TRAVELERS FUND BD II FOR VARIABLE ANNUITIES
485BPOS, 1996-04-23
Previous: DEAN WITTER INTERMEDIATE TERM US TREASURY TRUST, 497J, 1996-04-23
Next: SEPARATE ACCOUNT ONE OF NORTHERN LIFE INSURANCE CO, 485BPOS, 1996-04-23



<PAGE>   1
                                                        Registration No.33-58131
                                                                        811-7259


                       SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                    FORM N-4

            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                         Post-Effective Amendment No. 1

                                     and/or

        REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940
                                Amendment No. 1

                THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES
                ------------------------------------------------
                           (Exact Name of Registrant)

                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                     --------------------------------------
                              (Name of Depositor)

                 ONE TOWER SQUARE, HARTFORD, CONNECTICUT  06183
                 -----------------------------------------------
              (Address of Depositor's Principal Executive Offices)

       Depositor's Telephone Number, including area code: (860) 277-0111
                                                          ---------------

                                ERNEST J. WRIGHT
                              Assistant Secretary
                     The Travelers Life and Annuity Company
                                One Tower Square
                          Hartford, Connecticut  06183
                          ----------------------------
                    (Name and Address of Agent for Service)



Approximate Date of Proposed Public Offering:     ____________________

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

_____    immediately upon filing pursuant to paragraph (b) of Rule 485.
  X      on May 1, 1996 pursuant to paragraph (b) of Rule 485.
- -----  
_____    60 days after filing pursuant to paragraph (a)(1) of Rule 485.
_____    on __________ pursuant to paragraph (a)(1) of Rule 485.

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

PURSUANT TO RULE 24f-2 OF THE INVESTMENT COMPANY ACT OF 1940, THE REGISTRANT
HEREBY DECLARES THAT AN INDEFINITE AMOUNT OF VARIABLE ANNUITY CONTRACT UNITS
WAS REGISTERED UNDER THE SECURITIES ACT OF 1933.  A RULE 24f-2 NOTICE FOR THE
FISCAL YEAR ENDED DECEMBER 31, 1995 WAS FILED ON FEBRUARY 29, 1996.
<PAGE>   2

                THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES

                             Cross-Reference Sheet

                                    Form N-4

<TABLE>
<CAPTION>
ITEM
NO.                                                         CAPTION IN PROSPECTUS
- ---                                                         ---------------------
<S>      <C>                                                <C>
1.       Cover Page                                         Prospectus
2.       Definitions                                        Glossary of Special Terms
3.       Synopsis                                           Prospectus Summary
4.       Condensed Financial Information                    Condensed Financial Information
5.       General Description of Registrant,                 The Insurance Company; The Separate
           Depositor, and Portfolio Companies                 Account and the Underlying Funds
6.       Deductions and Expenses                            Charges and Deductions; Distribution of
                                                              Variable Annuity Contracts
7.       General Description of Variable                    The Contract
            Annuity Contracts
8.       Annuity Period                                     The Annuity Period
9.       Death Benefit                                      Death Benefit
10.      Purchases and Contract Value                       The Contract; Distribution of Variable
                                                               Annuity Contracts
11.      Redemptions                                        Surrenders and Redemptions
12.      Taxes                                              Federal Tax Considerations
13.      Legal Proceedings                                  Legal Proceedings and Opinions
14.      Table of Contents of the Statement                 Appendix B - Contents of the Statement
            of Additional Information                         of Additional Information



                                                            CAPTION IN STATEMENT OF ADDITIONAL
                                                            INFORMATION                                        
                                                            ---------------------------------------------------
15.      Cover Page                                         Cover Page
16.      Table of Contents                                  Table of Contents
17.      General Information and History                    The Insurance Company
18.      Services                                           Principal Underwriter; Distribution and
                                                               Management Agreement
19.      Purchase of Securities Being Offered               Valuation of Assets
20.      Underwriters                                       Principal Underwriter
21.      Calculation of Performance Data                    Performance Information
22.      Annuity Payments                                   Not Applicable
23.      Financial Statements                               Financial Statements
</TABLE>
<PAGE>   3





                                     PART A

                      INFORMATION REQUIRED IN A PROSPECTUS
<PAGE>   4
 
                                   PROSPECTUS
 
This Prospectus describes an individual flexible premium variable annuity
contract (the "Contract") offered by The Travelers Life and Annuity Company (the
"Company"). The Contract is currently available for use in connection with (1)
individual nonqualified purchases; (2) Individual Retirement Annuities (IRAs)
pursuant to Section 408 of the Internal Revenue Code of 1986, as amended (the
"Code"); and (3) qualified retirement plans. Qualified contracts include
contracts qualifying under Section 401(a), 403(b) or 408(b) of the Code.
 
   
Purchase Payments made under the Contract will accumulate on a fixed and/or a
variable basis, as selected by the Contract Owner. If on a variable basis, the
value of the Contract prior to the Maturity Date will vary continuously to
reflect the investment experience of underlying funds ("Underlying Funds")
available under The Travelers Fund BD II for Variable Annuities ("Fund BD II").
The Underlying Funds currently available are: Smith Barney Income and Growth
Portfolio, Alliance Growth Portfolio, American Capital Enterprise Portfolio,
Smith Barney International Equity Portfolio, Smith Barney Pacific Basin
Portfolio, TBC Managed Income Portfolio, Putnam Diversified Income Portfolio,
G.T. Global Strategic Income Portfolio, Smith Barney High Income Portfolio, MFS
Total Return Portfolio, and AIM Capital Appreciation Portfolio, and Smith Barney
Money Market Portfolio of the Smith Barney Travelers Series Fund, Inc., and
Smith Barney Total Return Portfolio of the Smith Barney Series Fund.
    
 
   
This Prospectus provides the information about Fund BD II that you should know
before investing. Please read it and retain it for future reference. Additional
information about Fund BD II is contained in a Statement of Additional
Information ("SAI") dated May 1, 1996 which has been filed with the Securities
and Exchange Commission ("SEC") and is incorporated by reference into this
Prospectus. A copy may be obtained, without charge, by writing to The Travelers
Life and Annuity Company, Annuity Investor Services, One Tower Square, Hartford,
Connecticut 06183-9061, or by calling 1-800-842-8573. The Table of Contents of
the SAI appears in Appendix A of this Prospectus.
    
 
THIS PROSPECTUS IS VALID ONLY WHEN ACCOMPANIED BY THE CURRENT PROSPECTUS FOR THE
UNDERLYING FUNDS. BOTH THE CONTRACT PROSPECTUS AND THE UNDERLYING FUND
PROSPECTUS SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.
 
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
   
                      THIS PROSPECTUS IS DATED MAY 1, 1996
    

<PAGE>   5
 
                               TABLE OF CONTENTS
 
<TABLE>
<S>                                                                                       <C>
GLOSSARY OF SPECIAL TERMS..............................................................     4
PROSPECTUS SUMMARY.....................................................................     5
FEE TABLE..............................................................................     7
CONDENSED FINANCIAL INFORMATION........................................................     9
THE INSURANCE COMPANY..................................................................    10
THE SEPARATE ACCOUNT AND THE UNDERLYING FUNDS..........................................    10
  The Travelers Fund BD II For Variable Annuities (Fund BD II).........................    10
  The Underlying Funds.................................................................    10
  Underlying Fund Investment Managers..................................................    12
  Substitution and Additions...........................................................    12
PERFORMANCE INFORMATION................................................................    12
THE CONTRACT...........................................................................    13
  Purchase Payments....................................................................    13
  Right to Return......................................................................    13
  Accumulation Units...................................................................    13
CHARGES AND DEDUCTIONS.................................................................    14
  Contingent Deferred Sales Charge.....................................................    14
  Administrative Charges...............................................................    15
  Mortality and Expense Risk Charge....................................................    15
  Reduction or Elimination of Contract Charges.........................................    15
  Underlying Fund Charges..............................................................    16
  Premium Tax..........................................................................    16
  Changes In Taxes Based Upon Premium or Value.........................................    16
OWNERSHIP PROVISIONS...................................................................    16
  Types of Ownership...................................................................    16
  Beneficiary..........................................................................    16
  Annuitant............................................................................    17
TRANSFERS..............................................................................    17
  Dollar-Cost Averaging (Automated Transfers)..........................................    17
  Telephone Transfers..................................................................    18
SURRENDERS AND REDEMPTIONS.............................................................    18
  Systematic Withdrawals...............................................................    18
DEATH BENEFIT..........................................................................    19
  Death Proceeds Prior to the Maturity Date............................................    19
  Death Proceeds After the Maturity Date...............................................    20
THE ANNUITY PERIOD.....................................................................    20
  Maturity Date........................................................................    20
  Allocation of Annuity................................................................    20
  Variable Annuity.....................................................................    21
  Fixed Annuity........................................................................    21
</TABLE>
 
                                        2
<PAGE>   6
 
<TABLE>
<S>                                                                                       <C>
PAYMENT OPTIONS........................................................................    21
  Election of Options..................................................................    21
  Annuity Options......................................................................    22
  Income Options.......................................................................    22
MISCELLANEOUS CONTRACT PROVISIONS......................................................    23
  Termination..........................................................................    23
  Misstatement.........................................................................    23
  Required Reports.....................................................................    23
  Suspension of Payments...............................................................    23
  Transfers of Contract Values of Other Annuities......................................    23
FEDERAL TAX CONSIDERATIONS.............................................................    24
  General Taxation of Annuities........................................................    24
  Tax Law Diversification Requirements for Variable Annuities..........................    24
  Ownership of the Investments.........................................................    24
  Penalty Tax for Premature Distributions..............................................    24
  Mandatory Distributions for Qualified Plans..........................................    25
  Nonqualified Annuity Contracts.......................................................    25
  Individual Retirement Annuities......................................................    25
  Qualified Pension and Profit-Sharing Plans...........................................    26
  Federal Income Tax Withholding.......................................................    26
VOTING RIGHTS..........................................................................    27
DISTRIBUTION OF VARIABLE ANNUITY CONTRACTS.............................................    27
  Conformity with State and Federal Laws...............................................    27
LEGAL PROCEEDINGS AND OPINIONS.........................................................    28
THE FIXED ACCOUNT......................................................................    28
  Transfers............................................................................    28
APPENDIX A.............................................................................    29
APPENDIX B.............................................................................    30
</TABLE>
 
                                        3
<PAGE>   7
 
                           GLOSSARY OF SPECIAL TERMS
- --------------------------------------------------------------------------------
 
The following terms are used throughout the Prospectus and have the indicated
meanings:
 
ACCUMULATION UNIT -- An accounting unit of measure used to calculate the value
of a Contract before Annuity Payments begin.
 
ACCUMULATION UNIT VALUE -- The dollar amount of an Accumulation Unit.
 
ANNUITANT -- The person on whose life this contract is issued and the amount of
the monthly Annuity Payments depend.
 
ANNUITY PAYMENTS -- A series of periodic payments for life; for life with either
a minimum number of payments or a determinable sum assured; or for the joint
lifetime of the Annuitant and another person and thereafter during the lifetime
of the survivor.
 
