***
  14               39,599      13,243    13,243    29,134        ***         ***         ***
  15               41,579      12,904    12,904    29,134        ***         ***         ***
  16               43,657      12,574    12,574    29,134        ***         ***         ***
  17               45,840      12,252    12,252    29,134        ***         ***         ***
  18               48,132      11,938    11,938    29,134        ***         ***         ***
  19               50,539      11,632    11,632    29,134        ***         ***         ***
  20               53,066      11,334    11,334    29,134        ***         ***         ***

  25               67,727       9,956     9,956    29,134        ***         ***         ***
</TABLE>


* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       44
<PAGE>
<TABLE>
<CAPTION>

                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
    ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 12% (11.15% NET)

               Male issue age 65                   Initial Premium $20,000
               Standard Class               Face Amount $36,868

                                    CURRENT CHARGES *                 GUARANTEED CHARGES **
                               -----------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>            <C>       <C>       <C>           <C>         <C>        <C>
   1              $21,000        21,609    19,709    36,868        21,437      19,537     36,868
   2               22,505        23,348    21,448    36,868        23,013      21,113     36,868
   3               23,153        25,227    23,327    36,868        24,751      22,851     36,868
   4               24,310        27,258    25,458    36,868        26,681      24,881     36,868
   5               25,526        29,494    27,994    36,868        28,837      27,337     36,868
   6               26,802        32,010    30,810    36,868        31,260      30,060     36,868
   7               28,142        34,826    33,926    39,353        33,992      33,092     38,411
   8               29,549        37,911    37,311    42,081        37,004      36,404     41,074
   9               31,027        41,292    40,992    45,008        40,303      40,003     43,931
  10               32,578        45,005    45,005    48,156        43,928      43,928     47,003
  11               34,207        49,290    49,290    51,754        48,110      48,110     50,516
  12               35,917        53,965    53,965    56,663        52,674      52,674     55,307
  13               37,713        59,064    59,064    62,017        57,651      57,651     60,533
  14               39,599        64,622    64,622    67,853        63,076      63,076     66,230
  15               41,579        70,677    70,677    74,211        68,986      68,986     72,435
  16               43,657        77,268    77,268    81,131        75,419      75,419     79,190
  17               45,840        84,435    84,435    88,656        82,414      82,414     86,535
  18               48,132        92,218    92,218    96,829        90,011      90,011     94,512
  19               50,539       100,662   100,662   105,695        98,253      98,253    103,166
  20               53,066       109,811   109,811   115,302       107,183     107,183    112,543

  25               67,727       168,801   168,801   177,241       163,946     163,946    172,143
  35              110,320       419,205   419,205   419,205       405,364     405,364    405,364
</TABLE>



* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       45
<PAGE>
<TABLE>
<CAPTION>


                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 6% (5.15% NET)

                      Male issue age 65                   Initial Premium $20,000
                      Standard Class               Face Amount $36,868

                                  CURRENT CHARGES *                 GUARANTEED CHARGES **
                             -----------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>          <C>       <C>       <C>            <C>         <C>         <C>
   1              $21,000      20,443    18,543    36,868         20,255      18,355      36,868
   2               22,505      20,896    18,996    36,868         20,483      18,583      36,868
   3               23,153      21,359    19,459    36,868         20,681      18,781      36,868
   4               24,310      21,832    20,032    36,868         20,845      19,045      36,868
   5               25,526      22,315    20,815    36,868         20,969      19,469      36,868
   6               26,802      22,809    21,609    36,868         21,043      19,843      36,868
   7               28,142      23,314    22,414    36,868         21,056      20,156      36,868
   8               29,549      23,831    23,231    36,868         20,993      20,393      36,868
   9               31,027      24,359    24,059    36,868         20,837      20,537      36,868
  10               32,578      24,898    24,898    36,868         20,569      20,569      36,868
  11               34,207      25,641    25,641    36,868         20,251      20,251      36,868
  12               35,917      26,407    26,407    36,868         19,784      19,784      36,868
  13               37,713      27,195    27,195    36,868         19,138      19,138      36,868
  14               39,599      28,007    28,007    36,868         18,277      18,277      36,868
  15               41,579      28,843    28,843    36,868         17,149      17,149      36,868
  16               43,657      29,704    29,704    36,868         15,683      15,683      36,868
  17               45,840      30,590    30,590    36,868         13,778      13,778      36,868
  18               48,132      31,504    31,504    36,868         11,295      11,295      36,868
  19               50,539      32,444    32,444    36,868          8,046       8,046      36,868
  20               53,066      33,412    33,412    36,868          3,778       3,778      36,868

  25               67,727      38,720    38,720    40,656        ***         ***         ***
  35              110,320      55,099    55,099    55,099        ***         ***         ***
</TABLE>



* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       46
<PAGE>
<TABLE>
<CAPTION>


                     UNITED OF OMAHA LIFE INSURANCE COMPANY
                 MODIFIED SINGLE PREMIUM VARIABLE LIFE INSURANCE

                            HYPOTHETICAL ILLUSTRATION
     ASSUMING HYPOTHETICAL GROSS ANNUAL INVESTMENT RETURN OF 0% (-0.85 NET)

                      Male issue age 65                   Initial Premium $20,000
                      Standard Class               Face Amount $36,868

                                  CURRENT CHARGES *                 GUARANTEED CHARGES **
                             -----------------------------    -----------------------------------
                 PREMIUMS
               ACCUMULATED
  END OF          AT 5%                  CASH                               CASH
CONTRACT         INTEREST     ACCOUNT  SURRENDER  DEATH        ACCOUNT    SURRENDER     DEATH
   YEAR          PER YEAR     VALUE     VALUE    BENEFIT        VALUE       VALUE      BENEFIT
   ----          --------     -----     -----    -------        -----       -----      -------
<S>               <C>          <C>       <C>       <C>            <C>         <C>         <C>
   1              $21,000      19,276    17,445    36,868         19,073      17,261      36,868
   2               22,505      18,579    16,814    36,868         18,098      16,378      36,868
   3               23,153      17,907    16,206    36,868         17,066      15,445      36,868
   4               24,310      17,259    15,706    36,868         15,967      14,530      36,868
   5               25,526      16,634    15,387    36,868         14,789      13,680      36,868
   6               26,802      16,033    15,071    36,868         13,513      12,702      36,868
   7               28,142      15,453    14,757    36,868         12,116      11,571      36,868
   8               29,549      14,893    14,447    36,868         10,570      10,253      36,868
   9               31,027      14,355    14,139    36,868          8,838       8,706      36,868
  10               32,578      13,835    13,835    36,868          6,883       6,883      36,868
  11               34,207      13,435    13,435    36,868          4,683       4,683      36,868
  12               35,917      13,047    13,047    36,868          2,157       2,157      36,868
  13               37,713      12,669    12,669    36,868        ***         ***         ***
  14               39,599      12,303    12,303    36,868        ***         ***         ***
  15               41,579      11,947    11,947    36,868        ***         ***         ***
  16               43,657      11,602    11,602    36,868        ***         ***         ***
  17               45,840      11,266    11,266    36,868        ***         ***         ***
  18               48,132      10,940    10,940    36,868        ***         ***         ***
  19               50,539      10,624    10,624    36,868        ***         ***         ***
  20               53,066      10,317    10,317    36,868        ***         ***         ***

  25               67,727       8,909     8,909    36,868        ***         ***         ***
  35              110,320       6,643     6,643    36,868        ***         ***         ***
</TABLE>



* These values reflect  investment results using current cost of insurance rates
and expense charges. ** These values reflect investment results using guaranteed
cost of insurance rates and expense charges. *** The Policy is lapsed.

The hypothetical investment results shown above and elsewhere in this Prospectus
are  illustrative  only and  should  not be deemed a  representation  of past or
future investment  results.  Actual investment  results may be more or less than
those  shown and will depend on a number of  different  factors,  including  the
investment allocations by the Owner and different investment rates of return for
the portfolios.  The death benefit,  Accumulation Value and Cash Surrender Value
for a Policy would be different from those shown if the actual  investment rates
of return averaged the rates shown above over a period of years,  but fluctuated
above or below those averages from individual  Policy Years.  These values would
also be different if any Policy loan or partial  withdrawal were made during the
period.  No  representation  can be made that these assumed  investment rates of
return can be achieved for any one year or sustained over any period of time.


                                       47
<PAGE>

- -----------------------------------------------------------
FINANCIAL STATEMENTS




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


STATUTORY BASIS FINANCIAL STATEMENTS
AND INDEPENDENT AUDITORS' REPORT
DECEMBER 31, 1999, 1998 AND 1997


                                       48
<PAGE>


INDEPENDENT AUDITORS' REPORT


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

We have audited the accompanying  statutory basis statements of admitted assets,
liabilities,  and  surplus  of  United  of Omaha  Life  Insurance  Company  (the
"Company") (a wholly-owned  subsidiary of Mutual of Omaha Insurance  Company) as
of December 31, 1999 and 1998,  and the related  statutory  basis  statements of
income,  changes in  surplus,  and cash flows for each of the three years in the
period ended December 31, 1999. The financial  statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based on our audits.

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

As 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,
which  practices  differ from  generally  accepted  accounting  principles.  The
effects on such financial  statements of the  differences  between the statutory
basis of accounting and generally accepted  accounting  principles are described
in Note 13.

In our opinion, because of the effects of the matters discussed in the preceding
paragraph,  the financial  statements 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, 1999 and 1998, or the results of
its operations or its cash flows for each of the three years in the period ended
December 31, 1999.

In our opinion,  the  statutory  basis  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, 1999 and
1998, and the results of its operations and its cash flows for each of the three
years in the  period  ended  December  31,  1999,  on the  basis  of  accounting
described in Note 1 to the financial statements.


                                       49
<PAGE>

Our audits  were  conducted  for the  purpose of forming an opinion on the basic
financial  statements taken as a whole.  Schedule 1 - Selected Financial Data is
presented to comply with the  National  Association  of Insurance  Commissioners
Annual Statement  Instructions and is not a required part of the basic financial
statements.  This schedule is the  responsibility  of the Company's  management.
This schedule has been subjected to the auditing procedures applied in our audit
of the basic financial  statements and, in our opinion,  is fairly stated in all
material respects when considered in relation to the basic financial  statements
taken as a whole.

/s/ DELOITTE & TOUCHE LLP


Omaha, Nebraska
February 11, 2000



                                       50
<PAGE>
<TABLE>
<CAPTION>

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

STATUTORY BASIS STATEMENTS OF ADMITTED ASSETS, LIABILITIES AND SURPLUS
DECEMBER 31, 1999 AND 1998
- -----------------------------------------------------------------------------------------------------

ADMITTED ASSETS                                                            1999            1998
<S>                                                                  <C>              <C>
Cash and invested assets:
  Bonds                                                              $ 7,686,772,659  $7,253,217,367
  Preferred stocks                                                                 0       3,954,659
  Common stocks - unaffiliated                                             9,984,000      13,838,123
  Common stocks - affiliated                                              95,788,706      90,269,520
  Mortgage loans                                                         655,076,191     599,396,008
  Real estate occupied by the Company, net of
    accumulated depreciation of $62,841,429
    in 1999 and $59,318,600 in 1998                                       76,636,056      79,261,655
  Real estate acquired in satisfaction of debt, net of
    accumulated depreciation of $211,026
    in 1999 and $180,255 in 1998                                           5,467,051       8,048,921
  Investment real estate, net of accumulated depreciation
    of $4,166,244 in 1999 and
    $4,000,880 in 1998                                                     2,095,524       2,260,888
  Policy loans                                                           137,852,831     133,473,608
  Cash and short-term investments                                         78,892,569     208,351,098
  Other invested assets                                                  132,785,146      90,478,302
                                                                       -------------   -------------
           Total cash and invested assets                              8,881,350,733   8,482,550,149

Premiums deferred and uncollected                                        122,227,550     112,869,786
Investment income due and accrued                                         87,758,433      83,741,880
Electronic data processing equipment, net of accumulated depreciation
  of $85,709,043 in 1999 and $83,572,760 in 1998                          23,152,822      40,003,368
Receivable from parent, subsidiaries and affiliates                       61,263,672      64,865,536
Other assets                                                             108,508,586     110,226,256
Separate accounts assets                                               1,463,646,824   1,128,411,359
                                                                       -------------   -------------
           Total admitted assets                                    $ 10,747,908,620 $10,022,668,334
                                                                      ============== ===============

LIABILITIES

Policy reserves:
  Aggregate reserve for policies and contracts                       $ 6,380,304,112  $6,115,600,947
  Liability for premium and other deposit funds                        1,828,111,153   1,767,287,656
  Policy and contract claims                                              79,515,156      69,435,931
  Other                                                                  73,438,833       73,861,169
                                                                       -------------   -------------
           Total policy reserves                                       8,361,369,254   8,026,185,703