ANNUITY UNIT -- An accounting unit of measure used to calculate the amount of
Annuity Payments.
 
CASH SURRENDER VALUE -- The amount payable to the Contract Owner or other payee
upon full or partial surrender of the Contract during the lifetime of the
Annuitant. The amount will be the contract value, less any applicable surrender
charge and any premium tax not previously deducted.
 
COMPANY (WE, OUR) -- The Travelers Life and Annuity Company.
 
COMPANY'S HOME OFFICE -- The principal offices of The Travelers Life and Annuity
Company located at One Tower Square, Hartford, Connecticut 06183-9061.
 
CONTRACT DATE -- The date on which the Contact, benefits and the contract
provisions become effective.
 
CONTRACT OWNER (YOU, YOUR) -- The person or entity to whom the Contract is
issued.
 
CONTRACT VALUE -- The current value of Accumulation Units credited to the
Contract less any administrative charges.
 
CONTRACT YEARS -- Twelve-month periods beginning on the Contract Date.
 
FIXED ACCOUNT -- An additional account into which Purchase Payments may be
allocated and which is included in the Contract Value. Purchase Payments
allocated to the Fixed Account will earn interest at a rate guaranteed by the
Company; this rate will change from time to time.
 
INCOME PAYMENTS -- Optional forms of payments made by the Company which are
based on an agreed-upon number of payments or payment amount.
 
MATURITY DATE -- The date on which the first Annuity or Income Payment is to
begin under a Contract.
 
PURCHASE PAYMENT -- A gross amount paid to the Company during the accumulation
period.
 
SEPARATE ACCOUNT -- Assets set aside by the Company, the investment experience
of which is kept separate from that of other assets of the Company (Fund BD II).
 
SUB-ACCOUNT -- The portion of the assets of the Separate Account which is
allocated to a particular Underlying Fund.
 
UNDERLYING FUND(S) -- The investment option(s) available under the Separate
Account.
 
   
VALUATION DATE -- A day on which Separate Account assets are valued. A Valuation
Date is any day on which the New York Stock Exchange is open for trading. The
value of Accumulation Units and Annuity Units will be determined as of the close
of trading on the New York Stock Exchange.
    
 
VALUATION PERIOD -- The period between the close of business on successive
Valuation Dates.
 
VARIABLE ANNUITY -- An annuity contract which provides for accumulation and for
Annuity Payments which vary in amount in accordance with the investment
experience of a Separate Account.
 
                                        4
<PAGE>   8
 
                               PROSPECTUS SUMMARY
- --------------------------------------------------------------------------------
 
INTRODUCTION
 
   
The Contract described in this Prospectus is both an insurance policy and a
security. As an insurance policy, it is subject to the insurance laws and
regulations of each state in which it is available for distribution. As a
security, it is subject to the federal securities laws. The Contract is an
individual flexible premium variable annuity. It allows you to allocate Purchase
Payments to any or all of the Underlying Funds currently available under Fund BD
II, as well as to the Fixed Account. (See "Underlying Funds" on page 10.) An
initial lump-sum Purchase Payment of at least $5,000 must be made to the
Contract; additional Purchase Payments of at least $500 may be made. In some
states, subsequent Purchase Payments are not allowed. (See "Purchase Payments,"
page 13.) Purchase payments over $1,000,000 may be made with the Company's prior
consent.
 
RIGHT TO RETURN
 
You may return the Contract and receive a full refund of the Contract Value
(including charges) within twenty days after the Contract is delivered to you,
unless state law requires a longer period. (See "Right to Return," page 13.)
 
CHARGES AND EXPENSES
 
No sales charges are deducted from Purchase Payments when they are received.
However, a Contingent Deferred Sales Charge ("CDSC" or "surrender charge") may
apply if you make a full or partial surrender of the Contract Value during the
first seven years following each Purchase Payment. The maximum surrender charge
that could be assessed is 6% of the amount withdrawn. (See "Contingent Deferred
Sales Charge," page 14.)
 
Other charges include the contract administrative expense charge ($30 annually)
and a Sub-Account administrative expense charge (0.15% on an annual basis of the
average daily net assets allocated to each of the Underlying Funds). (See
"Administrative Charges," page 15.) A mortality and expense risk charge,
equivalent on an annual basis to 1.25% of the daily net assets of amounts
allocated to each Underlying Funds will also be charged. (See "Mortality and
Expense Risk Charge," page 15.) If applicable, state premium taxes will also be
deducted and paid when due. (See "Premium Tax," page 16.)
 
TRANSFERS
 
Prior to the Maturity Date, you may reallocate the Contract Value among the
Fixed Account and any of the Underlying Funds available under Fund BD II.
Transfers between the variable Sub-Accounts are unlimited. Transfers between the
Fixed Account and any of the Underlying Funds are subject to certain
restrictions. (See "Transfers," page 17, and "The Fixed Account," page 28.)
Dollar-Cost Averaging, or automated transfers, are also available. The minimum
automated transfer amount is $400. (See "Dollar Cost Averaging (Automated
Transfers)," on page 17.)
 
SURRENDERS
 
Prior to the Maturity Date, you may surrender all or part of the Contract Value
subject to certain charges and limitations. You will be liable for income tax on
the taxable portion of any full or partial surrender, and you may incur a 10%
tax penalty if such surrender is made prior to the age of 59 1/2. (See
"Surrenders and Redemptions," page 18 and "Penalty Tax for Premature
Distributions" page 24.)
 
Systematic withdrawals of at least $100 on a monthly, quarterly, semiannual or
annual basis may be elected if your Contract Value is at least $15,000. All
applicable surrender charges and premium taxes will be deducted. (See
"Systematic Withdrawals," on page 18.)
    
 
                                        5
<PAGE>   9
 
   
DEATH BENEFIT
 
A death benefit is payable to the Beneficiary upon the death of the Annuitant
prior to the Maturity Date with no Contingent Annuitant surviving. The death
benefit will vary based on the Annuitant's age at the time of death. (See "Death
Benefit," page 19.)
 
THE ANNUITY PERIOD
 
On the Maturity Date, or other agreed-upon payment date, the Company will
provide Annuity or Income Payments as described in the section entitled "The
Annuity Period." (See page 20.)
 
THE FIXED ACCOUNT
 
Although this Prospectus specifically applies only to the variable features of
the Contract, the Contract also allows you to allocate Purchase Payments to a
Fixed Account where they will earn interest at a rate guaranteed by the Company,
which interest rate will not be less than 3% per year. (See "The Fixed Account,"
page 28.)
 
    
                                        6
<PAGE>   10
 
                                   FEE TABLE
- --------------------------------------------------------------------------------
 
   
FUND BD II AND ITS UNDERLYING FUNDS
 
The purpose of the Fee Table is to assist Contract Owners in understanding the
various costs and expenses that he or she will bear, directly or indirectly,
under the Contract. The information listed reflects expenses of the Sub-Accounts
as well as of the Underlying Fund Expenses. Additional information regarding the
charges and deductions assessed under the Contract can be found on page 14.
Expenses shown do not include premium taxes, which may be applicable.
 
 CONTRACT OWNER TRANSACTION EXPENSES
 
Contingent Deferred Sales Charge (as a percentage of purchase payments):
 
<TABLE>
<CAPTION>
           -----------------------------------------------------------------------------------
                   LENGTH OF TIME FROM PURCHASE PAYMENT                    CONTINGENT DEFERRED
                             (NUMBER OF YEARS)                              SURRENDER CHARGE
           -----------------------------------------------------------------------------------
           <S>                                                             <C>
                                     1                                               6%
                                     2                                               6%
                                     3                                               6%
                                     4                                               3%
                                     5                                               2%
                                     6                                               1%
                             7 and thereafter                                        0%
                   Annual Contract Administrative Charge
               (Waived if Contract Value is $40,000 or more)                       $30
</TABLE>
 
 ANNUAL SUB-ACCOUNT CHARGES
 
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
                                                                               STANDARD         ENHANCED
                                                                             DEATH BENEFIT    DEATH BENEFIT
- -----------------------------------------------------------------------------------------------------------
<S>                                                                          <C>              <C>
Mortality and Expense Risk Fee
  (as a percentage of daily net asset value)                                      1.02%            1.30%
Sub-Account Administrative Charge
  (as a percentage of daily net asset value)                                      0.15%            0.15%
    TOTAL SUB-ACCOUNT CHARGES                                                     1.17%            1.45%
</TABLE>
 
 UNDERLYING FUND EXPENSES
(as a percentage of average net assets of the Underlying Fund)
 
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
                                                                  MANAGEMENT     OTHER      TOTAL UNDERLYING
                                                                     FEE        EXPENSES     FUND EXPENSES
- ------------------------------------------------------------------------------------------------------------
<S>                                                               <C>           <C>         <C>
Smith Barney Income and Growth Portfolio                             0.65%        0.08%1          0.73%
Alliance Growth Portfolio                                            0.80%        0.10%1          0.90%
American Capital Enterprise Portfolio                                0.70%        0.18%1          0.88%
Smith Barney International Equity Portfolio                          0.90%        0.54%1*         1.44%
Smith Barney Pacific Basin Portfolio                                 0.90%        0.93%1          1.83%
TBC Managed Income Portfolio                                         0.65%        0.27%1          0.92%
Putnam Diversified Income Portfolio                                  0.75%        0.22%1          0.97%
G.T. Global Strategic Income Portfolio                               0.80%        0.67%1*         1.47%
Smith Barney High Income Portfolio                                   0.60%        0.10%1          0.70%
MFS Total Return Portfolio                                           0.80%        0.15%1          0.95%
Smith Barney Money Market Portfolio                                  0.60%        0.05%1          0.65%
AIM Capital Appreciation Portfolio                                   0.80%        0.20%1          1.00%
Smith Barney Total Return Portfolio                                  0.75%        0.25%2          1.00%
</TABLE>
 
(1) Other expenses are as of October 31, 1995, taking into account the current
    expense limitations agreed to by the Managers. The Managers waived all of
    their fees for the period and reimbursed the Funds for their expenses. If
    such fees were not waived and expenses were not reimbursed, Total Underlying
    Expenses for the Smith Barney/Travelers Series Fund Portfolios would have
    been: Smith Barney Income and Growth Portfolio, 0.94%; Alliance Growth
    Portfolio, 0.97%; American Capital Enterprise Portfolio, 1.26%; Smith Barney
    International Equity Portfolio, 1.21%; Smith Barney Pacific Basin Portfolio,
    2.23%; TBC Managed Income Portfolio, 1.29%; Putnam Diversified Income
    Portfolio, 1.31%; G.T. Global Strategic Income Portfolio, 1.93%; Smith
    Barney High Income Portfolio, 1.07%; MFS Total Return Portfolio, 1.06%;
    Smith Barney Money Market Portfolio, 0.94%.
(2) Other expenses are as of December 31, 1995, taking into account the current
    expense limitations agreed to by the Managers. The Managers waived all of
    their fees for the period and reimbursed the Funds for their expenses. The
    Smith Barney Series Fund Total Return Portfolio had no fees waived and no
    expenses reimbursed.
* Smith Barney International Equity Portfolio and G.T. Global Strategic Income
  Portfolio earned credits from the Custodian which reduced the service fees
  incurred. When these credits are taken into consideration, Total Underlying
  Fund Expenses are 1.21% and 1.11% respectively.
 