Interest maintenance reserve                                              27,418,733      28,297,114
Asset valuation reserve                                                  122,704,340      99,408,763
General expenses and taxes due or accrued                                 34,725,171      34,224,408
Federal income taxes due or accrued                                       24,753,676      30,643,535
Other liabilities                                                         55,493,246      78,153,618
Separate accounts liabilities                                          1,434,665,900   1,106,149,444
                                                                       -------------   -------------
           Total liabilities                                          10,061,130,320   9,403,062,585
                                                                      --------------   -------------
SURPLUS

Capital stock, $10 par value, 900,000 shares
  authorized issued and outstanding                                        9,000,000       9,000,000
Gross paid-in and contributed surplus                                     62,723,580      62,723,580
Unassigned surplus                                                       615,054,720     547,882,169
                                                                       -------------   -------------
           Total surplus                                                 686,778,300     619,605,749
                                                                       -------------   -------------
           Total liabilities and surplus                             $10,747,908,620 $10,022,668,334
                                                                      ============== ===============

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



                                       51
<PAGE>
<TABLE>
<CAPTION>

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

STATUTORY BASIS STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
- ---------------------------------------------------------------------------------------------------


                                                          1999            1998           1997

Income:
<S>                                                   <C>            <C>            <C>
  Net premiums and annuity considerations             $1,140,044,210 $1,084,975,517 $1,187,103,621
  Other considerations and fund deposits                 275,898,803    236,637,747    293,227,972
  Net investment income                                  612,041,206    579,276,068    587,480,573
  Other income                                            61,053,155     44,797,965     25,019,350
                                                       -------------  -------------  -------------
           Total income                                2,089,037,374  1,945,687,297  2,092,831,516
                                                       -------------  -------------  -------------
Benefits and expenses:
  Policyholder and beneficiary benefits                1,284,737,992  1,163,584,636  1,030,686,286
  Increase in reserves for policyholder and
    beneficiary benefits                                 263,438,655    262,888,025    365,393,381
  Commissions                                            118,993,023    118,498,787    130,342,914
  Operating expenses                                     231,963,954    225,066,608    208,126,020
  Net transfers to separate accounts                     101,849,962     87,759,133    278,479,918
                                                       -------------  -------------  -------------
           Total benefits and expenses                 2,000,983,586  1,857,797,189  2,013,028,519
                                                       -------------  -------------  -------------
           Net gain from operations before federal
             income taxes and
             net realized capital gains                   88,053,788     87,890,108     79,802,997

Federal income taxes                                      45,205,000     47,032,000     37,918,000
                                                       -------------  -------------  -------------
           Net gain from operations before net
            realized capital gains                        42,848,788     40,858,108     41,884,997

Net realized capital gains                                12,124,165      8,691,807     51,537,439
                                                       -------------  -------------  -------------
           Net income                                   $ 54,972,953   $ 49,549,915   $ 93,422,436
                                                       =============  =============  =============

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

</TABLE>


                                       52
<PAGE>
<TABLE>
<CAPTION>

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

STATUTORY BASIS STATEMENTS OF CHANGES IN SURPLUS
FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
- --------------------------------------------------------------------------------------------------


                                                        1999            1998            1997

Capital stock:
<S>                                                    <C>             <C>            <C>
  Balance at beginning and end of year                 $ 9,000,000     $ 9,000,000    $ 9,000,000
                                                        ----------      ----------     ----------
Gross paid-in and contributed surplus:
  Balance at beginning and end of year                  62,723,580      62,723,580     62,723,580
                                                        ----------      ----------     ----------
Unassigned surplus:
  Balance at beginning of year                         547,882,169     516,351,285    463,096,236
  Net income                                            54,972,953      49,549,915     93,422,436
  Change in net unrealized capital gains and losses     25,943,741      (1,875,466)   (45,543,494)
  (Increase) decrease in:
    Non-admitted assets                                  5,596,094       3,153,680    (15,448,463)
    Asset valuation reserve                            (23,295,577)     (5,265,183)    20,352,007
  Additional pension plan contribution                           0      (9,732,000)             0
  Change in group pension reserve valuation basis                0               0     17,437,454
  Adoption of actuarial guidelines                               0               0    (17,235,000)
  Surplus contributed to separate account                        0               0    (20,000,000)
  Change in surplus in separate account                  3,964,183               0     20,000,000
  Other, net                                                (8,843)     (4,300,062)       270,109
                                                        ----------      ----------     ----------
  Balance at end of year                               615,054,720     547,882,169    516,351,285
                                                       -----------     -----------    -----------
           Total surplus                             $ 686,778,300   $ 619,605,749  $ 588,074,865
                                                       ===========     ===========    ===========


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



                                       53
<PAGE>
<TABLE>
<CAPTION>

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

STATUTORY BASIS STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
- ---------------------------------------------------------------------------------------------------


                                                        1999            1998            1997
<S>                                                <C>             <C>             <C>
Cash from operations:
  Premiums, annuity considerations and
    other fund deposits                            $ 1,405,400,064 $ 1,318,297,844 $ 1,467,305,934
  Net investment income                                592,873,645     568,917,450     572,888,599
  Other income                                          67,077,830      38,788,628      24,599,736
  Benefits                                          (1,277,572,534) (1,167,243,929) (1,015,334,974)
  Commissions and general expenses                    (344,072,398)   (364,713,014)   (358,217,598)
  Federal income taxes                                 (57,072,123)     (6,095,871)    (50,033,368)
  Net transfers to separate accounts                  (104,327,662)    (88,584,356)   (291,034,339)
                                                     -------------    ------------   -------------
           Net cash from operations                    282,306,822     299,366,752     350,173,990
                                                     -------------    ------------   -------------
Cash from investments:
  Proceeds from investments sold, redeemed or matured:
    Bonds                                            1,522,098,100   1,193,524,488   1,061,409,895
    Mortgage loans                                      88,676,462     146,103,815     335,103,045
    Stocks                                              17,382,690       9,347,151     143,363,377
    Real estate                                          4,050,000      26,750,000      37,927,500
    Other invested assets                               39,411,955      25,274,875      40,376,307
  Tax on capital gains                                  (7,555,834)    (34,196,691)    (15,797,771)
  Cost of investments acquired:
    Bonds                                           (1,941,582,149) (1,502,417,064) (1,774,643,430)
    Mortgage loans                                    (141,987,030)   (152,354,622)    (19,862,952)
    Stocks                                             (12,911,323)     (8,357,754)    (23,479,436)
    Other invested assets                              (25,079,860)    (38,744,814)    (27,563,717)
    Real estate                                         (1,777,668)     (7,991,164)     (3,082,524)
  Net increase in policy loans                          (4,380,901)     (7,849,129)     (7,474,627)
                                                     -------------    ------------   -------------
           Net cash from investments                  (463,655,558)   (350,910,909)   (253,724,333)
                                                     -------------    ------------   -------------
Cash from financing and other sources:
  Decrease (increase) in receivable from parent,
    subsidiaries and affiliates                         53,617,926     (78,025,309)    (28,781,394)
  Increase (decrease) in other nonqualified deposits    58,702,188     213,068,165     (49,216,009)
  Other cash provided                                   52,076,765      18,348,507      18,880,708
  Other cash used                                     (112,506,672)     (8,691,343)    (39,639,966)
                                                     -------------    ------------   -------------
           Net cash from financing and other sources    51,890,207     144,700,020     (98,756,661)
                                                     -------------    ------------   -------------

Net change in cash and short-term investments         (129,458,529)     93,155,863      (2,307,004)

Cash and short-term investments:
  Beginning of year                                    208,351,098     115,195,235     117,502,239
                                                     -------------    ------------   -------------

  End of year                                         $ 78,892,569   $ 208,351,098   $ 115,195,235
                                                     =============    ============   =============

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


                                       54
<PAGE>

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


NOTES TO STATUTORY BASIS FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997
- --------------------------------------------------------------------------------

1.   NATURE OF OPERATIONS AND 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  health and accident and life  insurance  company
domiciled in the State of Nebraska. At December 31, 1999, 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-Connecticut
("MOSSCO-CT"),  and Mutual of Omaha Structured  Settlement  Company of New York,
Inc. ("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 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 accompanying  statutory financial  statements vary in some respects from
those that would be presented in conformity with generally  accepted  accounting
principles.  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;   (g)  changes  in  certain  assets   designated  as
"non-admitted" have been charged to unassigned surplus; (h) comprehensive income
and its  components are not presented in the financial  statements;  and (i) the
change in the underlying book value of wholly-owned  subsidiaries is reported as
a change in net  unrealized  capital gains  (losses),  a component of unassigned
surplus, rather than as a component of the Company's net income.

    USE OF ESTIMATES - The  preparation  of financial  statements  in accordance
with statutory  accounting  practices requires  management to make estimates and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting  period.   Actual  results  could  differ   significantly  from  those
estimates.

    INVESTMENTS - Bonds are  generally  stated at amortized  cost.  Premiums and
discounts on bonds not backed by other loans are amortized  using the scientific
method.  Premiums and discounts on loan-backed  bonds and structured  securities
are amortized using the retrospective 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 at cost.  Common  stocks of  unaffiliated  companies  are  stated at
estimated fair value and stocks of affiliated companies  (principally  insurance
companies) are valued at the Company's  equity in the underlying book value. The
change in the stated  value is  recorded as a change in net  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.

    The home office  properties,  investment  real estate,  and electronic  data
processing equipment are valued at cost, less accumulated depreciation. Property
acquired in  satisfaction  of debt is  initially  valued at the lower of cost or
estimated fair 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.

                                       55
<PAGE>

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

    ASSET VALUATION AND INTEREST  MAINTENANCE RESERVES - The Company establishes
certain  reserves as promulgated  by the 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 ("CRVM") or the Net Level Premium Method
with assumed  interest  rates (2.5% to 6%) and mortality  (American  Experience,
1941 CSO,  1958 CSO,  1960 CSG 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 of the  policies.  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 prescribed by 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 losses 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  loss,  foreign tax and general  business  credit
carryforwards when realized.

    NON-ADMITTED   ASSETS  -  Certain  assets   designated  as   "non-admitted",
principally  receivables  greater than ninety days due and office  furniture and
equipment,  are excluded from the statutory basis statements of admitted assets,
liabilities,  and surplus.  The net change in such assets is charged or credited
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 for these instruments 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 and 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.

       AFFILIATED COMMON STOCK - The fair values of affiliated common stocks are
       based on the Company's equity in the underlying book value.

       PREFERRED  STOCKS - The fair  values  for  preferred  stocks are based on
       quoted market prices.

       MORTGAGE LOANS - The fair values for mortgage  loans are estimated  using
       discounted  cash flow  calculations  which are  based on  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.

                                       56
<PAGE>

       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 fair value of  interest-rate  swaps,  foreign  currency
       swaps and interest-rate caps represents the amount at which the contracts
       could be settled based upon estimates obtained from issuing brokers.  The
       fair value of  equity-linked  notes  represents the  appreciation  of the
       underlying  debt  security  based  upon the  accumulative  return  of the
       designated index.

    DERIVATIVES  -  The  Company   invests  in  certain   derivative   financial
instruments to reduce  exposure to  interest-rate  risks  associated with assets
held or liabilities  incurred.  Derivative financial instruments utilized by the
Company include interest-rate swaps, interest-rate caps and equity-linked notes.
The Company does not engage in trading of these instruments.

    Interest-rate swap transactions  generally involve the exchange of fixed and
floating  rate  interest  payment   obligations  without  the  exchange  of  the
underlying  principal amount. Net settlement amounts are reported as adjustments
to net  investment  income  on an  accrual  basis  over  the  life  of the  swap
agreement.  Gains and losses  resulting from early  termination of interest-rate
swaps used for hedging are  deferred and  amortized  over the  remaining  period
originally  covered by the swap.  The  Company  enters into  interest-rate  swap
agreements  to  manage  interest-rate  exposure.  The  primary  purpose  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  caps  represent a right to receive the excess of a referenced
interest  rate over a given  rate in  exchange  for the  payment  of a  premium.
Premiums are amortized and recorded as an  adjustment to net  investment  income
over the life of the investment using the effective interest method. The Company
uses interest-rate caps to more effectively manage interest-rate risk associated
with single premium deferred annuity contracts. This allows the Company to limit
the risk associated with an increase in interest rates.

    Equity-linked  notes are stated at amortized  cost.  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 accrued at the coupon  rate while  "contingent"  interest is
recognized  upon  maturity.  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.

    SEPARATE  ACCOUNTS  - The  assets  of the  separate  accounts  shown  in the
statutory  basis  statements  of  admitted  assets are carried at fair value and
consist primarily of common stock, mutual funds and commercial paper held by the
Company for the benefit of  certificate  holders under  specific  individual and
group annuity contracts.  Deposits received from, and benefits paid to, separate
account  certificate  holders are reflected in the statutory basis statements of
income, but are offset by transfers from the separate  accounts.  Net investment
income and realized  capital  gains and losses on the separate  accounts are not
reflected  in the  statutory  basis  statements  of  income.  Mortality,  policy
administration  and surrender  charges to all separate  accounts are included in
revenue.

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


                                       57
<PAGE>
<TABLE>
<CAPTION>

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:

                               Cost or          Gross           Gross         Estimated
                              Amortized       Unrealized     Unrealized          Fair
                                 Cost           Gains          Losses           Value
At December 31, 1999:
<S>                            <C>                   <C>       <C>             <C>
  U.S. Government              $ 46,168,157          $ 457     $ 3,177,130     $ 42,991,484
  Political subdivisions          8,901,869         29,232         153,840        8,777,261
  Mortgage-backed securities    548,241,963      1,154,597      20,511,842      528,884,718
  Special revenue                78,011,554      1,991,241         544,672       79,458,123
  Public utilities              437,618,913      5,884,840      10,832,743      432,671,010
  Industrial and
    miscellaneous             5,314,640,630     86,295,749     162,461,206    5,238,475,173
  Collateralized mortgage
    obligations               1,143,743,612     12,587,089      21,602,019    1,134,728,682
  Credit-tenant loans           192,017,120      1,909,775       5,299,337      188,627,558
                              -------------    -----------     -----------    -------------

           Total            $ 7,769,343,818  $ 109,852,980   $ 224,582,789  $ 7,654,614,009
                              =============    ===========     ===========    =============

  Bonds                     $ 7,688,459,932
  Short-term investments         80,883,886
                              -------------

                            $ 7,769,343,818
                             ==============

  Preferred stocks                      $ 0            $ 0             $ 0              $ 0
                              =============    ===========     ===========    =============

  Common stocks - unaffiliated     $ 19,336    $ 9,964,664             $ 0      $ 9,984,000
                              =============    ===========     ===========    =============


    The  amortized  cost of bonds  includes  $1,687,273 of  non-admitted  assets
related to bonds that were in or near default.

                                       58
<PAGE>

                                Cost or          Gross          Gross         Estimated
                               Amortized       Unrealized     Unrealized         Fair
                                  Cost           Gains          Losses          Value
At December 31, 1998:
  U.S. Government               $ 30,199,066    $ 2,299,673       $ 62,962     $ 32,435,777
  Political subdivisions          10,549,019        301,829             20       10,850,828
  Mortgage-backed securities     380,824,126     15,036,684      2,221,337      393,639,473
  Special revenue                 52,399,410      3,220,019              0       55,619,429
  Public utilities               419,752,875     21,077,425      1,270,460      439,559,840
  Industrial and miscellaneous 4,991,608,991    186,244,422     32,747,478    5,145,105,935
  Collateralized mortgage
    obligations                1,370,459,693     38,427,779      3,697,538    1,405,189,934
  Credit-tenant loans            219,090,991     20,303,274        179,976      239,214,289
                               -------------    -----------     ----------    -------------

           Total             $ 7,474,884,171  $ 286,911,105   $ 40,179,771  $ 7,721,615,505
                               =============    ===========     ==========    =============

  Bonds                      $ 7,257,722,248
  Short-term investments         214,404,693
                               -------------

                             $ 7,472,126,941
                               =============

  Preferred stocks               $ 3,954,659    $ 2,036,021            $ 0      $ 5,990,680
                                   =========      =========       ========       ==========

  Common stocks - unaffiliated     $ 165,254   $ 13,722,869       $ 50,000     $ 13,838,123
                                   =========      =========       ========       ==========
</TABLE>

    The  amortized  cost of bonds  includes  $4,504,881 of  non-admitted  assets
related to bonds that were in or near default.

    The amortized cost and estimated  fair value of debt  securities at December
31, 1999, by contractual  maturity,  are shown below.  Expected  maturities will
differ from contractual  maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>

                                                                Amortized           Estimated
                                                                 Cost              Fair Value

<S>                                                           <C>                  <C>
Due in one year or less                                       $ 388,795,092        $ 388,940,177
Due after one year through five years                         1,468,765,587        1,484,657,528
Due after five years through ten years                        1,794,735,444        1,750,136,290
Due after ten years                                           2,425,062,120        2,367,266,614
                                                              -------------        -------------
                                                              6,077,358,243        5,991,000,609
Collateralized mortgage obligations and mortgage backed
  securities                                                  1,691,985,575        1,663,613,400
                                                              -------------        -------------
                                                            $ 7,769,343,818      $ 7,654,614,009
                                                              =============        =============
</TABLE>

                                       59
<PAGE>
<TABLE>
<CAPTION>

    The sources of net investment income were as follows:

                                                1999            1998             1997

<S>                                           <C>             <C>              <C>
Bonds                                         $544,343,674    $515,151,979     $501,101,332
Preferred stocks                                    87,536         299,096          398,794
Common stocks                                      161,075         145,600          448,589
Mortgage loans                                  49,565,958      52,305,094       70,469,627
Real estate                                     18,318,351      19,833,382       25,531,545
Policy loans                                     9,465,535       7,323,862        7,454,749
Short-term investments                           7,990,378       4,961,823        4,657,874
Other                                           (2,910,505)     (1,969,054)      (1,239,823)
                                               -----------     -----------      -----------
                                               627,022,002     598,051,782      608,822,687
Investment expense                             (19,083,356)    (22,067,317)     (25,194,958)
Amortization of interest maintenance
  reserve                                        4,102,560       3,291,603        3,852,844
                                               -----------     -----------      -----------
                                              $612,041,206    $579,276,068     $587,480,573
                                               ===========     ===========      ===========

    Gross realized gains and losses from  investment  securities  consist of the
following:

                                                                                  Net
                                                   Gross          Gross         Realized
                                                 Realized        Realized        Gains
                                                   Gains          Losses        (Losses)
Year ended December 31, 1999:
  Bonds                                           $ 5,963,118     $4,998,234      $ 964,884
  Common stocks                                       112,286      1,716,877     (1,604,591)
  Preferred stocks                                  1,975,380              0      1,975,380
  Mortgage loans                                    2,313,158              0      2,313,158
  Real estate                                         779,916              0        779,916
  Other invested assets                            19,800,435        647,740     19,152,695
                                                  -----------      ---------     -----------

                                                  $30,944,293     $7,362,851     23,581,442
                                                   ==========      =========
  Capital gains tax                                                              (8,233,097)
  Transfer to IMR                                                                (3,224,180)
                                                                                 ----------
  Net realized capital gains                                                    $12,124,165
                                                                                 ==========



                                       60
<PAGE>

                                                                                  Net
                                                   Gross          Gross         Realized
                                                 Realized        Realized        Gains
                                                   Gains          Losses        (Losses)
Year ended December 31, 1998:
  Bonds                                           $13,939,103      $ 239,888    $13,699,215
  Common stocks                                       375,644         54,386        321,258
  Mortgage loans                                    5,818,177        180,586      5,637,591
  Real estate                                       4,248,433        697,886      3,550,547
  Other                                             9,711,346         76,758      9,634,588
                                                  -----------     ----------    -----------

                                                  $34,092,703     $1,249,504     32,843,199
                                                   ==========      =========
  Capital gains tax                                                             (11,465,087)
  Transfer to IMR                                                               (12,686,305)
                                                                                 ----------

  Net realized capital gains                                                    $ 8,691,807
                                                                                  =========

                                                                                  Net
                                                 Gross            Gross         Realized
                                                Realized        Realized         Gains
                                                 Gains           Losses         (Losses)
Year ended December 31, 1997:
  Bonds                                          $ 8,303,767     $ 5,237,203    $ 3,066,564
  Common stocks                                   64,382,938       4,130,324     60,252,614
  Mortgage loans                                   1,519,891       5,317,698     (3,797,807)
  Real estate                                      2,799,542       5,108,653     (2,309,111)
  Derivative instruments                               7,544       8,910,996     (8,903,452)
  Other                                           24,572,499          48,747     24,523,752
                                                 -----------     -----------    -----------

                                                $101,586,181     $28,753,621     72,832,560
                                                 ===========      ==========
  Capital gains tax                                                             (25,411,492)
  Transfer to IMR                                                                 4,116,371
                                                                                -----------
  Net realized capital gains                                                    $51,537,439
                                                                                ===========
</TABLE>

    Proceeds  from  the  sale  of  bonds  were  $321,474,524,  $141,015,129  and
$265,701,061 during 1999, 1998 and 1997, respectively.

    The  Company  invests  in  mortgage  loans  collateralized   principally  by
commercial real estate. The maximum and minimum lending rates for mortgage loans
during 1999 ranged from 6.4% to 9.6%. The maximum  percentage of any one loan to
the value of security at the time the loan was originated, exclusive of insured,
guaranteed or purchase money mortgages, was 75%. The estimated fair value of the
mortgage loan portfolio was  $652,163,412  and $645,961,540 at December 31, 1999
and 1998, respectively.


                                       61
<PAGE>


    The Company's mortgage loans finance various types of commercial  properties
throughout the United States. The geographic distributions of the mortgage loans
at December 31, 1999 and 1998 were as follows:
                                               1999             1998

Texas                                        $ 76,057,533     $ 43,616,098
California                                     49,904,476       39,923,263
Florida                                        46,980,000       28,948,059
New York                                       40,206,436       17,553,448
Alabama                                        34,241,544       34,492,873
Nebraska                                       31,536,113       34,078,520
All other states                              376,150,089      400,783,747
                                              -----------      -----------
                                             $655,076,191     $599,396,008
                                              ===========      ===========

    At December 31, 1999,  the Company  held  non-performing  loans of $441,432.
There were no  restructured  mortgage loans at December 31, 1999.  There were no
non-performing or restructured mortgage loans at December 31, 1998.

    Securities  with an amortized  cost of  $5,417,960  and  $5,493,285  were on
deposit with government agencies at December 31, 1999 and 1998, respectively, as
required by law in various jurisdictions in which the Company conducts business.

    The Company has a securities  lending program whereby  securities are loaned
to third parties,  primarily  major brokerage  firms.  Company policy requires a
minimum  of 102% of the fair  value of the loaned  securities  to be  separately
maintained as collateral for the loans. The collateral is recorded in memorandum
records and is not reflected in the  accompanying  statutory basis statements of
admitted assets,  liabilities and surplus.  To further minimize the credit risks
related to this lending program,  the Company  regularly  monitors the financial
condition  of   counterparties   to  these   agreements  and  also  receives  an
indemnification from the financial intermediary who structures the transactions.

    The  Company  has  commitments  to fund bond  investments  of  approximately
$27,155,005  as of December 31, 1999.  The Company also has  commitments to fund
mortgage  loans of  approximately  $20,142,500  as of December 31,  1999.  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.

3.   DERIVATIVE FINANCIAL INSTRUMENTS

    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.
<TABLE>
<CAPTION>

                                                   ESTIMATED
                         NOTIONAL     STATEMENT      FAIR      YEAR(S) OF  INTEREST   RATE
                          Amount        Value       Value       Maturity     Paid   Received
At December 31, 1999:
<S>                    <C>                  <C>    <C>         <C>          <C>       <C>
  Interest-rate swaps  $ 202,500,000        $ 0    $ 880,563  2002 - 2003    6.97 %   6.23 %
                       ==============       ====   =========

  Interest-rate caps   $ 685,000,000 $ 2,950,371 $ 3,484,314  2000 - 2004       0        0
                       ============= =========== ===========

  Equity-linked notes  $ 101,000,000 $ 2,360,800 $89,887,364   2001 -2016       0        0
                       ============= =========== ============


AT DECEMBER 31, 1998:
  Interest-rate swaps  $ 202,500,000         $ 0 $(9,712,510) 2002 - 2003    6.97 %   6.50 %
                       ==============       ==== =============

  Interest-rate caps   $ 600,000,000 $ 2,924,037   $ 632,846  2000 - 2003       0        0
                       ============= ===========   ==========

  Equity-linked notes  $ 101,000,000 $ 3,541,200 $62,670,541  2001 - 2016       0        0
                       ============= ===========  ===========
</TABLE>

                                       62
<PAGE>

    These derivative financial instruments involve, to varying degrees, elements
of credit  and market  risk  which are not  recognized  in the  statutory  basis
statements of admitted assets,  liabilities and surplus.  Credit risk is defined
as the  possibility  that a loss may occur from the failure of another  party to
perform in accordance  with the terms of the contract which exceeds the value of
existing collateral,  if any. Market risk is the possibility that future changes
in market conditions may make the derivative financial instrument less valuable.
The Company  evaluates the risk associated with derivatives in much the same way
as the risks with on-balance sheet financial instruments.  The derivative's risk
of credit  loss is  generally  a small  fraction  of the  notional  value of the
instrument  and is  represented  by the fair value of the  derivative  financial
instrument.  The  Company  attempts  to limit its credit  risk by  dealing  with
creditworthy counterparties and obtaining collateral where appropriate.