                                        7
<PAGE>   11
 

    
   
 EXAMPLE*
 
THE EXAMPLE SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR FUTURE
EXPENSES. ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE SHOWN.
 
                        STANDARD DEATH BENEFIT ELECTION
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                       A $1,000 investment would be         If the Contract is not
                                                         subject to the following            surrendered at the end of
                                                          expenses, assuming a 5%            the period shown or if it
                                                        annual return on assets, if          is annuitized, a $1,000
                                                        the Contract is surrendered          investment would be subject
                                                             or if certain income            to the following expenses,
                                                        options are elected at the           assuming a 5% annual return
                                                        end of the period shown**:           on assets:
- ------------------------------------------------------------------------------------------------------------------------
                                                       ONE YEAR         THREE YEARS         ONE YEAR         THREE YEARS
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>              <C>                 <C>              <C>
Smith Barney Income and Growth Portfolio                 $ 80              $ 123              $ 20               $63
Alliance Growth Portfolio                                  82                127                22                67
American Capital Enterprise Portfolio                      81                126                21                66
Smith Barney International Equity Portfolio                85                138                25                78
Smith Barney Pacific Basin Portfolio                       86                139                26                79
TBC Managed Income Portfolio                               81                126                21                66
Putnam Diversified Income Portfolio                        82                129                22                69
G.T. Global Strategic Income Portfolio                     84                133                24                73
Smith Barney High Income Portfolio                         80                121                20                61
MFS Total Return Portfolio                                 82                129                22                69
Smith Barney Money Market Portfolio                        80                121                20                61
AIM Capital Appreciation Portfolio                         82                127                22                67
Smith Barney Total Return Portfolio                        83                130                23                70
</TABLE>
 
                        ENHANCED DEATH BENEFIT ELECTION
- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                       A $1,000 investment would be         If the Contract is not
                                                         subject to the following            surrendered at the end of
                                                          expenses, assuming a 5%            the period shown or if it
                                                        annual return on assets, if          is annuitized, a $1,000
                                                        the Contract is surrendered          investment would be subject
                                                             or if certain income            to the following expenses,
                                                        options are elected at the           assuming a 5% annual return
                                                        end of the period shown**:           on assets:
- ------------------------------------------------------------------------------------------------------------------------
                                                       ONE YEAR         THREE YEARS         ONE YEAR         THREE YEARS
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>              <C>                 <C>              <C>
Smith Barney Income and Growth Portfolio                 $ 83              $ 131              $ 23               $71
Alliance Growth Portfolio                                  85                136                25                76
American Capital Enterprise Portfolio                      84                135                24                75
Smith Barney International Equity Portfolio                88                146                28                86
Smith Barney Pacific Basin Portfolio                       89                148                29                88
TBC Managed Income Portfolio                               84                135                24                75
Putnam Diversified Income Portfolio                        85                137                25                77
G.T. Global Strategic Income Portfolio                     87                142                27                82
Smith Barney High Income Portfolio                         83                130                23                70
MFS Total Return Portfolio                                 85                137                25                77
Smith Barney Money Market Portfolio                        83                130                23                70
AIM Capital Appreciation Portfolio                         85                136                25                76
Smith Barney Total Return Portfolio                        86                139                26                79
</TABLE>
 
*  The Example reflects the $30 Annual Contract Administrative Charge as an
   annual charge of 0.075% of assets based on an anticipated average account
   value of $40,000.
 
** The Contingent Deferred Sales Charge is waived if annuity payout has begun or
   if an income option of at least five years' duration is begun after the first
   Contract Year. (See "Charges and Deductions-Contingent Deferred Sales
   Charge," page 6.)
    
 
                                        8


<PAGE>   12
 
   
                        CONDENSED FINANCIAL INFORMATION
                THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES
                            ACCUMULATION UNIT VALUES
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                           YEAR ENDING             PERIOD ENDING
                                                                        DECEMBER 31, 1995        DECEMBER 31, 1994
                                                                       STANDARD     ENHANCED    STANDARD    ENHANCED
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>           <C>         <C>         <C>
SMITH BARNEY/TRAVELERS SERIES FUND INC.
  ALLIANCE GROWTH PORTFOLIO
  Unit Value at beginning of period (1)                               $    1.047    $ 1.046      $1.000      $1.000
  Unit Value at end of period                                              1.396      1.390       1.047       1.046
  Number of units outstanding at end of period (thousands)             1,573,668    452,737      16,522       7,338
  AMERICAN CAPITAL ENTERPRISE PORTFOLIO
  Unit Value at beginning of period (2)                               $    1.039    $ 1.037      $1.000      $1.000
  Unit Value at end of period                                              1.362      1.356       1.039       1.037
  Number of units outstanding at end of period (thousands)               764,534    329,130       2,941       1,618
  TBC MANAGED INCOME PORTFOLIO
  Unit Value at beginning of period (3)                               $    0.997    $ 0.995      $1.000      $1.000
  Unit Value at end of period                                              1.142      1.137       0.997       0.995
  Number of units outstanding at end of period (thousands)               225,876     89,569       2,849         980
  G.T. GLOBAL STRATEGIC INCOME PORTFOLIO
  Unit Value at beginning of period (2)                               $    0.945    $ 0.944      $1.000      $1.000
  Unit Value at end of period                                              1.121      1.116       0.945       0.944
  Number of units outstanding at end of period (thousands)                32,765     79,526       2,400       1,063
  SMITH BARNEY HIGH INCOME PORTFOLIO
  Unit Value at beginning of period (4)                               $    0.988    $ 0.986      $1.000      $1.000
  Unit Value at end of period                                              1.162      1.157       0.988       0.986
  Number of units outstanding at end of period (thousands)               242,593    331,521       3,105       1,147
  SMITH BARNEY INTERNATIONAL EQUITY PORTFOLIO
  Unit Value at beginning of period (1)                               $    0.955    $ 0.954      $1.000      $1.000
  Unit Value at end of period                                              1.050      1.046       0.955       0.954
  Number of units outstanding at end of period (thousands)               556,129    200,940      14,141       5,898
  SMITH BARNEY INCOME AND GROWTH PORTFOLIO
  Unit Value at beginning of period (1)                               $    0.981    $ 0.980      $1.000      $1.000
  Unit Value at end of period                                              1.291      1.285       0.981       0.980
  Number of units outstanding at end of period (thousands)               596,201    146,469       6,654       3,015
  SMITH BARNEY MONEY MARKET PORTFOLIO
  Unit Value at beginning of period (1)                               $    1.016    $ 1.014      $1.000      $1.000
  Unit Value at end of period                                              1.058      1.054       1.016       1.014
  Number of units outstanding at end of period (thousands)             2,373,923    819,856       7,171       3,736
  PUTNAM DIVERSIFIED INCOME PORTFOLIO
  Unit Value at beginning of period (1)                               $    1.009    $ 1.007      $1.000      $1.000
  Unit Value at end of period                                              1.170      1.165       1.009       1.007
  Number of units outstanding at end of period (thousands)               823,783    126,460       5,803       3,669
  SMITH BARNEY PACIFIC BASIN PORTFOLIO
  Unit Value at beginning of period (2)                               $    0.899    $ 0.898      $1.000      $1.000
  Unit Value at end of period                                              0.910      0.906       0.899       0.898
  Number of units outstanding at end of period (thousands)                37,278     19,544       1,842         978
  MFS TOTAL RETURN PORTFOLIO
  Unit Value at beginning of period (1)                               $    0.979    $ 0.977      $1.000      $1.000
  Unit Value at end of period                                              1.216      1.211       0.979       0.977
  Number of units outstanding at end of period (thousands)               912,547    101,550       9,099       3,480
  AIM CAPITAL APPRECIATION PORTFOLIO
  Unit Value at beginning of period (5)                               $    1.000    $ 1.000      $--         $--
  Unit Value at end of period                                              0.958      0.957       --          --
  Number of units outstanding at end of period (thousands)             2,536,732    908,266       --          --
SMITH BARNEY SERIES FUND:
  SMITH BARNEY TOTAL RETURN PORTFOLIO
  Unit Value at beginning of period (6)                               $    1.010    $ 1.010      $1.000      $1.000
  Unit Value at end of period                                              1.251      1.247       1.010       1.010
  Number of units outstanding at end of period (thousands)               651,440    148,894       1,109         277
</TABLE>
 
(1) Initial period covers June 20, 1994 (date of availability under Fund BD II)
to December 31, 1994.
(2) Initial period covers June 21, 1994 (date of availability under Fund BD II)
to December 31, 1994.
(3) Initial period covers June 28, 1994 (date of availability under Fund BD II)
to December 31, 1994.
(4) Initial period covers June 22, 1994 (date of availability under Fund BD II)
to December 31, 1994.
(5) Initial period covers October 2, 1995 (date of availability under Fund BD
II) to December 31, 1994.
(6) Initial period covers November 21, 1994 (date of availability under Fund BD
II) to December 31, 1994.
 
The financial statements of Fund BD II are contained in the Statement of
Additional Information, and in the Annual Report to Contract Owners. The
financial statements of The Travelers Life and Annuity Company and Subsidiaries
are contained in the Statement of Additional Information.
    
 
                                        9
<PAGE>   13
 
                             THE INSURANCE COMPANY
- --------------------------------------------------------------------------------
 
The Travelers Life and Annuity Company is a stock insurance company chartered in
1973 in Connecticut and continuously engaged in the insurance business since
that time. It is licensed to conduct life insurance business in a majority of
the states of the United States, and intends to seek licensure in the remaining
states, except New York. The Company is an indirect wholly owned subsidiary of
Travelers Group Inc., a financial services holding company. The Company's Home
Office is located at One Tower Square, Hartford, Connecticut 06183.
 
                 THE SEPARATE ACCOUNT AND THE UNDERLYING FUNDS
- --------------------------------------------------------------------------------
 
THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES (FUND BD II)
 
Fund BD II was established on February 22, 1995 and is registered with the SEC
as a unit investment trust under the Investment Company Act of 1940, as amended
(the "1940 Act"). The assets of Fund BD II will be invested exclusively in the
shares of the Underlying Funds.
 
The assets of Fund BD II are held for the exclusive benefit of the owners of
this separate account, according to the laws of Connecticut. Income, gains and
losses, whether or not realized, from assets allocated to Fund BD II are, in
accordance with the Contracts, credited to or charged against Fund BD II without
regard to other income, gains and losses of the Company. The assets held by Fund
BD II are not chargeable with liabilities arising out of any other business
which the Company may conduct. Obligations under the Contract are obligations of
the Company.
 