    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.

    During 1997, the Company terminated two interest-rate swap transactions with
a  combined   notional  amount  of  $200,000,000  at  a  cost  of  approximately
$8,900,000.  This  amount  was  charged  to IMR  in  accordance  with  statutory
accounting  practices.  These swaps were replaced with four other  interest-rate
swap agreements with a combined  notional amount of  $200,000,000.  Terms of the
new interest-rate  swaps allow for more frequent  repricing of the variable rate
paid by the Company thereby reducing its exposure.

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  policy  acquisition  amounts for tax  purposes,  different  methods for
determining  statutory and tax insurance reserves,  timing of the recognition of
market discounts on bonds and certain accrued expenses,  and the acceleration of
depreciation for tax purposes.

    The tax returns for 1993 through 1995 are currently under examination by the
Internal  Revenue  Service  ("IRS").  Management  believes  the  result  of this
examination  will have no material impact on the Company's  statutory  financial
statements.

    Under  federal  income  tax  law  in  effect  prior  to  1984,  the  Company
accumulated  approximately  $31,615,000  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 not likely.

5.   RETIREMENT BENEFITS

    The Company  participates with Mutual of Omaha and certain subsidiaries (the
"Companies")  in a  noncontributory  defined  benefit  plan  covering all United
States employees meeting certain minimum  requirements.  Retirement benefits are
based upon years of credited service and final average earnings history.

    Information   regarding  accrued  benefits  and  net  assets  has  not  been
determined on an individual  company basis.  The Company's  allocation of salary
expense  was  approximately  31%,  28% and 30% of the  total  Companies'  salary
expense  in  1999,  1998  and  1997,   respectively.   The  Companies   expensed
contributions of $12,971,440, $10,254,308 and $7,972,335 in 1999, 1998 and 1997,
respectively. Total benefit costs were $26,101,000,  $26,160,000 and $24,148,000
in 1999, 1998 and 1997,  respectively.  Plan assets include United of Omaha Life
Insurance   Company   guaranteed   investment   contracts  of  $291,281,000  and
$267,183,000 at December 31, 1999 and 1998, respectively. In 1998, the Companies
changed the plan's assumed annual investment return and, in order to improve the
funding status of the plan,  increased the amount that was contributed for 1998.
At December  31,  1998,  the  Companies  recorded a direct  charge to surplus of
$37,540,647, which represented an additional contribution of $57,814,647, net of
tax. The Company's share of this  contribution  was $9,731,808,  net of tax. The
valuation date for the pension  benefit amounts in the table below is January 1,
1999.

    The Companies also provide certain postretirement medical and life insurance
benefits to employees  hired before January 1, 1995.  Benefits are based on hire
date,  age and years of service.  The cost of these  postretirement  benefits is
allocated  to the  Companies in  accordance  with an  intercompany  cost-sharing
agreement.  Plan assets are invested in a United of Omaha Life Insurance Company
investment  contract.  The  Companies use the accrual  method of accounting  for
postretirement   benefits  and  elected  to  amortize  the  original  transition
obligation  over 20  years.  Employer  contributions  for  other  benefits  were
$3,684,000,  $2,709,000 and $2,600,000 during the years ended December 31, 1999,
1998 and 1997,  respectively.  Total benefit costs were $10,129,600,  $9,853,410
and $11,602,000 in 1999, 1998 and 1997, respectively.


                                       63
<PAGE>
<TABLE>
<CAPTION>

                                   January 1,                         December 31,
                                  Pension Benefits                   Other Benefits
                              ----------------------              ---------------------
                                1999            1998              1999           1998

<S>                          <C>            <C>                <C>             <C>
Benefit obligation           $ 475,851,413  $ 445,896,799      $ 90,913,152    $ 88,227,132
Fair value of plan assets      458,944,992    389,955,899         9,564,322       5,641,539
                               -----------    -----------        ----------      ----------
Funded status                $ (16,906,421) $ (55,940,900)     $(81,348,830)   $(82,585,593)
                               ===========    ===========        ==========     ============

                                             Pension Benefits           Other Benefits
                                             -----------------         ----------------
Weighted average assumptions                 1999        1998          1999        1998

Discount rate                                 6.55 %     6.73 %         7.75 %      7.00 %
Expected return on plan assets                9.00 %     9.00 %          N/A         N/A
Rate of compensation increase                 5.00 %     5.00 %          N/A         N/A
Health care cost trend rate                    N/A        N/A           5.00 %      5.00 %
</TABLE>

    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  benefit  obligation  as of  December  31,  1999  by
approximately  $6,200,000  and  the  estimated  eligibility  and  interest  cost
components  of the  net  periodic  postretirement  benefit  costs  for  1999  by
approximately $800,000.

    The Companies  sponsor various savings and investment plans. The expense for
defined contribution plans was $10,526,000,  $6,472,000 and $14,817,000 in 1999,
1998 and 1997, respectively.

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 paid $302,133, $410,598 and $427,447 during 1999, 1998 and 1997,
respectively,  to Kirkpatrick,  Pettis,  Smith, Polian, Inc., an affiliate,  for
equity investment management services. In addition,  the Company paid assignment
fees of $750 to  MOSSCO-CT  for the year  ended  December  31,  1999,  $7,500 to
MOSSCO-CT  for the year ended  December 31, 1998,  and $165,000 to MOSSCO-NY and
MOSSCO-CT for the year ended December 31, 1997.

    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 were as follows:
<TABLE>
<CAPTION>

                                                                  1999            1998

<S>                                                            <C>             <C>
Aggregate reserve for policies and contracts                   $ 91,073,753    $84,042,215
                                                                 ==========     ==========

Policy and contract claims                                     $100,988,273    $98,669,575
                                                                ===========     ==========


                                                1999            1998             1997

Premium considerations                       $440,864,375      $387,138,546   $378,854,027
                                              ===========       ===========    ===========

Policyholder and beneficiary benefits        $370,484,415      $337,101,103   $286,033,083
                                              ===========       ===========    ===========

Group reinsurance settlement expense
  (included in operating expenses)           $ 25,391,147      $ 18,777,060   $ 10,405,717
                                              ===========       ===========    ===========
</TABLE>

                                       64
<PAGE>



    The Company also assumes group and individual life insurance from Companion.
The Company  entered into a coinsurance  treaty with Companion  relating to bank
annuity  business  in which  Companion  cedes  90% of the 1999 and 1998  related
premiums to the Company and the  Company  pays 90% of the related  benefits,  in
1999 and 1998,  respectively.  The total amounts assumed by the Company relating
to the treaties with Companion were as follows:

                                                          1999            1998

Aggregate reserve for policies and contracts          $67,290,793    $47,633,504
                                                       ==========     ==========

Policy and contract claims                            $ 2,740,908    $ 2,916,924
                                                       ==========     ==========

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

                                           1999         1998            1997

Premium considerations                   $23,134,359  $19,789,981    $31,343,629
                                          ==========   ==========     ==========

Policyholder and beneficiary benefits    $ 7,951,294  $ 7,559,683    $ 3,570,731
                                          ==========   ==========     ==========

7.   REINSURANCE

    In the normal course of business,  the Company  assumes and cedes  insurance
business.  The ceding of insurance  business  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:

                               1999              1998              1997

Direct                      $ 1,567,106,907   $ 1,460,515,466   $ 1,541,126,581
Assumed:
  Affiliated                     23,134,359        19,789,981        31,343,629
  Nonaffiliates                  32,345,121        26,437,129        23,548,361
Ceded:
  Affiliated                   (440,864,375)     (387,138,546)     (378,854,027)
  Nonaffiliated                 (41,677,802)      (34,628,513)      (30,060,923)
                             --------------     --------------    -------------

           Net              $ 1,140,044,210   $ 1,084,975,517   $ 1,187,103,621
                              =============     =============     =============

8.   CREDIT ARRANGEMENTS

    The Company and Mutual of Omaha are  authorized by their Boards of Directors
to borrow a maximum of  $125,000,000  on a joint  basis under  certain  lines of
credit. At December 31, 1999, the Company had no outstanding  borrowings against
its  uncommitted,  uncollateralized  revolving  lines of credit.  Interest rates
applicable to  borrowings  under these lines of credit are  negotiated  with the
lender at the time of borrowing.

9.   COMMITMENTS AND CONTINGENCIES

    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.

    LEASES - The Company leases certain property to house Home Office operations
in Omaha, Nebraska,  from its parent, Mutual of Omaha. The current lease expires
December 31, 2035.


                                       65
<PAGE>

    The Company and Mutual of Omaha rent office  space,  equipment  and computer
software under noncancellable  operating leases.  Future required minimum rental
payments under those leases as of December 31, 1999 were approximately:

          2000                                          $20,124,290
          2001                                           14,722,563
          2002                                            9,635,808
          2003                                            5,475,019
          2004                                            2,572,647
          Thereafter                                      2,938,052
                                                       ------------

                Total                                   $55,468,379
                                                       ============
10.  DEPOSIT FUNDS

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

                                                 1999                1998

Estimated fair value                       $ 1,138,068,000      $ 1,346,065,000
                                             =============        =============

Statement value                            $ 1,406,712,000      $ 1,353,266,000
                                             =============        =============


    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, 1999 and 1998, the Company held annuity reserves and deposit
fund liabilities of $2,472,653,621 and $1,877,116,893,  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
$67,777,830 in 2000.

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.


                                       66
<PAGE>

13.     RECONCILIATION  OF  STATUTORY  NET INCOME AND SURPLUS TO GAAP NET INCOME
        AND EQUITY

    As described in Note 1, the Company has prepared these financial  statements
in conformity with statutory accounting practices prescribed or permitted by the
Insurance  Department  of the State of  Nebraska.  These  practices  differ from
generally accepted accounting  principles (GAAP). The following tables reconcile
statutory net income to GAAP net income and statutory surplus to GAAP equity.
<TABLE>
<CAPTION>


                                                  1999             1998             1997

<S>                                             <C>             <C>              <C>
Statutory net income as reported                $ 54,972,953    $ 49,549,915     $ 93,422,436
Future policy benefits and policyholder
  account balances                                14,442,932     (36,682,957)     (39,572,000)
Deferred policy acquisition costs                 28,205,163      47,066,276       63,151,000
Deferred income taxes and other tax
  reclassifications                               (6,785,000)     16,252,000       (4,793,000)
Valuation of investments                          15,115,420        (118,976)      14,183,000
Earnings of subsidiaries                          10,828,173      10,515,942        7,846,000
Other                                              2,983,278       7,916,496       (2,833,000)
                                                 -----------      ----------      ------------
Net income in conformity with generally
  accepted accounting principles               $ 119,762,919    $ 94,498,696     $131,404,436
                                                 ===========     ===========      ===========

                                                                 1999                1998

Statutory surplus                                             $ 686,778,300     $ 619,605,749
Future policy benefits and policyholder
  account balances                                             (312,316,678)     (325,783,497)
Deferred policy acquisition costs                               845,530,005       774,559,624
Deferred income taxes                                            (7,514,000)     (130,475,000)
Valuation of investments                                       (144,254,888)      261,236,362
Statutory asset valuation reserve                               122,704,340        99,408,763
Subsidiary equity                                                25,350,012        36,681,569
Statutory interest maintenance reserve                           27,418,733        28,297,114
Other                                                           (13,214,697)        5,138,810
                                                                ------------      -----------

Equity in conformity with generally
  accepted accounting principles                             $1,230,481,127    $1,368,669,494
                                                             ==============     =============
</TABLE>

14.  CODIFICATION OF STATUTORY ACCOUNTING PRINCIPLES

    In March 1998, the National Association of Insurance  Commissioners  adopted
the   Codification   of  Statutory   Accounting   Principles   ("Codification").
Codification,  which  is  intended  to  standardize  regulatory  accounting  and
reporting for the  insurance  industry,  is proposed to be effective  January 1,
2001. During 1999, the State of Nebraska adopted the  Codification.  The Company
has not  finalized  the  quantification  of the effects of  Codification  on its
statutory financial statements.

                                       67
<PAGE>
UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)

ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1999
SCHEDULE 1 - SELECTED FINANCIAL DATA
- --------------------------------------------------------------------------------

Investment income earned:
  U.S. Government bonds                                              $ 2,888,604
  Other bonds (unaffiliated)                                         541,455,069
  Bonds (affiliated)                                                           0
  Preferred stocks (unaffiliated)                                         87,536
  Preferred stocks (affiliated)                                                0
  Common stocks (unaffiliated)                                           161,075
  Common stocks (affiliated)                                                   0
  Mortgage loans                                                      49,565,958
  Real estate                                                         18,318,351
  Premium notes, policy loans and liens                                9,465,535
  Collateral loans                                                             0
  Cash on hand and on deposit                                                  0
  Short-term investments                                               7,990,378
  Other invested assets                                                  783,375
  Derivative instruments                                             (4,223,126)
  Aggregate write-ins for investment income                              529,247
                                                                         -------

Gross investment income                                             $627,022,002
                                                                    ============

Real estate owned - book value less encumbrances                    $ 84,198,631
                                                                    ============

Mortgage loans - book value:
  Farm mortgages                                                             $ 0
  Residential mortgages                                                        0
  Commercial mortgages                                               655,076,191
                                                                     -----------

Total mortgage loans                                                $655,076,191
                                                                    ============

Mortgage loans by standing - book value:
  Good standing                                                     $654,634,759
                                                                    ============

  Good standing with restructured terms                                      $ 0
                                                                             ===

  Interest overdue more than three months, not in foreclosure          $ 441,432
                                                                       =========

  Foreclosure in process                                                     $ 0
                                                                             ===

Other long-term assets - statement value                            $114,018,939
                                                                    ============

Collateral loans                                                             $ 0
                                                                             ===
                                       68
<PAGE>
UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)

ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1999
SCHEDULE 1 - SELECTED FINANCIAL DATA (CONTINUED)
- --------------------------------------------------------------------------------

Bonds and stocks of subsidiaries and affiliates - book value:
  Bonds                                                                     $ 0
                                                                            ===

  Preferred stocks                                                          $ 0
                                                                            ===

  Common stocks                                                    $ 66,086,000
                                                                   ============

Bonds and  short-term  investments  by class  and
  expected  maturity;  Bonds by
  expected maturity - statement value:
    Due within one year or less                                   $ 955,764,084
    Over 1 year and through 5 years                               3,069,851,220
    Over 5 years through 10 years                                 2,270,225,205
    Over 10 years through 20 years                                1,132,674,991
    Over 20 years                                                   339,141,045
                                                                 --------------

  Total by maturity                                               7,767,656,545
                                                                 ==============

  Bonds by class - statement value:
    Class 1                                                       4,277,993,415
    Class 2                                                       3,054,217,918
    Class 3                                                         333,664,012
    Class 4                                                          97,251,871
    Class 5                                                           3,844,571
    Class 6                                                             684,758
                                                                 --------------

  Total by class                                                  7,767,656,545
                                                                 ==============

  Total bonds publicly traded                                     3,475,922,697
                                                                 ==============

  Total bonds privately placed                                    4,291,733,848
                                                                 ==============

Preferred stocks - statement value                                          $ 0
                                                                            ===

Common stocks - market value                                      $ 105,772,706
                                                                  =============

Short-term investments - book value                                $ 80,883,886
                                                                   ============

Options, caps and floors owned - statement value                    $ 5,311,171
                                                                    ===========

Options, caps and floors written and in force - statement value             $ 0
                                                                            ===

Collar, swap and forward agreements open - statement value                  $ 0
                                                                            ===

Futures contracts open - current value                                      $ 0
                                                                            ===

Cash on deposit                                                    $ (1,991,317)
                                                                   =============


                                       69
<PAGE>

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

ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1999
SCHEDULE 1 - SELECTED FINANCIAL DATA (CONTINUED)
- --------------------------------------------------------------------------------

Life insurance in force (in thousands):
  Industrial                                                                 $ 0
                                                                             ===

  Ordinary                                                          $ 58,020,660
                                                                    ============

  Credit life                                                              $ 411
                                                                           =====

  Group life                                                        $ 65,721,874
                                                                    ============

Amount of accidental death insurance in force
 under ordinary policies (in thousands)                              $ 2,582,244
                                                                     ===========

Life insurance policies with disability provisions
in force (in thousands):
  Industrial                                                                 $ 0
                                                                             ===

  Ordinary                                                           $ 9,283,592
                                                                     ===========

  Credit life                                                                $ 0
                                                                             ===

  Group life                                                        $ 37,209,356
                                                                    ============

Supplementary contracts in force: Ordinary -
 not involving life contingencies:
    Amount on deposit                                               $ 16,935,580
                                                                    ============

    Income payable                                                   $ 3,174,827
                                                                     ===========

  Ordinary - involving life contingencies - income payable           $ 1,521,854
                                                                     ===========

Group - not involving life contingencies:
  Amount on deposit                                                          $ 0
                                                                             ===

  Income payable                                                             $ 0
                                                                             ===

Group - involving life contingencies - income payable                        $ 0
                                                                             ===

Annuities:
  Ordinary:
    Immediate - amount of income payable                            $ 44,488,735
                                                                    ============

    Deferred - fully paid - account balance                      $ 2,506,338,292
                                                                 ===============

    Deferred - not fully paid - account balance                    $ 437,543,222
                                                                   =============

                                       70
<PAGE>

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

ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1999
SCHEDULE 1 - SELECTED FINANCIAL DATA (CONTINUED)
- --------------------------------------------------------------------------------


Group:

  Amount of income payable                                         $ 169,310,272
                                                                   =============

  Fully paid - account balance                                     $ 108,056,340
                                                                   =============

  Not fully paid - account balance                                           $ 0
                                                                             ===

Accident and health insurance - premiums in force:

  Ordinary                                                             $ 147,887
                                                                       =========

  Group                                                            $ 540,489,071
                                                                   =============

  Credit                                                                     $ 0
                                                                             ===

Deposit funds and dividend accumulations:

  Deposit funds - account balance                                $ 2,900,133,519
                                                                 ===============

  Dividend accumulations - account balance                              $ 51,107
                                                                        ========

Claim payments 1999:
  Group accident and health - year ended December 31, 1999:

    1999                                                                     $ 0
                                                                             ===

    1998                                                                     $ 0
                                                                             ===

    1997                                                                     $ 0
                                                                             ===

    1996                                                                     $ 0
                                                                             ===

    1995                                                                     $ 0
                                                                             ===

    Prior                                                                    $ 0
                                                                             ===



                                       71
<PAGE>
UNITED OF OMAHA LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF MUTUAL OF OMAHA INSURANCE COMPANY)

ANNUAL STATEMENT FOR THE YEAR ENDED DECEMBER 31, 1999
SCHEDULE 1 - SELECTED FINANCIAL DATA (CONTINUED)
- --------------------------------------------------------------------------------


Claim payments 1999:
  Other accident and health:

    1999                                                                   $ 0
                                                                           ===

    1998                                                                   $ 0
                                                                           ===

    1997                                                                   $ 0
                                                                           ===

    1996                                                                   $ 0
                                                                           ===

    1995                                                                   $ 0
                                                                           ===

    Prior                                                                  $ 0
                                                                           ===

  Other coverages that use developmental methods to calculate claim reserves:

    1999                                                               $ 1,018
                                                                       =======

    1998                                                                 $ 916
                                                                         =====

    1997                                                                 $ 611
                                                                         =====

    1996                                                                   $ 0
                                                                           ===

    1995                                                                   $ 0
                                                                           ===

    Prior                                                                  $ 0
                                                                           ===


                                       72
<PAGE>



UNITED OF OMAHA
SEPARATE ACCOUNT B

FINANCIAL STATEMENTS AND
INDEPENDENT AUDITORS' REPORT AS OF
DECEMBER 31, 1999 AND FOR THE YEARS
ENDED DECEMBER 31, 1999 AND 1998


                                       73
<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  each of the
sub-accounts   ("portfolios"  that  include  American  Growth,   American  Small
Capitalization,  Prime  Money Fund II,  U.S.  Government  Securities  II,  Asset
Manager:  Growth,  Contrafund,  Equity  Income  (Fidelity),  Index 500,  Capital
Opportunities,  Emerging  Growth,  Global  Governments,  High Income,  Research,
Emerging  Markets  Equity,  Fixed Income,  Capital  Growth,  Real Estate Growth,
Global Discovery,  Growth & Income,  International (Scudder),  Equity Income (T.
Rowe Price),  International  Stock,  Limited-Term  Bond,  New America Growth and
Personal  Strategy  Balanced) that comprise  United of Omaha Separate  Account B
(the "Separate  Account") as of December 31, 1999, and the related statements of
operations  and changes in net assets for the years ended  December 31, 1999 and
1998.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial  statements.  Our audit  procedures
included  confirmations  of  investments  owned  as  of  December  31,  1999  by
correspondence  with the transfer agents.  An audit also includes  assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position  of  each  of the  respective
portfolios  constituting  the Separate  Account as of December 31, 1999, and the
results of their  operations and changes in their net assets for the years ended
December 31, 1999 and 1998 in  conformity  with  generally  accepted  accounting
principles.



DELOITTE & TOUCHE LLP



March 31, 2000


                                       74
<PAGE>
<TABLE>
<CAPTION>

UNITED OF OMAHA SEPARATE ACCOUNT B

STATEMENT OF NET ASSETS
DECEMBER 31, 1999
- ---------------------------------------------------------------------------------------------------

                                                                                           Market
                                                                     Units       Market    Value
Assets                                                    Cost      Outstanding  Value    Per Unit
<S>                                                     <C>           <C>       <C>        <C>
Investments:
  Alger:
    American Growth                                     $ 820,108     50,256    $ 997,103  $ 19.84
    American Small Capitalization                         726,307     57,611      970,514    16.85

  Federated:
    Prime Money Fund II                                   775,594    696,927      779,514     1.12
    U.S. Government Securities II                         252,436     22,187      247,061    11.14

  Fidelity:
    Asset Manager:  Growth                                308,462     24,516      347,722    14.18
    Contrafund                                            750,152     52,438      884,606    16.87
    Equity Income                                       1,258,592    102,938    1,288,113    12.51
    Index 500                                           2,431,733    170,823    2,793,848    16.36

  MFS:
    Capital Opportunities                                 872,963     60,449    1,222,620    20.23
    Emerging Growth                                       507,062     37,164      910,996    24.51
    Global Governments                                    239,550     21,736      232,545    10.70
    High Income                                           368,235     33,520      371,515    11.08
    Research                                              364,908     29,320      454,232    15.49

  Morgan Stanley Dean Witter:
    Emerging Markets Equity                                16,998      1,852       25,447    13.74
    Fixed Income                                           99,543      9,181       95,249    10.37

  Pioneer:
    Capital Growth                                        202,455     19,197      211,318    11.01
    Real Estate Growth                                    424,115     46,476      398,994     8.58

  Scudder:
    Global Discovery                                       78,621      6,684      129,899    19.43
    Growth & Income                                       302,412     25,398      303,417    11.95
    International                                         602,363     48,326      834,454    17.27

  T. Rowe Price:
    Equity Income                                         981,038     78,307      954,536    12.19
    International Stock                                 1,064,896     95,245    1,364,445    14.33
    Limited-Term Bond                                   1,235,014    108,879    1,212,167    11.13
    New America Growth                                    341,897     25,760      372,031    14.44
    Personal Strategy Balanced                            369,703     28,645      372,361    13.00
                                                         --------                --------

           Total invested assets                      $15,395,157             $17,774,707
                                                       ===========            ===========

LIABILITIES                                                  $ -                     $ -
                                                             ====                    ===

           Net assets                                 $15,395,157             $17,774,707
                                                       ===========            ===========

</TABLE>


                                       75
<PAGE>
<TABLE>
<CAPTION>
UNITED OF OMAHA SEPARATE ACCOUNT B

STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998

                                                                       Federated
                       Alger                     American              Prime Money           U.S. Government
                       American Growth      Small Capitalization       Fund II               Securities II
                       ---------------      --------------------  -----------------          -------------
                        1999      1998        1999     1998         1999       1998         1999     1998
<S>                     <C>     <C>         <C>        <C>         <C>        <C>          <C>         <C>
Income:
  Investment income:
    Reinvested dividends and
      capital gain
      distributions     $38,671 $ 11,366    $ 48,305   $ 8,650     $ 54,282   $ 18,881     $ 8,489     $ 392
EXPENSES:
  Mortality and expense
    risk charges         71,726    2,765      68,448     8,039      218,437     58,274      17,599     2,601
                        -------   ------     -------    ------     --------    -------     -------    -----
           Net investment
             income
            (expense)   (33,055)   8,601     (20,143)      611     (164,155)   (39,393)     (9,110)   (2,209)