   
All investment income and other distributions of the Underlying Funds are
payable to Fund BD II. All such income and/or distributions are reinvested in
shares of the respective Underlying Fund at net asset value. Shares of the
Underlying Funds listed above are currently sold only to life insurance company
separate accounts to fund variable annuity and variable life insurance
contracts. Fund shares are not sold to the general public.
    
 
THE UNDERLYING FUNDS
 
Purchase Payments are allocated to the Underlying Funds in accordance with the
selection made by the Contract Owner.
 
   
More detailed information about the options and their inherent risks may be
found in the current prospectuses for the Underlying Funds. These prospectuses
are included with and must accompany this Prospectus. Since there are varying
degrees of risk inherent in each option, please read them carefully before
investing. Additional copies of the prospectuses may be obtained by contacting
your registered representative or by calling 1-800-842-8573.
    
 
Fund BD II currently invests in the following Underlying Funds:
 
SMITH BARNEY/TRAVELERS SERIES FUND INC.:
 
SMITH BARNEY INCOME AND GROWTH PORTFOLIO.  The objective of the Income and
Growth Portfolio is current income and long-term growth of income and capital by
investing primarily, but not exclusively, in common stocks.
 
ALLIANCE GROWTH PORTFOLIO.  The objective of the Growth Portfolio is long-term
growth of capital by investing predominantly in equity securities of companies
with a favorable outlook for earnings and whose rate of growth is expected to
exceed that of the U.S. economy over time. Current income is only an incidental
consideration.
 
AMERICAN CAPITAL ENTERPRISE PORTFOLIO.  The Enterprise Portfolio's objective is
capital appreciation through investment in securities believed to have
above-average potential for capital appreciation. Any income received on such
securities is incidental to the objective of capital appreciation.
 
SMITH BARNEY INTERNATIONAL EQUITY PORTFOLIO.  The objective of the International
Equity Portfolio is total return on assets from growth of capital and income by
investing at least 65% of its assets in a diversified portfolio of equity
securities of established non-U.S. issuers.
 
                                       10
<PAGE>   14
 
SMITH BARNEY PACIFIC BASIN PORTFOLIO.  The Pacific Basin Portfolio's objective
is long-term capital appreciation through investment primarily in equity
securities of companies in Asian Pacific Countries.
 
TBC MANAGED INCOME PORTFOLIO.  The objective of the Managed Income Portfolio is
to seek high current income consistent with prudent risk of capital through
investments in corporate debt obligations, preferred stocks, and obligations
issued or guaranteed by the U.S. Government or its agencies or
instrumentalities.
 
PUTNAM DIVERSIFIED INCOME PORTFOLIO.  The objective of the Diversified Income
Portfolio is to seek high current income consistent with preservation of
capital. The Portfolio will allocate its investments among the U.S. Government
Sector, the High Yield Sector, and the International Sector of the fixed income
securities markets.
 
G.T. GLOBAL STRATEGIC INCOME PORTFOLIO.  The Strategic Income Portfolio's
investment objective is primarily to seek high current income and secondarily to
seek capital appreciation. The Portfolio allocates its assets among debt
securities of issuers in the United States, developed foreign countries, and
emerging markets.
 
SMITH BARNEY HIGH INCOME PORTFOLIO.  The investment objective of the High Income
Portfolio is high current income. Capital appreciation is a secondary objective.
The Portfolio will invest at least 65% of its assets in high-yielding corporate
debt obligations and preferred stock.
 
MFS TOTAL RETURN PORTFOLIO.  The Total Return Portfolio's objective is to obtain
above-average income (compared to a portfolio entirely invested in equity
securities) consistent with the prudent employment of capital. Generally, at
least 40% of the Portfolio's assets will be invested in equity securities.
 
SMITH BARNEY MONEY MARKET PORTFOLIO.  The investment objective of the Money
Market Portfolio is maximum current income and preservation of capital by
investing in high quality, short-term money market instruments.
 
AIM CAPITAL APPRECIATION PORTFOLIO.  The investment objective of the AIM Capital
Appreciation Portfolio is to seek capital appreciation by investing principally
in common stock, with emphasis on medium-sized and smaller emerging growth
companies.
 
SMITH BARNEY SERIES FUND INC:
 
SMITH BARNEY TOTAL RETURN PORTFOLIO.  The investment objective of the Smith
Barney Total Return Portfolio is to provide total return, consisting of
long-term capital appreciation and income. The Portfolio will seek to achieve
its goal by investing primarily in a diversified portfolio of dividend-paying
common stock.
 
                                       11
<PAGE>   15
 
UNDERLYING FUND INVESTMENT MANAGERS
 
The Underlying Funds receive investment management and advisory services from
the following investment professionals:
 
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------
            FUND                      INVESTMENT MANAGER                  SUB-ADVISER
- ----------------------------------------------------------------------------------------------
<S>                             <C>                              <C>
Smith Barney Income and         Smith Barney Mutual Funds
Growth Portfolio                Management Inc.("SBMFM")
- ----------------------------------------------------------------------------------------------
Alliance Growth Portfolio       SBMFM                            Alliance Capital
                                                                 Management L.P.
- ----------------------------------------------------------------------------------------------
American Capital Enterprise     SBMFM                            American Capital Asset
Portfolio                                                        Management, Inc
- ----------------------------------------------------------------------------------------------
Smith Barney Int'l Equity       SBMFM
Portfolio
- ----------------------------------------------------------------------------------------------
Smith Barney Pacific Basin      SBMFM
Portfolio
- ----------------------------------------------------------------------------------------------
TBC Managed Income Portfolio    SBMFM                            The Boston Company Asset
                                                                 Management, Inc.
- ----------------------------------------------------------------------------------------------
Putnam Diversified Income       SBMFM                            Putnam Investment Management,
Portfolio                                                        Inc.
- ----------------------------------------------------------------------------------------------
G.T. Global Strategic Income    SBMFM                            G.T. Capital Management Inc.
Portfolio
- ----------------------------------------------------------------------------------------------
Smith Barney High Income        SBMFM
Portfolio
- ----------------------------------------------------------------------------------------------
MFS Total Return Portfolio      SBMFM                            Massachusetts Financial
                                                                 Services Company
- ----------------------------------------------------------------------------------------------
Smith Barney Money Market       SBMFM
Portfolio
- ----------------------------------------------------------------------------------------------
AIM Capital Appreciation        SBMFM                            AIM Capital Management, Inc
Portfolio
- ----------------------------------------------------------------------------------------------
Smith Barney Total Return       SBMFM
Portfolio
- ----------------------------------------------------------------------------------------------
</TABLE>
 
SUBSTITUTIONS AND ADDITIONS
 
   
If any of the Underlying Funds should become unavailable for allocating purchase
payments, or if, in the judgment of the Company further investment in an
Underlying Fund becomes inappropriate for the purposes of the Contract, we may
substitute another registered, open-end management investment company.
Substitution may be made with respect to both existing investments and the
investment of any future Purchase Payments. However, no such substitution will
be made without notice to Contract Owners, state approval if applicable, and
without prior approval of the, to the extent required by the 1940 Act, or other
applicable law. Additional Underlying Funds may also be added under the
Contract.
    
 
                            PERFORMANCE INFORMATION
- --------------------------------------------------------------------------------
 
From time to time, the Company may advertise different types of historical
performance for the Underlying Funds available through Fund BD II. The Company
may advertise the "standardized average annual total returns" of each,
calculated in a manner prescribed by the SEC, as well as the "non-standardized
total return," as described below.
 
"Standardized average annual total return" will show the percentage rate of
return of a hypothetical initial investment of $1,000 for the most recent one-,
five- and ten-year periods (or
 
                                       12
<PAGE>   16
 
fractional periods thereof). This standardized calculation reflects the
deduction of all applicable charges made to the Contract, except for premium
taxes which may be imposed by certain states. "Non-standardized total return"
will be calculated in a similar manner, except non-standardized total returns
will not reflect the deduction of any applicable Contingent Deferred Sales
Charge or the $30 annual contract administrative charge, which would decrease
the level of performance shown if reflected in these calculations.
 
Performance information may be quoted numerically or may be presented in a
table, graph or other illustration. Advertisements may include data comparing
performance to well-known indices of market performance (including, but not
limited to, the Dow Jones Industrial Average, the Standard & Poor's (S&P) 500
Index and the S&P 400 Index, the Lehman Brothers Long T-Bond Index, the Russell
1000, 2000 and 3000 Indices, the Value Line Index, and the Morgan Stanley
Capital International's EAFE Index). Advertisements may also include published
editorial comments and performance rankings compiled by independent
organizations (including, but not limited to, Lipper Analytical Services, Inc.
and Morningstar, Inc.) and publications that monitor the performance of Fund BD
II and the Underlying Funds.
 
The total return quotations are based upon historical earnings and are not
necessarily representative of future performance. A Contract Owner's Contract
Value at redemption may be more or less than original cost. The SAI contains
more detailed information about these performance calculations, including actual
examples of each type of performance advertised.
 
                                  THE CONTRACT
- --------------------------------------------------------------------------------
 
Purchase Payments are paid to the Company and credited to the Contract Owner's
account to accumulate until the Maturity Date. The Contract Owner assumes the
risk of gain or loss according to the performance of the selected
Sub-Account(s). There is generally no guarantee that the Contract Value at the
Maturity Date will equal or exceed the total Purchase Payments made under the
Contract, except as specified or elected under the Death Benefit provisions
described on page  .
 
PURCHASE PAYMENTS
 
   
The minimum initial Purchase Payment must be at least $5,000. Additional
payments of at least $500 may be made under the Contract at any time. Purchase
Payments over $1,000,000 may be made with the Company's prior consent. In some
states, subsequent Purchase Payments are not allowed to this Contract. The
initial Purchase Payment is due and payable before the Contract becomes
effective.
 
The Company will apply the initial Purchase Payment within two business days
following its receipt at the Company's Home Office. Subsequent Purchase Payments
will be credited to the Contract on the basis of Accumulation Unit values next
determined after receipt of the Purchase Payment.
    
 
RIGHT TO RETURN
 
You may return the Contract for a full refund of the Contract Value (including
charges) within twenty days after you receive it (the "free-look period"). Where
state law requires a longer period, or the return of Purchase Payments, the
Company will comply. The Contract Owner bears the investment risk during the
free-look period; therefore, the Contract Value returned may be greater or less
than your Purchase Payment. If the Contract is purchased as an Individual
Retirement Annuity and is returned within the first seven days after delivery,
your Purchase Payment will be refunded in full. During the remainder of the
free-look period, the Contract Value (including charges) will be refunded. All
Contract Values will be determined as of the next valuation date following the
Company's receipt of the Owner's written request for refund.
 
ACCUMULATION UNITS
 
   
The number of Accumulation Units to be credited to the Contract once a Purchase
Payment has been received by the Company will be determined by dividing the
amount allocated to each
    
 
                                       13
<PAGE>   17
   
 
Underlying Fund by the current applicable Accumulation Unit Value. The value of
an Accumulation Unit may increase or decrease.
 