Net realized gains
  (losses)                7,145      153      (4,661)      502            -          -         (66)       60

Net change in unrealized
  gains (losses)        134,043   42,952     217,079    28,003            -          -       (9,417)   4,042
                       --------  -------    --------   -------           --         --      --------  -----

Net increase (decrease) in
  net assets
  from operations       108,133   51,706     192,275    29,116     (164,155)   (39,393)    (18,593)    1,893

Purchases made by
  policyowners          580,858  263,465     527,969   231,254    6,815,913  4,625,960     127,030   150,477

Withdrawals made by
  policyowners             (859)  (6,200)    (12,576)  (13,549)  (6,359,502)(4,099,309)         -    (13,746)
                           ------ --------   --------- --------- ----------- ----------        --   --------

Net policyowner
  transactions          579,999  257,265     515,393   217,705      456,411    526,651     127,030   136,731
                       -------- --------    --------  --------     --------   --------    --------  -------

Increase in net assets  688,132  308,971     707,668   246,821      292,256    487,258     108,437   138,624

Net assets, beginning of
  year                  308,971        -     262,846    16,025      487,258          -     138,624         -
                       --------       --    --------   -------     --------         --    --------        -

Net assets, end
  of year              $997,103  $308,971    $970,514 $262,846    $ 779,514  $ 487,258     $247,061 $138,624
                      ========= =========   ======== =========   ========== ==========    ======== ========

ACCUMULATION UNIT:
  Purchases              33,337   21,484      40,279    22,730    6,251,733  4,387,914      10,780    13,924
  Withdrawals            (3,908)    (657)     (5,045)   (1,929)  (6,010,506)(3,932,214)       (967)   (1,550)
                         --------   ------    --------  -------- ---------- -----------      ------  -------

Net increase in units
  outstanding            29,429   20,827      35,234    20,801      241,227    455,700       9,813    12,374

Units outstanding,
  beginning of year      20,827        -      22,377     1,576      455,700          -      12,374         -
                        -------       --     -------    ------     --------         --     -------        --

Units outstanding, end
  of year                50,256   20,827      57,611    22,377      696,927    455,700      22,187    12,374
                        =======  =======     =======   =======     ========   ========     =======    ======

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

                                       76
<PAGE>

FIDELITY                                                                                       MFS
   Asset Manager:                                                                            Capital
  Growth                Contrafund           Equity Income          Index 500             Opportunities
   1999      1998       1999      1998        1999      1998        1999      1998        1999      1998
- -------------------  ------------------    ---------------------  ------------------    -------------------
   $ 8,961     $ 594    $ 9,807      $ -     $ 23,313   $ 2,077    $ 11,348       $ -     $ 1,950     $ 695


    29,548     3,976     61,723    7,274       87,933    10,583     194,670    17,250      81,572     8,096
   -------    ------    -------   ------      -------   -------    --------   -------     -------    -----

   (20,587)   (3,382)   (51,916)  (7,274)     (64,620)   (8,506)   (183,322)  (17,250)    (79,622)   (7,401)

     1,894       103     23,542      295        4,768       328      25,595     1,117      35,185    (4,935)

    26,108    13,152    101,458   32,996       (2,844)   31,982     287,743    74,372     307,124    42,533
   -------   -------   --------  -------       -------- -------    --------   -------    --------   ------

     7,415     9,873     73,084   26,017      (62,696)   23,804     130,016    58,239     262,687    30,197

   200,325   141,710    639,630  207,868      919,913   400,198   2,046,812   567,403     708,952   340,877

        (3)  (11,598)   (61,993)      -          (281)  (10,106)     (8,622)       -      (93,578)  (26,515)
        ---- ---------  ---------     --         ------ ---------    --------      --     --------- --------

   200,322   130,112    577,637  207,868      919,632   390,092   2,038,190   567,403     615,374   314,362
  --------  --------   -------- --------     --------  --------   ---------- --------    --------  -------

   207,737   139,985    650,721  233,885      856,936   413,896   2,168,206   625,642     878,061   344,559

   139,985         -    233,885        -      431,177    17,281     625,642         -     344,559        -
  --------        --   --------       --     --------   -------    --------        --    --------        --

  $347,722  $139,985   $884,606 $233,885   $1,288,113  $431,177  $2,793,848   625,642  $1,222,620   344,559
 ========= =========  ========= =========  =========== ========   =========== =======    ========== =======

    15,060    12,686     43,437   17,646       72,986    36,847     134,031    47,021      44,726    28,154

    (1,919)   (1,311)    (8,226)    (419)      (6,686)   (1,848)     (9,307)     (922)     (9,392)   (3,039)
    --------  --------   --------   ------     --------  --------    --------    ------    --------  -------

    13,141    11,375     35,211   17,227       66,300    34,999     124,724    46,099      35,334    25,115

    11,375         -     17,227        -       36,638     1,639      46,099         -      25,115        -
   -------        --    -------       --      -------    ------     -------        --     -------        -

    24,516    11,375     52,438   17,227      102,938    36,638     170,823    46,099      60,449    25,115
   =======   =======    =======  =======     ========   =======    ========   =======     =======   ======
</TABLE>


                                       77
<PAGE>
<TABLE>
<CAPTION>

UNITED OF OMAHA SEPARATE ACCOUNT B

STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998 (CONTINUED)


                           MFS (Continued)
                                Emerging            Global                 High
                                Growth             Governments            Income              Research

                            1999     1998        1999     1998        1999     1998        1999     1998
                            ----------------     --------------       -------------       ----------------
Income:
<S>                            <C>     <C>      <C>         <C>     <C>        <C>        <C>         <C>

  Investment income:
    Reinvested dividends and
      capital gain
      distributions            $ -     $ 417    $ 9,015     $ 358   $ 16,608   $ 1,839    $ 3,318     $ 676

EXPENSES:
  Mortality and expense
    risk charges            41,100     6,901     13,065     3,728     17,976     2,938     26,228     4,486
                            -------    ------    -------    ------    -------    ------    -------    -----
           Net investment
             income
            (expense)      (41,100)   (6,484)    (4,050)   (3,370)    (1,368)   (1,099)   (22,910)   (3,810)

Net realized gains (losses) 14,600       311        (49)       92     (4,327)      (17)     9,012     1,427

Net change in unrealized
  gains (losses)           351,148    52,786     (12,869)   5,864      3,269        11     69,566    19,758
                           --------   -------    ---------  ------     ------       ---    -------   ------

Net increase (decrease) in
  net assets from
  operations               324,648    46,613    (16,968)    2,586     (2,426)   (1,105)    55,668    17,375

Purchases made by
  policyowners             311,858   248,045    128,122   123,463    252,199   180,836    227,784   213,047

Withdrawals made by
  policyowners             (19,580)     (588)    (4,658)       -     (57,989)       -     (44,593)  (15,049)
                           ---------    ------   --------      --    ---------      --    --------- --------

Net policyowner
  transactions             292,278   247,457    123,464   123,463    194,210   180,836    183,191   197,998
                           --------  --------   --------  --------   --------  --------   --------  -------

Increase in net assets     616,926   294,070    106,496   126,049    191,784   179,731    238,859   215,373

Net assets, beginning of
  year                     294,070         -    126,049         -    179,731         -    215,373         -
                           --------       --   --------        --   --------        --   --------        --



Net assets, end of year   $910,996 $294,070    $232,545 $126,049    $371,515  $179,731   $454,232  $215,373
                          ======== =========   ======== =========   ======== =========   ========  ========

ACCUMULATION UNIT:

  Purchases                 19,755    21,836     11,884    11,719     23,162    17,354     17,249    18,902
  Withdrawals               (3,790)     (637)    (1,636)     (231)    (6,903)      (93)    (5,174)   (1,657)
                            -------    ------   --------    ------   --------     -----   --------  -------



Net increase in units
  outstanding               15,965    21,199     10,248    11,488     16,259    17,261     12,075    17,245

Units outstanding,
  beginning of year         21,199         -     11,488         -     17,261         -     17,245         -
                            -------       --    -------        --    -------        --    -------        --

Units outstanding, end
  of year                   37,164    21,199     21,736    11,488     33,520    17,261     29,320    17,245
                            =======   =======    =======   =======    =======   =======    =======   ======


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

                                       78
<PAGE>
Morgan Stanley Dean Witter                  Pioneer                                     Scudder
      Emerging                                    Capital              Real Estate            Global
   Markets Equity         Fixed Income            Growth                Growth               Discovery
   1999      1998        1999     1998        1999      1998        1999     1998         1999     1998
- ------------------     ----------------       ---------------     ------------------     -----------------
       $ 2       $ 1    $ 3,922     $ 540     $ 1,412  $ 4,826    $ 19,078   $ 4,653       $ 895     $ 243
     1,918        78      2,348       184      17,403    4,248      32,456     5,437       5,528     1,538
    ------       ---     ------      ----     -------   ------     -------    ------      ------    -----
    (1,916)      (77)     1,574       356     (15,991)     578     (13,378)     (784)     (4,633)   (1,295)
       416       (21)      (382)        3        (404)     189     (20,050)   (1,844)      1,103        52
     8,438        11     (3,927)     (367)     19,509  (10,107)     (6,914)  (18,207)     48,399     2,878
    ------       ---     --------   ------   -------  ---------    -------- ---------   -------      -----
     6,938       (87)    (2,735)       (8)      3,114   (9,340)    (40,342)  (20,835)     44,869     1,635
    18,204     1,414     99,119    13,258      82,811  123,638     316,782   180,129      44,122    39,273
         -    (1,022)   (13,469)     (916)         -    (5,264)    (35,498)   (1,242)         -         -
        --    --------  ---------    ------        --   --------   ---------  --------        --        -
    18,204       392     85,650    12,342      82,811  118,374     281,284   178,887      44,122    39,273
   -------      ----    -------   -------     ------- --------    --------  --------     -------   ------
    25,142       305     82,915    12,334      85,925  109,034     240,942   158,052      88,991    40,908
       305         -     12,334         -     125,393   16,359     158,052         -      40,908         -
      ----        --    -------        --    --------  -------    --------        --     -------         -
  $ 25,447     $ 305    $95,249  $ 12,334    $211,318 $125,393    $398,994  $158,052    $129,899  $ 40,908
 =========    ======   ========= ========   ========= =========   ========= ========     ======== ========
     1,954        58      9,512     1,179       7,072   12,123      35,721    18,400       3,557     3,569
      (145)      (15)    (1,500)      (10)       (753)    (858)     (6,887)     (758)       (359)      (83)
     ------     -----   --------     -----      ------   ------    --------    ------      ------     ----
     1,809        43      8,012     1,169       6,319   11,265      28,834    17,642       3,198     3,486
        43         -      1,169         -      12,878    1,613      17,642         -       3,486         -
       ---        --     ------        --     -------   ------     -------        --      ------         -
     1,852        43      9,181     1,169      19,197   12,878      46,476    17,642       6,684     3,486
    ======       ===     ======    ======     =======  =======     =======   =======      ======     =====
</TABLE>

                                       79
<PAGE>
<TABLE>
<CAPTION>

UNITED OF OMAHA SEPARATE ACCOUNT B
STATEMENTS OF OPERATIONS AND CHANGES IN NET ASSETS
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998 (CONTINUED)

                        Scudder (Continued)                          T. Rowe Price
                            Growth &                                     Equity              International
                             Income             International           Income                Stock
                          1999      1998        1999      1998        1999     1998        1999      1998
                          ---------------     ----------------       ---------------     -----------------
Income:
<S>                       <C>       <C>        <C>        <C>       <C>       <C>         <C>        <C>

  Investment income:
    Reinvested dividends and
      capital gain
      distributiona       $19,460   $ 3,390    $ 38,755   $ 3,562   $ 53,337  $ 15,662    $ 19,776   $ 3,891

EXPENSES:
  Mortality and expense
    risk charges           17,438     5,114      33,754     4,976     72,131    11,208     111,154    11,236
                          -------    ------     -------    ------    -------   -------    --------   -------
           Net investment
             income
            (expense)       2,022    (1,724)      5,001    (1,414)   (18,794)    4,454     (91,378)   (7,345)

Net realized gains (losses)(2,838)   (5,981)      3,708       (56)     1,123    (2,088)     11,708         -

Net change in unrealized
  gains (losses)           (2,401)    3,406     216,633    15,741    (31,768)    5,180     286,045    13,504
                          --------   ------     --------   -------    ---------  ------    --------   -------

Net increase (decrease) in
  net assets from
  operations               (3,217)   (4,299)    225,342    14,271    (49,439)    7,546     206,375     6,159