The initial Accumulation Unit Value applicable to each segment of the Separate
Account was established at $1.00. The value of an Accumulation Unit on any
Valuation Date is determined by multiplying the value on the immediately
preceding Valuation Date by the net investment factor for the Valuation Period
just ended. The net investment factor, calculated for each Underlying Fund,
takes into account the investment performance, expenses and the deduction of
certain expenses. The net investment factor is described more fully in the SAI.
    
 
                             CHARGES AND DEDUCTIONS
- --------------------------------------------------------------------------------
 
CONTINGENT DEFERRED SALES CHARGE ("CDSC")
 
No sales charges are deducted from Purchase Payments when they are received and
applied under the Contract. However, a CDSC will be assessed if a full or
partial surrender of the Contract Value is made during the first six years
following a Purchase Payment. The length of time from receipt of the Purchase
Payment to the time of surrender determines the amount of the charge. This
charge will not exceed the aggregate amount of the Purchase Payments made under
the Contract.
 
The purpose of the surrender charge is to help defray expenses incurred in the
sale of the Contract, including commissions and other expenses associated with
the printing and distribution of prospectuses and sales material. However, the
Company expects that the Contingent Deferred Sales Charges assessed under the
Contract will be insufficient to cover these expenses; the difference will be
covered by the general assets of the Company which are attributable, in part, to
mortality and expense risk charges under the Contract which are described below.
 
The surrender charge is equal to a percentage of the amount withdrawn from the
Contract (not to exceed the aggregate amount of the Purchase Payments made under
the Contract), and is calculated as follows:
 
<TABLE>
<CAPTION>
  LENGTH OF TIME FROM
   PURCHASE PAYMENT              CONTINGENT DEFERRED
   (NUMBER OF YEARS)                SALES CHARGE
- ----------------------------------------------------
<S>                              <C>
           1                               6%
           2                               6%
           3                               6%
           4                               3%
           5                               2%
           6                               1%
   7 and thereafter                        0%
</TABLE>
 
For purposes of determining the amount of any CDSC, surrenders will be deemed to
be taken first from any applicable free withdrawal amount (as described below);
next from remaining Purchase Payments (on a first-in, first-out basis); and then
from contract earnings (in excess of any free withdrawal amount). Unless the
Company receives instructions to the contrary, the CDSC will be deducted from
the amount requested.
 
No CDSC will be assessed (1) in the event of distributions resulting from the
death of the Contract Owner or the death of the Annuitant with no Contingent
Annuitant surviving; (2) if an annuity payout has begun; or (3) if an income
option of at least five years' duration is begun after the first Contract Year.
 
FREE WITHDRAWAL ALLOWANCE.  There is a 15% free withdrawal allowance available
each year after the first Contract Year. The available withdrawal amount will be
calculated as of the first Valuation Date of any given Contract Year. The free
withdrawal allowance applies to partial surrenders of any amount and to full
surrenders, except those full surrenders transferred directly to annuity
contracts issued by other financial institutions.
 
                                       14
<PAGE>   18
 
ADMINISTRATIVE CHARGES
 
CONTRACT ADMINISTRATIVE CHARGE.  An administrative charge of $30 will be
deducted annually from the Contract to compensate the Company for expenses
incurred in establishing and administering the Contract. The contract
administrative charge will be deducted from the Contract Value on the fourth
Friday of August of each year by cancelling Accumulation Units in each
Sub-Account on a pro rata basis. This charge will be prorated from the date of
purchase to the next date of assessment of charge. A prorated charge will also
be assessed upon voluntary or involuntary surrender of the Contract. The
Contract Administrative Charge will not be assessed upon distributions resulting
from the death of the Contract Owner or the Annuitant with no Contingent
Annuitant surviving, or after an annuity payout has begun, or if the Contract
Value is equal to or greater than $40,000 on the charge assessment date.
 
SUB-ACCOUNT ADMINISTRATIVE CHARGE.  An administrative charge is deducted on each
Valuation Date from the amounts allocated to the variable Underlying Funds in
order to compensate the Company for certain administrative and operating
expenses. The charge is equivalent, on an annual basis, to 0.15% of the daily
net asset value allocated to each of the Underlying Funds.
 
Neither administrative charge can be increased. The charges are set at a level
which does not exceed the average expected cost of the administrative services
to be provided while the Contract is in force, and the Company does not expect
to make a profit from these charges.
 
   
MORTALITY AND EXPENSE RISK CHARGE
 
A mortality and expense risk charge is deducted on each Valuation Date from
amounts held in the Separate Account. This charge is intended to cover the
mortality and expense risks associated with guarantees which the Company
provides under the Contract. The mortality risk portion of the insurance charge
compensates the Company for guaranteeing to provide Annuity Payments to an
Annuitant according to the terms of the Contract regardless of how long the
Annuitant lives and no matter what the actual mortality experience of other
Annuitants under the Contract might be, and for guaranteeing to provide the
standard or the enhanced death benefit if an Annuitant dies prior to the
Maturity Date. The expense risk charge compensates the Company for the risk that
the charges under the Contract, which cannot be increased during the duration of
the Contract, will be insufficient to cover actual costs.
    
 
For those Contract Owners who have elected a standard death benefit provision,
the insurance charge is equivalent, on an annual basis, to 1.02% of the daily
net asset value of amounts held in the Separate Account.
 
For those Contract Owners who have elected an enhanced death benefit provision,
the insurance charge is equivalent, on an annual basis, to 1.30% of the daily
net asset value of amounts held in the Separate Account. The Company reserves
the right to lower the mortality and expense risk charge at any time.
 
   
If the amount deducted for mortality and expense risks is not sufficient to
cover the mortality costs and expense shortfalls, the loss is borne by the
Company. If the deduction is more than sufficient, the excess will be a profit
to the Company. The Company expects to make a profit from the mortality and
expense risk charge.
 
REDUCTION OR ELIMINATION OF CONTRACT CHARGES
 
The CDSC, the administrative charges, and the mortality and expense risk charge
under the Contract may be reduced or eliminated when certain sales of the
Contract result in savings or reduction of sales expenses. The entitlement to
such a reduction in the Contingent Deferred Sales Charges or the administrative
charge will be based on the following: (1) the size and type of group to which
sales are to be made; (2) the total amount of Purchase Payments to be received;
and (3) any prior or existing relationship with the Company. There may be other
circumstances, of which the Company is not presently aware, which could result
in fewer sales expenses. In no event will reduction or elimination of the
Contingent Deferred Sales Charge or the administrative
    
 
                                       15
<PAGE>   19
 
charge be permitted where such reduction or elimination will be unfairly
discriminatory to any person.
 
UNDERLYING FUND CHARGES
 
Fund BD II purchases shares of the Underlying Funds at net asset value. The net
asset value of each Underlying Fund reflects investment management fees and
other expenses already deducted from the assets of the Underlying Funds. For a
complete description of these investment advisory fees and other expenses, refer
to the prospectus for the Underlying Funds.
 
PREMIUM TAX
 
Certain state and local governments impose premium taxes. These taxes currently
range from 0.5% to 5.0%, depending upon jurisdiction. The Company, in its sole
discretion and in compliance with any applicable state law, will determine the
method used to recover premium tax expenses incurred. Where required, the
Company will deduct any applicable premium taxes from the Contract Value either
upon death, surrender, annuitization, or at the time Purchase Payments are made
to the Contract, but no earlier than when the Company has a tax liability under
state law.
 
CHANGES IN TAXES BASED UPON PREMIUM OR VALUE
 
   
If there is any change in a law assessing taxes against the Company based upon
the premiums of the contract, gains in the contract or value of the contract, we
reserve the right to charge you proportionately for this tax.
    
 
                              OWNERSHIP PROVISIONS
- --------------------------------------------------------------------------------
 
TYPES OF OWNERSHIP
 
OWNER.  The Contract belongs to the Owner designated on the Contract
Specifications page, or to any other person subsequently named pursuant to a
valid assignment. An assignment of ownership or a collateral assignment may be
made only for nonqualified contracts. The Owner has sole power during the
Annuitant's lifetime to exercise any rights and to receive all benefits given in
the contract provided the Owner has not named an irrevocable beneficiary and
provided the Contract is not assigned.
 
The Owner is the recipient of all payments while the Annuitant is alive unless
the Owner directs them to an alternate recipient. An alternate recipient under a
payment direction does not become the Owner.
 
JOINT OWNER.  For nonqualified contracts only, Joint Owners may be named in a
written request prior to the Contract Date. Joint Owners may independently
exercise transfers between the Sub-Accounts or between the Fixed Account and the
Sub-Accounts. All other rights of ownership must be exercised by joint action.
 
Joint owners own equal shares of any benefits accruing or payments made to them.
All rights of a Joint Owner end at death if another Joint Owner survives. The
entire interest of the deceased Joint Owner in the Contract will pass to the
surviving Joint Owner.
 
SUCCEEDING OWNER.  For nonqualified contracts only, if Joint Owners are not
named, the Contract Owner may name a Succeeding Owner in a written request. The
Succeeding Owner becomes the Owner if living when the Owner dies. The Succeeding
Owner has no interest in the Contract before then. The Owner may change or
delete a Succeeding Owner by written request.
 
BENEFICIARY
 
The Beneficiary is the party named by the Owner in a written request. The
Beneficiary has the right to receive any remaining contractual benefits upon the
death of the Annuitant or the Owner. If there is more than one Beneficiary
surviving the Annuitant, the Beneficiaries will share equally in benefits unless
different shares are recorded with the Company by written request prior to the
death of the Annuitant or Owner.
 
                                       16
<PAGE>   20
 
With nonqualified contracts, the Beneficiary may differ from the designated
beneficiary as defined by the distribution provisions of the Contract. The
designated beneficiary may take the contract benefits in lieu of the Beneficiary
upon the death of the Contract Owner.
 
Unless an irrevocable Beneficiary has been named, the Owner has the right to
change any Beneficiary by written request during the lifetime of the Annuitant
and while the Contract continues.
 
ANNUITANT
 
The Annuitant is designated on the Contract Specifications page, and is the
individual on whose life the Maturity Date and the amount of the monthly annuity
payments depend. The Annuitant may not be changed after the Contract Date.
 
For nonqualified contracts only, the Contract Owner may also name one individual
as a Contingent Annuitant by written request prior to the Contract Date. A
Contingent Annuitant may not be changed, deleted or added to the Contract after
the Contract Date.
 
If an Annuitant who is not also an owner or a joint owner dies prior to the
Maturity Date while this Contract is in effect and while the Contingent
Annuitant is living:
 
     1) the Contract Value will not be payable upon the Annuitant's death;
 
     2) the Contingent Annuitant becomes the Annuitant; and
 
     3) all other rights and benefits provided by this Contract will continue in
        effect.
 
When a Contingent Annuitant becomes the Annuitant, the Maturity Date remains the
same as previously in effect, unless otherwise provided.
 
                                   TRANSFERS
- --------------------------------------------------------------------------------
 
   
Prior to the Maturity Date, the Contract Owner may transfer all or part of the
Contract Value between Sub-Accounts. There are no charges or restrictions on the
amount or frequency of transfers currently; however, the Company reserves the
right to charge a fee for any transfer request, and to limit the number of
transfers to one in any six month period. Since different Underlying Funds have
different expenses, a transfer of Contract Values from one Sub-Account to
another could result in a Contract Owner's investment becoming subject to higher
or lower expenses.
    
 
DOLLAR-COST AVERAGING (AUTOMATED TRANSFERS)
 
Dollar-cost averaging permits the Contract Owner to transfer a fixed dollar
amount to other Sub-Accounts on a monthly or quarterly basis so that more
Accumulation Units are purchased in a Sub-Account if the value per unit is low
and less Accumulation Units are purchased if the value per unit is high.
Therefore, a lower-than-average value per unit may be achieved over the long
run.
 
You may elect automated transfers through written request or other method
acceptable to the Company. You must have a minimum total Contract Value of
$5,000 to enroll in the Dollar-Cost Averaging program. The minimum total
automated transfer amount is $400.
 
Certain restrictions apply for automated transfers from the Fixed Account that
do not apply to automated transfers from any of the Sub-Accounts. You may
establish automated transfers of Contract Values from the Fixed Account at any
time. Automated transfers from the Fixed Account may not deplete your Fixed
Account Value in a period of less than twelve months from your enrollment in the
Dollar-Cost Averaging program.
 
You may start or stop participation in the Dollar-Cost Averaging program at any
time, but you must give the Company at least 30 days' notice to change any
automated transfer instructions that are currently in place. Automated transfers
are subject to all of the other provisions and terms of the Contract, including
provisions relating to the transfer of money between Sub-Accounts. The Company
reserves the right to suspend or modify transfer privileges at any time and to
assess a processing fee for this service.
 
                                       17
<PAGE>   21
 
Before transferring any part of the Contract Value, Contract Owners should
consider the risks involved in switching between investments available under
this Contract. Dollar-cost averaging requires regular investments regardless of
fluctuating price levels, and does not guarantee profits or prevent losses in a
declining market. A potential investor should consider his or her financial
ability to continue purchases through periods of low price levels.
 
TELEPHONE TRANSFERS
 
A Contract Owner may place a transfer request via telephone. The telephone
transfer privilege is available automatically; no special election is necessary
for a Contract Owner to have this privilege available. All transfers must be in
accordance with the terms of the Contract. Transfer instructions are currently
accepted on each Valuation Date between 9:00 a.m. and 4:00 p.m., Eastern time,
at 1-800-842-8573. Once instructions have been accepted, they may not be
rescinded; however, new telephone instructions may be given the following day.
If the transfer instructions are not in good order, the Company will not execute
the transfer and will promptly notify the caller.
 
The Company will make a reasonable effort to record each telephone transfer
conversation, but in the event that no recording is effective or available, the
Contract Owner will remain liable for each telephone transfer effected.
Additionally, the Company is not liable for acting upon instructions believed to
be genuine and in accordance with the procedures described above. As a result of
this policy, the Contract Owner may bear the risk of loss in the event that the
Company follows instructions that prove to be fraudulent.
 
                           SURRENDERS AND REDEMPTIONS
- --------------------------------------------------------------------------------
 
A Contract Owner may redeem all or any portion of the Cash Surrender Value of
the Contract at any time prior to the Maturity Date. The Contract Owner must
submit a written request (in the proper form) specifying the investment option
from which the surrender is to be made. The Cash Surrender Value will be
determined as of the next valuation following receipt of the Owner's surrender
request at the Company's Home Office. The Cash Surrender Value may be more or
less than the Purchase Payments made depending on the Contract Value at the time
of surrender.
 
The Company may defer payment of any Cash Surrender Value for a period of not
more than seven days after the request is received in the mail, but it is the
Company's intent to pay as soon as possible. Requests for surrender that are not
in good order will not be processed until the deficiencies are corrected. The
Company will contact the Contract Owner to advise of the reason for the delay
and what is needed to act upon the surrender request.
 
SYSTEMATIC WITHDRAWALS
 
Prior to the Maturity Date of the Contract, a Contract Owner may elect in
writing on A form provided by the Company to take systematic withdrawals from
the Contract by surrendering a specified dollar amount (at least $100) on a
monthly, quarterly, semiannual or annual basis. The election must be made on the
form provided by the Company. Any applicable surrender charges above the free
withdrawal allowance and any applicable premium taxes will be deducted. The
minimum Contract Value required to begin systematic withdrawals is $15,000. The
Company will process the withdrawals as directed by surrendering on a pro-rata
basis Accumulation Units from all investment options in which the Contract Owner
has an interest, unless otherwise directed. The Contract Owner may begin or
discontinue systematic withdrawals at any time by notifying the Company in
writing, but at least 30 days' notice must be given to change any systematic
withdrawal instructions that are currently in place.
 
The Company reserves the right to discontinue offering systematic withdrawals or
to assess a processing fee for this service upon 30 days' written notice to
Contract Owners.
 
Each systematic withdrawal is subject to federal income taxes on the taxable
portion. In addition, a 10% federal penalty tax may be assessed on systematic
withdrawals if the Contract Owner is under age 59 1/2. Contract Owners should
consult with their tax adviser regarding the tax consequences of systematic
withdrawals.
 
                                       18
<PAGE>   22
 
                                 DEATH BENEFIT
- --------------------------------------------------------------------------------
 
Prior to the Maturity Date, a Death Benefit is payable to the Beneficiary upon
the death of the Annuitant, Contract Owner or the first of Joint Owners,
provided there is no Contingent Annuitant. Two different types of death benefits
are available under the Contract: a Standard Death Benefit and an Enhanced Death
Benefit (the Enhanced Death Benefit may not be available in all jurisdictions).
Death Benefits are payable upon the Company's receipt at its Home Office of due
proof of death. A Beneficiary may request that a death benefit payable under the
Contract be applied to one of the settlement options available under the
Contract, subject to the contract provisions. (See also "Nonqualified Annuity
Contracts," page   .) See Appendix A for Contracts issued in the state of
Florida.
 
For nonqualified contracts, if the Contract Owner (including the first of joint
owners) dies before the Maturity Date, a distribution may be required under the
minimum distribution requirements of the federal tax law. If so required, the
Company will recalculate the value of the Contract under the provisions of
"Death Proceeds Prior to the Maturity Date," below. The value of the Contract,
as recalculated, will be credited to the party taking distributions upon the
death of the Contract Owner with the Annuitant or Contingent Annuitant
surviving. This will generally be the surviving joint owner or succeeding owner,
or otherwise the Beneficiary in accordance with all the circumstances and the
terms of the Contract. This party may differ from the Beneficiary who was named
by the Owner in a written request and who would receive any remaining
contractual benefits upon the death of the Annuitant. This party may be paid in
a single lump sum, or by other options, but should take distributions as
required by minimum distribution rules of the federal tax law.
 
If the Contract Owner's spouse is the surviving joint owner, the spouse may
elect to continue the Contract as owner in lieu of taking a distribution under
the Contract. (See generally, "Nonqualified Annuity Contracts," page   .) In
this case, all references to age in the "Death Proceeds Prior to the Maturity
Date" section will be based on the Contract Owner's age rather than the
Annuitant's age.
 
DEATH PROCEEDS PRIOR TO THE MATURITY DATE
 
STANDARD DEATH BENEFIT.  Under the standard death benefit, if the Annuitant dies
BEFORE AGE 75 and before the Maturity Date, the Company will pay to the
Beneficiary a death benefit in an amount equal to the greatest of (1), (2) or
(3) below, each reduced by any applicable premium tax or prior surrenders not
previously deducted:
 
     1) the Contract Value;
 
     2) the total Purchase Payments made under the Contract; or
 
     3) the Contract Value on the latest fifth contract year anniversary
        immediately preceding the date on which the Company receives due proof
        of death.
 
If the Annuitant dies ON OR AFTER AGE 75, BUT BEFORE AGE 85 and before the
Maturity Date, the Company will pay to the Beneficiary a death benefit in an
amount equal to the greatest of (1), (2) or (3) below, each reduced by any
applicable premium tax or prior surrenders not previously deducted:
 
     1) the Contract Value;
 
     2) the total Purchase Payments made under the Contract; or the Contract
        Value on the latest fifth contract year anniversary occurring on or
        before the Annuitant's 75th birthday.
 
If the Annuitant dies ON OR AFTER AGE 85 and before the Maturity Date, the
Company will pay to the Beneficiary a death benefit in an amount equal to the
Contract Value, less any applicable premium tax.
 
See Appendix A for Contracts issued in the state of Florida.
 
                                       19
<PAGE>   23
 
ENHANCED DEATH BENEFIT.  Under the enhanced death benefit, if the Annuitant dies
BEFORE AGE 75 and before the Maturity Date, the Company will pay to the
Beneficiary a death benefit equal to the greater of (1) the guaranteed death
benefit, or (2) the Contract Value less any applicable premium tax.
 
The guaranteed death benefit is equal to the Purchase Payments made to the
Contract (minus surrenders and applicable premium tax) increased by 5% on each
contract date anniversary, but not beyond the contract date anniversary
following the Annuitant's 75th birthday, with a maximum guaranteed death benefit
of 200% of the total of Purchase Payments minus surrenders and minus applicable
premium tax.
 
If the Annuitant dies ON OR AFTER AGE 75, BUT BEFORE AGE 85 and before the
Maturity Date, the Company will pay to the Beneficiary a death benefit in an
amount equal to the greater of (1) the guaranteed death benefit as of the
Annuitant's 75th birthday, plus additional purchase payments, minus surrenders
and applicable premium tax; or (2) the Contract Value less any applicable
premium tax.
 
If the Annuitant dies ON OR AFTER AGE 85 but before the Maturity Date, the
Company will pay to the Beneficiary a death benefit equal to the Contract Value
less any applicable premium tax.
 
DEATH PROCEEDS AFTER THE MATURITY DATE
 
If the Annuitant dies on or after the Maturity Date, the Company will pay the
Beneficiary a death benefit consisting of any benefit remaining under the
Annuity or Income Option then in effect.
 
                               THE ANNUITY PERIOD
- --------------------------------------------------------------------------------
 
MATURITY DATE
 
Annuity Payments will ordinarily begin on the Maturity Date stated in the
Contract. If no Maturity Date is elected, the Maturity Date will be the
Annuitant's 70th birthday for qualified contracts and the Annuitant's 75th
birthday, or ten years after the Contract Date, if later, for nonqualified
contracts. The Maturity Date is the date on which the Company will begin paying
the first of a series of Annuity or Income Payments in accordance with the
Settlement Option selected by the Contract Owner. Annuity or Income Payments
will begin on the Maturity Date unless the Contract has been fully surrendered
or the proceeds have been paid to the Beneficiary prior to that date. The
Company may require proof that the Annuitant is alive before Annuity Payments
are made.
 
See Appendix A for Contracts issued in the state of Florida.
 