Purchases made by
  policyowners            133,336   223,762     388,844   232,230    618,077   408,975     911,212   250,559

Withdrawals made by
  policyowners            (10,561)  (35,604)    (42,847)       -     (11,001)  (37,182)     (9,860)       -
                          --------- ---------   ---------      --    --------- ---------    --------      --

Net policyowner
  transactions            122,775   188,158     345,997   232,230    607,076   371,793     901,352   250,559
                         --------  --------    --------  --------   --------  --------    --------  --------

Increase in net assets    119,558   183,859     571,339   246,501    557,637   379,339   1,107,727   256,718

Net assets, beginning of
  year                    183,859         -     263,115    16,614    396,899    17,560     256,718         -
                         --------        --    --------   -------   --------   -------    --------        --

Net assets, end of year $ 303,417  $183,859   $ 834,454  $263,115   $954,536  $396,899  $1,364,445  $256,718
                       ========== =========  ========== =========   ========= =========  ========== =========

ACCUMULATION UNIT:
  Purchases                11,572    20,246      30,756    22,142     48,679    36,648      78,763    24,075
  Withdrawals              (2,451)   (3,969)     (5,974)     (360)    (4,143)   (4,506)     (7,409)     (184)
                           --------  --------    --------    ------   --------  --------    --------    ------

Net increase in units
  outstanding               9,121    16,277      24,782    21,782     44,536    32,142      71,354    23,891

Units outstanding,
  beginning of year        16,277         -      23,544     1,762     33,771     1,629      23,891         -
                          -------        --     -------    ------    -------    ------     -------        --

Units outstanding, end
  of year                  25,398    16,277      48,326    23,544     78,307    33,771      95,245    23,891
                          =======   =======     =======   =======    =======   =======     =======   =======

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

                                       80
<PAGE>
     Limited-term            New America       Personal Strategy
          Bond                  Growth              Balanced               Total
     1999      1998        1999     1998        1999     1998         1999       1998
   ----------------       --------------     -----------------   -------------------------
   $ 46,207   $ 9,298   $ 20,262   $ 2,872   $ 29,555  $ 12,330    $ 486,728   $ 107,213
     75,565     8,955     44,536     6,841     15,660     3,936    1,359,916     200,662
    -------    ------    -------    ------    -------    ------   ----------    -------
    (29,358)      343    (24,274)   (3,969)    13,895     8,394     (873,188)    (93,449)
     (2,388)       42      2,752       105        402       351      107,788      (9,812)
    (24,110)    1,263     16,457    13,677     (3,159)    5,817    1,995,610     381,247
    ---------  ------    -------   -------     --------  ------   ----------    -------
    (55,856)    1,648     (5,065)    9,813     11,138    14,562    1,230,210     277,986
    912,361   443,927    227,730   139,553    104,555   256,715   17,344,518  10,008,036
    (67,674)  (22,239)        -         -      (3,200)  (11,409)  (6,858,344) (4,311,538)
    --------- ---------       --        --     ------- --------- ------------ -----------
    844,687   421,688    227,730   139,553    101,355   245,306   10,486,174   5,696,498
   --------  --------   --------  --------   --------  --------   ----------- ---------
    788,831   423,336    222,665   149,366    112,493   259,868   11,716,384   5,974,484
    423,336         -    149,366         -    259,868         -    6,058,323      83,839
   --------        --   --------        --   --------        --   ----------     ------
 $1,212,167  $423,336   $372,031  $149,366   $372,361  $259,868  $17,774,707  $6,058,323
 ========== =========   ========= =========   ======== =========   ========== ============
     81,504    41,291     16,682    11,817      8,488    23,054
    (10,968)   (2,948)    (2,583)     (156)    (1,516)   (1,381)
    ---------  --------   --------    ------   --------  -------
     70,536    38,343     14,099    11,661      6,972    21,673
     38,343         -     11,661         -     21,673         -
    -------        --    -------        --    -------         -
    108,879    38,343     25,760    11,661     28,645    21,673
   ========   =======    =======   =======    =======    ======
</TABLE>

                                       81
<PAGE>


UNITED OF OMAHA SEPARATE ACCOUNT B

NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998
- --------------------------------------------------------------------------------


1.   NATURE OF OPERATIONS

    United of Omaha Separate  Account B ("Separate  Account") was established by
United of Omaha Life  Insurance  Company  ("United")  on August 13, 1997,  under
procedures  established by Nebraska law, and is registered as a unit  investment
trust under the  Investment  Company Act of 1940, as amended.  The assets of the
Separate  Account are owned by United,  however  the net assets of the  Separate
Account are restricted from use in the ordinary business of United.

    A  separate  account  policyholder  may  allocate  funds  to a fixed  income
account,  which  is part of  United's  general  account,  in  addition  to those
sub-accounts detailed below.  Interests in the fixed income account has not been
registered  under the Securities Act of 1933 and United has not been  registered
as an  investment  company  under the  Investment  Company  Act of 1940,  due to
exemptive and exclusionary provisions of such acts.

2.   SUB-ACCOUNTS

    The Separate  Account is divided into  sub-accounts,  each of which  invests
exclusively in shares of a corresponding  mutual fund  portfolio.  The available
portfolios are:
                   ALGER                           MORGAN STANLEY DEAN WITTER
       American Growth                             Emerging Markets Equity
       American Small Capitalization               Fixed Income
                  FEDERATED                                 PIONEER
       Prime Money Fund II                         Capital Growth
       U.S. Government Securities II               Real Estate Growth
                  FIDELITY                                  SCUDDER
       Asset Manager:  Growth                      Global Discovery
       Contrafund                                  Growth & Income
       Equity Income                               International
       Index 500
                     MFS                                  T. ROWE PRICE
       Capital Opportunities                       Equity Income
       Emerging Growth                             International Stock
       Global Governments                          Limited-Term Bond
       High Income                                 New America Growth
       Research                                    Personal Strategy Balanced

3.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    USE OF ESTIMATES - The  preparation  of financial  statements  in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities and disclosures of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

    SECURITY  VALUATION  TRANSACTIONS AND RELATED INVESTMENT INCOME - The market
values of investments are based on the year-end  closing bid prices.  Investment
transactions  are  accounted for on the trade date (the date the order to buy or
sell is  executed)  and  dividend  income and  capital  gain  distributions  are
recorded  on the  ex-dividend  date.  Realized  gains and losses on the sales of
investments  are  computed on the  specific  identification  basis.  Charges for
investment  advisory  fees and other  expenses  are  reflected  in the net asset
values of the mutual fund portfolios.

    FEDERAL INCOME TAXES - Net taxable income or loss of the Separate Account is
included  in the federal  income tax return of United,  which is taxed as a life
insurance company under the Internal Revenue Code. No charges are currently made
to the Separate  Account for taxes other than premium taxes and federal deferred
acquisition cost taxes.  United reserves the right to levy charges in the future
for taxes or other economic burdens  resulting from taxes that United determines
are properly attributable to the Separate Account.


                                       82
<PAGE>

4.   ACCOUNT CHARGES

    ADMINISTRATIVE  CHARGES - For single premium variable life policies,  United
deducts an administrative  charge on each monthly deduction date. This charge is
set at an  annual  rate of  0.24%  of the  accumulation  value  on each  monthly
deduction date. The  administrative  charge for flexible  premium  variable life
policies is $84 per year.

    TAX  EXPENSE  CHARGE - For single  premium  variable  life  policies,  a tax
expense  charge  will be  deducted  as part of the  monthly  deduction  from the
accumulation value on each monthly deduction date for the first ten policy years
to reimburse United for state premium taxes,  federal deferred  acquisition cost
taxes, and related  administrative  expenses.  The annual rate of this charge is
0.39% of the accumulation  value.  This charge is equal to 3.75% of each premium
payment for flexible premium variable life policies.

    MORTALITY  AND EXPENSE  RISK  CHARGES - United  deducts a monthly  charge as
compensation for the mortality and expense risks assumed by United.  This charge
is equal to an annual rate of 0.90% of the  accumulation  value on each  monthly
deduction  date for single  premium  variable  life  policies.  Risk charges for
flexible  premium  variable life policies are equal to .70% of the  accumulation
value,  decreasing to .55% after ten years. United guarantees that the mortality
and expense charge will not increase above these levels.

    COST OF INSURANCE  CHARGE - The cost of insurance  charge on single  premium
variable  life policies is based on the duration of the policy and the insured's
rate class as follows:

                                          Accumulation  Accumulation
                                             Value         Value
                                            of $45,000  Greater Than
Policy Year                                 or Less       $45,000

Preferred Rate Class:
  1-10                                         0.70 %        0.60 %
  11 and higher                                0.60 %        0.50 %

Standard Rate Class:
  1-10                                         1.30 %        1.20 %
  11 and higher                                0.94 %        0.84 %



    The cost of insurance for flexible  premium  variable life policies is based
upon the age, sex, risk and rate class of the insured,  the specified  amount of
insurance coverage and the length of time the policy has been in force.

    TRANSFER  CHARGE - United may charge a $10 fee for any transfer in excess of
12  transfers  per  policy  year.  This  charge  is  deducted  from  the  amount
transferred.

                                       83
<PAGE>

    SURRENDER  CHARGE - A surrender  charge will be deducted on a full surrender
or a partial withdrawal from the amount requested to be surrendered.  The amount
of the charge for single  premium  variable  life  policies will depend upon the
period of time since the premium was paid, calculated as follows:

                                                     Surrender
Years Since Premium Payment                            Charge

1                                                      9.50 %
2                                                      9.50 %
3                                                      9.50 %
4                                                      9.00 %
5                                                      7.50 %
6                                                      6.00 %
7                                                      4.50 %
8                                                      3.00 %
9                                                      1.50 %
10 & higher                                                 -


    The  surrender  charge  for  flexible  premium  variable  life  policies  is
dependent upon the  policyholders  age, sex, risk and rate class,  the length of
time the  policy has been in force and the  specified  amount of  coverage.  The
highest aggregate surrender charge is $53 for each $1,000 of specified amount of
insurance  coverage in the first year  declining  to $10 per $1,000 in the ninth
year.  The length of the  surrender  charge  period  varies  depending  upon the
policyholders issue age and varies between 9 and 12 years.

        All account  charges are paid through the  redemption of shares.  Shares
are redeemed based on each policyowners variable portfolio allocation.


                                       84
<PAGE>


5.      NET ASSETS

    The   components  of  net  assets   consist  of  the  following   cumulative
investment-related accounts at December 31, 1999:
<TABLE>
<CAPTION>

                                                       Net        Net    Changes in
                                                   Investment  Realized Unrealized
                            Shares      Shares      Income      Gains     Gains       Net
                           Purchased     Sold      (Expense)   (Losses) (Losses)    Assets

Alger:
<S>                         <C>            <C>     <C>          <C>     <C>         <C>
  American Growth           $ 838,062      $ (798) $ (24,454)   $ 7,298 $ 176,995   $ 997,103
  American Small
   Capitalization             776,179     (26,125)   (19,590)    (4,157)  244,207     970,514

Federated:
  Prime Money Fund II      11,526,626 (10,543,594)  (203,518)         -         -     779,514
  U.S. Government
    Securities II             270,705      (6,944)   (11,319)        (6)   (5,375)    247,061

Fidelity:
  Asset Manager:  Growth      337,468      (7,034)   (23,969)     1,997    39,260     347,722
  Contrafund                  847,498     (61,993)   (59,190)    23,837   134,454     884,606
  Equity Income             1,334,134      (7,453)   (73,186)     5,097    29,521   1,288,113
  Index 500                 2,614,215      (8,622)  (200,572)    26,712   362,115   2,793,848

MFS:
  Capital Opportunities     1,049,829    (120,093)   (87,023)    30,250   349,657   1,222,620
  Emerging Growth             559,903     (20,168)   (47,584)    14,911   403,934     910,996
  Global Governments          251,585      (4,658)    (7,420)        43    (7,005)    232,545
  High Income                 433,035     (57,989)    (2,467)    (4,344)    3,280     371,515
  Research                    440,831     (59,642)   (26,720)    10,439    89,324     454,232

Morgan Stanley Dean Witter:
  Emerging Markets Equity      19,154        (558)    (1,993)       395     8,449      25,447
  Fixed Income                112,377     (14,385)     1,930       (379)   (4,294)     95,249

Pioneer:
  Capital Growth              223,405      (5,264)   (15,471)      (215)    8,863     211,318
  Real Estate Growth          496,911     (36,740)   (14,162)   (21,894)  (25,121)    398,994

Scudder:
  Global Discovery             83,880        (486)    (5,928)     1,155    51,278     129,899
  Growth & Income             357,098     (46,165)       298     (8,819)    1,005     303,417
  International               638,032     (42,847)     3,525      3,649   232,095     834,454

T. Rowe Price:
  Equity Income             1,044,009     (48,183)   (13,825)      (963)  (26,502)    954,536
  International Stock       1,161,771      (9,860)   (98,723)    11,708   299,549   1,364,445
  Limited-Term Bond         1,356,288     (89,913)   (29,015)    (2,346)  (22,847)  1,212,167
  New America Growth          377,002      (9,719)   (28,243)     2,857    30,134     372,031
  Personal Strategy Balanced  361,270     (14,609)    22,289        753     2,658     372,361
                             --------     ---------  -------       ----    ------    --------

                          $27,511,267 $(11,243,842)$(966,330)  $97,978 $2,375,634 $17,774,707
                          =========== ============  ========    ======  =========  ==========
</TABLE>
                                       85
<PAGE>

                           PART II - OTHER INFORMATION

                           UNDERTAKING TO FILE REPORTS

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

                              RULE 484 UNDERTAKING

    By a  Resolution  adopted  May 21,  1996,  United  of Omaha  Life  Insurance
Company's  ("United")  Board of  Directors  provides  for  indemnification  of a
director,  officer or  employee to the full  extent of the law.  Generally,  the
Nebraska  Business  Corporation Act permits  indemnification  against  expenses,
judgments, fines and amounts paid in settlement actually and reasonably incurred
if the indemnitee acted in good faith and in a manner reasonably  believed to be
in or not  opposed  to  the  best  interests  of the  corporation.  However,  no
indemnification shall be made in any type of action by or in the right of United
if the proposed indemnitee is adjudged to be liable for negligence or misconduct
in the  performance  of his or her duty to  United,  unless  a court  determines
otherwise.

    Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted to directors,  officers and controlling  persons of United
pursuant to the foregoing provisions, or otherwise, United has been advised that
in the opinion of the Securities and Exchange  Commission  such  indemnification
may be against  public  policy as  expressed  in the Act and may be,  therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other  than  payment by United of  expenses  incurred or paid by a
director,  officer, or controlling person of United in the successful defense of
any  action,  suite or  proceeding)  is asserted  by such  director,  officer or
controlling  person in connection with the securities being  registered,  United
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.

                    REPRESENTATION PURSUANT TO SECTION 26(e)

    United  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 United.

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement consists of the following papers and documents:

    The facing sheet.

    A reconciliation and tie of the information shown in the prospectus with the
items of Form N-8B-2.

    The prospectus consisting of 85 pages.

    The undertaking to file reports.

    The Rule 484 Undertaking.

    The Section 26(e) Representation.

    The signatures.

    Written consents of the following persons:

        Independent Auditors (included in Exhibit 7)
        Thomas J. McCusker, Esquire (included in Exhibit 2)
        Robert E. Hupf, F.S.A., M.A.A.A. (included in Exhibit 6)

    The following exhibits:

                                      II-1
<PAGE>

                                  EXHIBIT INDEX
Exhibit No.      Description of Exhibit
1.A.   (1)       Resolution  of the Board of Directors of United of Omaha Life
                 Insurance Company establishing the Variable Account. *

       (2)       None.

       (3)(a)  Principal  Underwriter Agreement by and between United of Omaha
               Life  Insurance  Company,  on its own behalf and on behalf of the
               Variable Account, and Mutual of Omaha Investor Services, Inc. *

          (b)  Form of  Broker/Dealer  Supervision  and Sales  Agreement  by and
               between  Mutual  of  Omaha  Investor   Services,   Inc.  and  the
               Broker/Dealer. **

          (c)  Commission Schedule for Policies. ***

       (4)     None.

       (5)(a)  Form of Policy  for the ULTRA  VARIABLE  LIFE  modified  single
               premium variable life insurance policy. ***


         (b)   Forms of Riders to the Policy. *

         (c)   Systematic  Transfer Enrollment Program Endorsement 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)    None.

       (8)(a)  Participation  Agreement  by and between  United of Omaha Life
               Insurance Company and the Alger American Fund. **

          (b)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance Company and the Insurance Management Series. **

          (c)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance Company and the Fidelity VIP Fund and Fidelity VIP Fund
               II. **

          (d)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance Company and MFS Variable Insurance Trust. **

          (e)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance Company and Pioneer Variable Contracts Trust. **

          (f)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance  Company and the Scudder Variable Life Investment Fund.
               **

          (g)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance Company and T. Rowe Price International Series, T. Rowe
               Price Fixed Income Series, and T. Rowe Price Equity Series. **

          (h)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance  Company and Morgan  Stanley  Universal  Fund , et. al.
               ****

          (i)  Participation  Agreement  by and  between  United  of Omaha  Life
               Insurance Company and BT Insurance Funds Trust.******

                                  II-2
<PAGE>

      (9)      None.

      (10)     Form of  Application  for the  United  of  Omaha  Life  Insurance
               Company ULTRA VARIABLE LIFE Modified Single Premium Variable Life
               Insurance Policy. *

      (11)     Issuance, Transfer and Redemption Memorandum ***

2.             Opinion and Consent of Counsel.

3.             Not Applicable.

4.             Not Applicable.

5.             Not Applicable.

6.             Opinion and Consent of Actuary.

7.             Consent of Independent Auditors.

8.             Powers of Attorney.*****



* Incorporated  by reference to the  Registration  Statement for United of Omaha
Separate Account B filed on December 27, 1996 (File No. 333-18881).

** Incorporated by reference to the  Registration  Statement for United of Omaha
Separate Account C filed on April 24, 1997 (File No. 33-89848).

*** Incorporated by reference to the Registration  Statement for United of Omaha
Separate Account B filed on June 20, 1997 (File No. 333-18881).

**** Incorporated by reference to the Registration Statement for United of Omaha
Separate Account B filed on April 16, 1998 (File No. 333-18881).

*****Incorporated by reference to the Registration Statement for United of Omaha
Separate Account C filed on April 26, 1999 (File No. 33-89848).

******Incorporated  by reference  to the  Registration  Statement  for United of
Omaha Separate Account C filed on April 26, 2000 (File No. 33-89848).


                                      II-3
<PAGE>


SIGNATURES

    Pursuant to the  requirements  of the Securities Act of 1933, the registrant
has  duly  caused  this  Post-Effective  Amendment  No.  5 to  the  Registration
Statement of Form S-6 to be signed on its behalf, in the City of Omaha and State
of Nebraska, on April 26, 2000.

                  UNITED OF OMAHA SEPARATE ACCOUNT B
                          (Registrant)

                  UNITED OF OMAHA LIFE INSURANCE COMPANY
                          (Depositor)
                                        /s/ Thomas J. McCusker
                                        ----------------------
                                       By:  Thomas J. McCusker

As required by the Securities Act of 1933, this  Post-Effective  Amendment No. 5
to the  Registration  Statement has been signed by the following  persons in the
capacities and on the duties indicated:


Signatures                            Title                              Date

_____*____________________            Chairman of the Board,             4/26/00

John W. Weekly                        Chief Executive Officer

_____*____________________            Director, President,               4/26/00

John A. Sturgeon                      Chief Operating Officer

_____*____________________            Treasurer and Comptroller          4/26/00

Tommie Thompson                       (Principal Financial Officer, and
                                      Principal Accounting Officer)

_____*____________________            Director                           4/26/00

Samuel L. Foggie, Sr.
_____*___________________             Director                           4/26/00

Carol B. Hallett

_____*___________________             Director                           4/26/00
Jeffrey M. Heller

_____*__________________              Director                           4/26/00

Thomas W. Osborn
_____*___________________             Director                           4/26/00

Richard J. Sampson
_____*___________________             Director                           4/26/00

Oscar S. Straus II
_____*__________________              Director                           4/26/00
Michael A. Wayne



By:  /s/   Thomas J. McCusker                      Date:  April 26, 2000
     ----------------------------
    Thomas J. McCusker

* Signed by Thomas J. McCusker under Powers of Attorney  effective  indefinitely
as of January 1, 1999,  filed as  exhibits  incorporated  by  reference  in this
Post-Effective Amendment No. 5 to the Registration Statement.


                                      II-4

                          Registration No. 333 -18881
                                          811-08336




                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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




                       UNITED OF OMAHA SEPARATE ACCOUNT B

                                       OF

                     UNITED OF OMAHA LIFE INSURANCE COMPANY





                                    EXHIBITS
- --------------------------------------------------------------------------------




                                       TO

                    THE POST-EFFECTIVE AMENDMENT NO. 5 TO THE
                       REGISTRATION STATEMENT ON FORM S-6

                                      UNDER

                           THE SECURITIES ACT OF 1933






                                 April 26, 2000



<PAGE>



                                  EXHIBIT INDEX



2.             Opinion and Consent of Counsel.

6.             Opinion and Consent of Actuary.

7.             Consents of Independent Auditor.


Exhibit (2):  Opinion and Consent of Counsel


                                          UNITED OF OMAHA LIFE INSURANCE COMPANY
                                          Mutual of Omaha Plaza, 3-Law
                                          Omaha, Nebraska  68175-1008



April 21, 2000


United of Omaha Life Insurance Company
Mutual of Omaha Plaza
Omaha, NE 68175-1008


To Whom It May Concern:

With reference to the Post-Effective Amendment for Registration Number 333-18881
on Form S-6 filed by United of Omaha Life Insurance  Company and United of Omaha
Separate Account B with the Securities and Exchange  Commission  covering single
premium  variable life  insurance  policies,  I have examined such documents and
such laws as 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  variable life  insurance  policies by the Insurance
        Department of the State of Nebraska.

2.      United of Omaha  Separate  Account B is a duly  authorized  and existing
        separate  account  established  pursuant  to the  provisions  of Section
        44-402.01 of the Statutes of the State of Nebraska.

3.      The single  premium  variable life  insurance  policies,  when issued as
        contemplated  by the Form S-6  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  the
Post-Effective  Amendment to the Form S-6 Registration  Statement and to the use
of my name under the caption "Legal Proceedings" in the Prospectus  contained in
the Registration Statement.

Sincerely,



/s/ Thomas J. McCusker
General Counsel
United of Omaha Life Insurance Company

Exhibit (6):   Opinion and Consent of Actuary.


        April 26, 2000

TO:     UNITED OF OMAHA LIFE INSURANCE COMPANY

FROM:   Robert Hupf, FSA, MAAA
        Vice President and Actuary


RE:     ACTUARIAL OPINION
        Post-Effective Amendment #3 to the Registration Statement
        File No. 333-18881
        Filed April 26, 2000
        Single Premium Variable Universal Life Policy


This opinion is furnished in connection with the registration by United of Omaha
Life  Insurance  Company of a Single Premium  Variable  Universal Life Insurance
policy  ("Policy")  under the Securities Act of 1933 (File No.  333-18881).  The
prospectus  included in the  Registration  Statement on Form S-6  describes  the
Policy.  I  have  reviewed  the  Policy  form  and I  have  participated  in the
preparation and review of the Registration Statement Exhibits thereto.

In my opinion,  the illustration of death benefit,  surrender value, and premium
shown in the  Illustration  section of the  Policy  prospectus  included  in the
Registration  Statement,  based on the assumptions  stated in the illustrations,
are consistent with the provisions of the Policy.  Such  assumptions,  including
the current cost of insurance rates and other charges, are reasonable.  The ages
selected  in the  illustrations  are  representative  of the manner in which the
Policy operates. The Policy has not been designed so as to make the relationship
between premiums and benefits, as shown in the illustrations,  appear to be more
favorable  to  prospective  purchasers  of  Policies at the ages and in the rate
classes  illustrated  than to prospective  purchasers of Policies,  for males or
females, at other ages.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement and to the use of my name under the heading  Experts in the prospectus
as to actuarial matters.


                                    /s/ Robert Hupf, FSA, MAAA
                                    ROBERT HUPF, FSA, MAAA
                                    Vice President and Actuary
                                    United of Omaha Life Insurance Company





 Exhibit 7.    Consent of Independent Auditors.



INDEPENDENT AUDITORS CONSENT




We consent to the use in this  Post-Effective  Amendment  No. 5 to  Registration
Statement  No.  333-18881  of United of Omaha  Separate  Account B of our report
dated March 31, 2000 on the  financial  statements  of United of Omaha  Separate
Account B and our report dated February 11, 2000 on the financial  statements of
United of Omaha Life Insurance Company  appearing in the Prospectus,  which is a
part of such  Registration  Statement,  and to the related reference to us under
the heading "Independent Auditors" in such Prospectus.






/s/ DELOITTE & TOUCHE LLP



Omaha, Nebraska
April 26, 2000


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