For nonqualified Contracts, at least 30 days before the original Maturity Date,
a Contract Owner may elect to extend the Maturity Date to any time prior to the
Annuitant's 85th birthday or, for qualified Contracts, to a later date with the
Company's consent. Certain annuity options taken at the Maturity Date may be
used to meet the minimum required distribution requirements of federal tax law,
or a program of partial surrenders may be used instead. These mandatory
distribution requirements take effect generally upon the death of the Contract
Owner, or with qualified contracts upon either the Contract Owner's attainment
of age 70 1/2 or the death of the Contract Owner. Independent tax advice should
be sought regarding the election of minimum required distributions.
 
See Appendix A for Contracts issued in the state of Florida.
 
ALLOCATION OF ANNUITY
 
When an Annuity Option is elected, it may be elected as a Variable Annuity, a
Fixed Annuity, or a combination of both. If, at the time Annuity Payments begin,
no election has been made to the contrary, the Contract Value shall be applied
to provide an annuity funded by the same investment options. At least 15 days
prior to the Maturity Date, you may reallocate the basis on which Annuity
Payments will be determined. (See "Transfers," page   .)
 
                                       20
<PAGE>   24
 
VARIABLE ANNUITY
 
ANNUITY UNIT VALUE.  The initial value of an Annuity Unit applicable to each
Funding Option was established at $1. The Annuity Unit Value as of any Valuation
Date is equal to (a) the value of the Annuity Unit on the immediately preceding
Valuation Date, multiplied by (b) the corresponding net investment factor for
the Valuation Period just ended, divided by (c) the assumed net investment
factor for the Valuation Period. (For example, the assumed net investment factor
based on an annual assumed net investment rate of 3.0% for a Valuation Period of
one day is 1.000081 and, for a period of two days, is 1.000081 X 1.000081.) The
value of an Annuity Unit as of any date other than a Valuation Date is equal to
its value on the next succeeding Valuation Date.
 
The number of Annuity Units credited to the Contract is determined by dividing
the first monthly Annuity Payment attributable to each Sub-Account by the
corresponding Annuity Unit Value as of 14 days prior to the date Annuity
Payments commence. The number of Annuity Units remains fixed during the annuity
period.
 
DETERMINATION OF FIRST ANNUITY PAYMENT.  The Contract contains tables used to
determine the first monthly Annuity Payment. The amount applied to effect an
Annuity will be the Contract Value as of 14 days before the date Annuity
Payments commence less any applicable premium taxes not previously deducted.
 
The amount of the first monthly payment depends on the Annuity Option elected. A
formula for determining the adjusted age is contained in the Contract. The total
first monthly Annuity Payment is determined by multiplying the benefit per
$1,000 of value shown in the tables of the Contract by the number of thousands
of dollars of value of the Contract applied to that Annuity Option. The Company
reserves the right to require satisfactory proof of age of any person on whose
life Annuity Payments are based before making the first payment under any of the
Settlement Options.
 
DETERMINATION OF SECOND AND SUBSEQUENT ANNUITY PAYMENTS.  The dollar amount of
the second and subsequent Annuity Payments is not predetermined and may change
from month to month based on the investment experience of the applicable
Underlying Fund. The total amount of each Annuity Payment will be equal to the
sum of the basic payments in each Underlying Fund. The actual amounts of these
payments are determined by multiplying the number of Annuity Units credited to
each Underlying Fund by the corresponding Annuity Unit Value as of the date 14
days prior to the date before payment is due.
 
See Appendix A for Contracts issued in the state of Florida.
 
FIXED ANNUITY
 
A Fixed Annuity provides for payments that do not vary during the Annuity
Period. The dollar amount of the first Fixed Annuity Payment will be calculated
as described under "Variable Annuity" above. All subsequent payments will be
made in the same amount. If it would produce a larger payment, the Company
agrees that the first Fixed Annuity Payment will be determined using the Life
Annuity Tables in effect on the Maturity Date.
 
                                PAYMENT OPTIONS
- --------------------------------------------------------------------------------
 
ELECTION OF OPTIONS
 
On the Maturity Date, or other agreed-upon date, the Company will pay an amount
payable under the Contract in one lump sum, or in accordance with the payment
option selected by the Contract Owner. Election of an option must be made in
writing in A form satisfactory to the Company. Any election made during the
lifetime of the Annuitant must be made by the Contract Owner. While the
Annuitant is alive, the Contract Owner may change a Settlement Option election
by written request at any time prior to the Maturity Date. Once Annuity or
Income Payments have begun, no further election changes are allowed. During the
Annuitant's lifetime, if no election has been made prior to the Maturity Date,
the Company will pay to the Contract Owner the first of a series of monthly
Annuity Payments based on the life of the Annuitant, in accordance with Annuity
 
                                       21
<PAGE>   25
 
Option 2 (Life Annuity with 120 monthly payments assured). For certain qualified
contracts, Annuity Option 4 (Joint and Last Survivor Joint Life
Annuity -- Annuity Reduced on Death of Primary Payee) will be the automatic
option as described in the contract.
 
The minimum amount that can be placed under an Annuity or Income Option will be
$2,000 unless the Company consents to a lesser amount. If any monthly periodic
payment due any payee is less than $100, the Company reserves the right to make
payments at less frequent intervals, or to pay the Contract Value in one
lump-sum payment.
 
See Appendix A for Contracts issued in the state of Florida.
 
ANNUITY OPTIONS
 
Subject to the conditions described in "Election of Options" above, all or any
part of the Cash Surrender Value of the Contract may be paid under one or more
of the following Annuity Options. Payments under the Annuity Options may be
elected on a monthly, quarterly, semiannual or annual basis.
 
OPTION 1 -- LIFE ANNUITY -- NO REFUND.  The Company will make Annuity Payments
during the lifetime of the Annuitant, terminating with the last payment
preceding death. This option offers the maximum periodic payment, since THERE IS
NO ASSURANCE OF A MINIMUM NUMBER OF PAYMENTS OR PROVISION FOR A DEATH BENEFIT
FOR BENEFICIARIES.
 
OPTION 2 -- LIFE ANNUITY WITH 120, 180 OR 240 MONTHLY PAYMENTS ASSURED.  The
Company will make monthly Annuity Payments during the lifetime of the Annuitant,
with the agreement that if, at the death of that person, payments have been made
for less than 120, 180 or 240 months, as elected, payments will be continued
during the remainder of the period to the Beneficiary.
 
OPTION 3 -- JOINT AND LAST SURVIVOR LIFE ANNUITY -- NO REFUND.  The Company will
make Annuity Payments during the joint lifetime of the two persons on whose
lives payments are based, and during the lifetime of the survivor. No further
payments will be made following the death of the survivor.
 
OPTION 4 -- JOINT AND LAST SURVIVOR LIFE ANNUITY -- ANNUITY REDUCED ON DEATH OF
PRIMARY PAYEE. The Company will make Annuity Payments during the lifetime of the
two persons on whose lives payments are based. One of the two persons will be
designated as the primary payee, the other will be designated as the secondary
payee. On the death of the secondary payee, if survived by the primary payee,
the Company will continue to make Annuity Payments to the primary payee in the
same amount that would have been payable during the joint lifetime of the two
persons. On the death of the primary payee, if survived by the secondary payee,
the Company will continue to make Annuity Payments to the secondary payee in an
amount equal to 50% of the payments which would have been made during the
lifetime of the primary payee. No further payments will be made following the
death of the survivor.
 
OPTION 5 -- OTHER ANNUITY OPTIONS.  The Company will make any other arrangements
for Annuity Payments as may be mutually agreed upon.
 
INCOME OPTIONS
 
Instead of one of the Annuity Options described above, and subject to the
conditions described under "Election of Options," all or part of the Cash
Surrender Value of the Contract may be paid under one or more of the following
Income Options, provided that they are consistent with federal tax law
qualification requirements. Payments under the Income Options may be elected on
a monthly, quarterly, semiannual or annual basis:
 
OPTION 1 -- PAYMENTS OF A FIXED AMOUNT.  The Company will make equal payments of
the amount elected until the Contract Value applied under this option has been
exhausted. The first payment and all later payments will be paid from each
Sub-Account or the Fixed Account in proportion to the Cash Surrender Value
attributable to that Account. The final payment will include any amount
insufficient to make another full payment.
 
                                       22
<PAGE>   26
 
OPTION 2 -- PAYMENTS FOR A FIXED PERIOD.  The Company will make payments for the
period selected. The amount of each payment will be equal to the remaining
Contract Value applied under this option divided by the number of remaining
payments.
 
OPTION 3 -- OTHER INCOME OPTIONS.  The Company will make any other arrangements
for Income Payments as may be mutually agreed upon.
 
The amount applied to effect an Income Option will be the Contract Value as of
14 days before the date Income Payments commence, less any applicable premium
taxes not previously deducted and any applicable contingent deferred sales
charge. The Contract Value used to determine the amount of any Income Payment
will be determined on the same basis as the Contract Value during the
Accumulation Period, including the deduction for mortality and expense risks and
the Sub-Account Administrative Charge. Income Options differ from Annuity
Options in that the amount of the payments made under Income Options are
unrelated to the length of life of any person. Although the Company continues to
deduct the charge for mortality and expense risks, it assumes no mortality risks
for amounts applied under any Income Option. Moreover, payments are unrelated to
the actual life span of any person. Thus, the Annuitant may outlive the payment
period.
 
                       MISCELLANEOUS CONTRACT PROVISIONS
- --------------------------------------------------------------------------------
 
TERMINATION
 
No Purchase Payments after the first are required to keep the Contract in
effect. However, the Company reserves the right to terminate the Contract on any
Valuation Date if the Contract Value as of that date is less than $1,000 and no
Purchase Payments have been made for at least two years, unless otherwise
specified by state law. Termination will not occur until 31 days after the
Company has mailed notice of termination to the Contract Owner at his or her
last known address and to any assignee of record. If the Contract is terminated,
the Company will pay to the Contract Owner the Cash Surrender Value (Contract
Value, in the states of Washington and New Jersey), less any applicable
administrative charge or premium tax.
 
MISSTATEMENT
 
If the Annuitant's or Contract Owner's sex or date of birth was misstated, all
benefits under the Contract are what the Purchase Payment paid would have
purchased at the correct sex and age. Proof of the Annuitant's or Contract
Owner's age may be filed at any time at the Company's Home Office.
 
REQUIRED REPORTS
 
As often as required by law, but at least once in each Contract Year before the
due date of the first Annuity Payment, the Company will furnish a report showing
the number of Accumulation Units credited to the Contract and the corresponding
Accumulation Unit Value as of the date of the report for each Underlying Fund to
which the Contract Owner has allocated amounts during the applicable period. The
Company will keep all records required under federal or state laws.
 
SUSPENSION OF PAYMENTS
 
The Company reserves the right to suspend or postpone the date of any payment of
any benefit or values for any Valuation Period (1) when the New York Stock
Exchange ("Exchange") is closed; (2) when trading on the Exchange is restricted;
(3) an emergency exists as determined by the SEC so that disposal of the
securities held in the Sub-Accounts is not reasonably practicable or it is not
reasonably practicable to determine the value of the Separate Account's net
assets; or (4) during any other period when the SEC, by order, so permits for
the protection of securityholders.
 
TRANSFERS OF CONTRACT VALUES TO OTHER ANNUITIES
 
The Company may permit Contract Owners to transfer their Contract Values into
other annuities offered by the Company or its affiliated insurance Companies
under rules then in effect.
 
                                       23
<PAGE>   27
 
                           FEDERAL TAX CONSIDERATIONS
- --------------------------------------------------------------------------------
 
The following description of the federal income tax consequences under this
Contract is not exhaustive and is not intended to cover all situations. Because
of the complexity of the law and the fact that the tax results will vary
according to the factual status of the individual involved, tax advice may be
needed by a person contemplating purchase of an annuity contract and by a
Contract Owner or Beneficiary who may make elections under a contract. For
further information, a qualified tax adviser should be consulted.
 
GENERAL TAXATION OF ANNUITIES
 
Amounts credited to the Contract are not generally taxable until they are
received by the Contract Owner or the Beneficiary, either in the form of Annuity
Payments or other distributions. Distributions from annuities that include
previously taxed amounts may be taxed on either an income-first basis or an
income-last basis, or on a pro-rata basis according to the type of plan or due
to other circumstances.
 
TAX LAW DIVERSIFICATION REQUIREMENTS FOR VARIABLE ANNUITIES
 
The Code requires that any nonqualified variable annuity contracts based on a
segregated asset account shall not be treated as an annuity for any period if
investments made in the account are not adequately diversified. Final tax
regulations define how segregated assets accounts must be diversified. The
Company monitors the diversification of investments constantly and believes that
its accounts are adequately diversified. The consequence of any failure is
essentially the loss to the contract owner of tax deferred treatment. The
Company intends to administer all contracts subject to this provision of law in
a manner that will maintain adequate diversification.
 
OWNERSHIP OF THE INVESTMENTS
 
Assets in the segregated asset accounts must be owned by the Company and not by
the Contract Owner for federal income tax purposes. Otherwise, the deferral of
taxes is lost and income and gains from the accounts would be includable
annually in the Contract Owner's gross income.
 
The Internal Revenue Service has stated in published rulings that a variable
contract owner will be considered the owner of the assets of a segregated asset
account if the owner possesses an incident of ownership in those assets, such as
the ability to exercise investment control over the assets. The Treasury
Department announced, in connection with the issuance of temporary regulations
concerning investment diversification, that those regulations "do not provide
guidance concerning the circumstances in which investor control of the
investments of a segregated asset account may cause the investor, rather than
the insurance company, to be treated as the owner of the assets of the account."
This announcement, dated September 15, 1986, also stated that the guidance would
be issued by way of regulations or rulings on the "extent to which policyholders
may direct their investments to particular subaccounts [of a segregated asset
account] without being treated as owners of the underlying assets." As of the
date of this prospectus, no such guidance has been issued.
 
The Company does not know if such guidance will be issued, or if it is, what
standards it may set. Furthermore, the Company does not know if such guidance
may be issued with retroactive effect. New regulations are generally issued with
a prospective-only effect as to future sales or as to future voluntary
transactions in existing contracts. The Company therefore reserves the right to
modify the contract as necessary to attempt to prevent contract owners from
being considered the owner of the assets of the accounts.
 
PENALTY TAX FOR PREMATURE DISTRIBUTIONS
 
Taxable distributions taken before the Contract Owner has attained the age of
59 1/2 will be subject to a 10% additional tax penalty unless the distribution
is taken in a series of periodic distributions for life or life expectancy, or
unless the distribution follows the death or disability of the Contract Owner.
Other exceptions may be available in certain tax-qualified plans.
 
                                       24
<PAGE>   28
 
MANDATORY DISTRIBUTIONS FOR QUALIFIED PLANS
 
Federal tax law requires that minimum annual distributions begin by April 1st of
the calendar year following the calendar year in which a participant under a
qualified plan, a Section 403(b) annuity, or an IRA attains age 70 1/2.
Distributions must also begin or be continued according to required patterns
following the death of the Owner or the Annuitant.
 
NONQUALIFIED ANNUITY CONTRACTS
 
Individuals may purchase tax-deferred annuities without tax law funding limits.
The Purchase Payments receive no tax benefit, deduction or deferral, but
increases in the value of the contract are generally deferred from tax until
distribution. If a nonqualified annuity is owned by other than an individual,
however (e.g., by a corporation), the increases in value attributable to
Purchase Payments made after February 28, 1986 are includable in income
annually. Furthermore, for contracts issued after April 22, 1987, all deferred
increases in value will be includable in the income of a Contract Owner when the
Contract Owner transfers the contract without adequate consideration.
 
If two or more annuity contracts are purchased from the same insurer within the
same calendar year, distributions from any of them will be taxed based upon the
amount of income in all of the same calendar year series of annuities. This will
generally have the effect of causing taxes to be paid sooner on the deferred
gain in the contracts.
 
Those receiving partial distributions made before the Maturity Date will
generally be taxed on an income-first basis to the extent of income in the
contract. If you are exchanging another annuity contract for this annuity,
certain pre-August 14, 1982 deposits into an annuity contract that have been
placed in the contract by means of a tax-deferred exchange under Section 1035 of
the Code may be withdrawn first without income tax liability. This information
on deposits must be provided to the Company by the other insurance company at
the time of the exchange. There is income in the contract generally to the
extent the Cash Value exceeds the investment in the contract. The investment in
the contract is equal to the amount of premiums paid less any amount received
previously which was excludable from gross income. Any direct or indirect
borrowing against the value of the contract or pledging of the contract as
security for a loan will be treated as a cash distribution under the tax law.
 
The federal tax law requires that nonqualified annuity contracts meet minimum
mandatory distribution requirements upon the death of the Contract Owner,
including the first of joint owners. Failure to meet these requirements will
cause the surviving joint owner, the succeeding Contract Owner, or the
Beneficiary to lose the tax benefits associated with annuity contracts, i.e.,
primarily the tax deferral prior to distribution. The distribution required
depends, among other things, upon whether an Annuity Option is elected or
whether the new Contract Owner is the surviving spouse. Contracts will be
administered by the Company in accordance with these rules and the Company will
make a notification when payments should be commenced.
 
INDIVIDUAL RETIREMENT ANNUITIES
 
To the extent of earned income for the year and not exceeding $2,000 per
individual, an individual may make deductible contributions to an individual
retirement annuity (IRA). There are certain limits on the deductible amount
based on the adjusted gross income of the individual and spouse and based on
their participation in a retirement plan. If an individual is married and the
spouse does not have earned income, the individual may establish IRAs for the
individual and spouse. Purchase Payments may then be made annually into IRAs for
both spouses in the maximum amount of 100% of earned income up to a combined
limit of $2,250.
 
The Code provides for the purchase of a Simplified Employee Pension (SEP) plan.
A SEP is funded through an IRA with an annual employer contribution limit of 15%
of compensation up to $30,000 for each participant.
 
                                       25
<PAGE>   29
 
QUALIFIED PENSION AND PROFIT-SHARING PLANS
 
Under a qualified pension or profit-sharing plan, Purchase Payments made by an
employer are not currently taxable to the participant and increases in the value
of a contract are not subject to taxation until received by a participant or
Beneficiary.
 
Distributions are taxable to the participant or Beneficiary as ordinary income
in the year of receipt. Any distribution that is considered the participant's
"investment in the contract" is treated as a return of capital and is not
taxable. Certain lump-sum distributions may be eligible for special forward
averaging tax treatment for certain classes of individuals.
 
FEDERAL INCOME TAX WITHHOLDING
 
The portion of a distribution which is taxable income to the recipient will be
subject to federal income tax withholding as follows:
 
     1. ELIGIBLE ROLLOVER DISTRIBUTION FROM SECTION 403(B) PLANS OR ARRANGEMENTS
        OR FROM QUALIFIED PENSION AND PROFIT-SHARING PLANS
 
        There is a mandatory 20% tax withholding for plan distributions that are
        eligible for rollover to an IRA or to another retirement plan but that
        are not directly rolled over. A distribution made directly to a
        participant or Beneficiary may avoid this result if:
 
        (a)  a periodic settlement distribution is elected based upon a life or
             life expectancy calculation, or
 
        (b) a term-for-years settlement distribution is elected for a period of
            ten years or more, payable at least annually, or
 
        (c) a minimum required distribution as defined under the tax law is
            taken after the attainment of the age of 70 1/2 or as otherwise
            required by law.
 
        A distribution including a rollover that is not a direct rollover will
        be subject to the 20% withholding, and a 10% additional tax penalty may
        apply to any amount not added back in the rollover. The 20% withholding
        may be recovered when the participant or Beneficiary files a personal
        income tax return for the year if a rollover was completed within 60
        days of receipt of the funds, except to the extent that the participant
        or spousal Beneficiary is otherwise underwithheld or short on estimated
        taxes for that year.
 
     2. OTHER NON-PERIODIC DISTRIBUTIONS (FULL OR PARTIAL REDEMPTIONS)
 
        To the extent not described as requiring 20% withholding in 1 above, the
        portion of a non-periodic distribution which constitutes taxable income
        will be subject to federal income tax withholding, if the aggregate
        distributions exceed $200 for the year, unless the recipient elects not
        to have taxes withheld. If no such election is made, 10% of the taxable
        distribution will be withheld as federal income tax. Election forms will
        be provided at the time distributions are requested. This form of
        withholding applies to all annuity programs.
 
     3. PERIODIC DISTRIBUTIONS (DISTRIBUTIONS PAYABLE OVER A PERIOD GREATER THAN
        ONE YEAR)
 
   
        The portion of a periodic distribution which constitutes taxable income
        will be subject to federal income tax withholding under the wage
        withholding tables as if the recipient were married claiming three
        exemptions. A recipient may elect not to have income taxes withheld or
        have income taxes withheld at a different rate by providing a completed
        election form. Election forms will be provided at the time distributions
        are requested. This form of withholding applies to all annuity programs.
        As of January 1, 1996, a recipient receiving periodic payments (e.g.,
        monthly or annual payments under an Annuity Option) which total $14,350
        or less per year, will generally be exempt from periodic withholding.
    
 
Recipients who elect not to have withholding made are liable for payment of
federal income tax on the taxable portion of the distribution. All recipients
may also be subject to penalties under the estimated tax payment rules if
withholding and estimated tax payments are not sufficient to cover tax
liabilities.
 
                                       26
<PAGE>   30
 
Recipients who do not provide a social security number or other taxpayer
identification number will not be permitted to elect out of withholding.
Additionally, United States citizens residing outside of the country, or U.S.
legal residents temporarily residing outside the country, are not permitted to
elect out of withholding.
 
                                 VOTING RIGHTS
- --------------------------------------------------------------------------------
 
The Contract Owner has certain voting rights in Fund BD II and the Underlying
Funds. The number of votes which a Contract Owner may cast in the accumulation
period is equal to the number of Accumulation Units credited to the account
under the Contract. During the annuity period, the Contract Owner may cast the
number of votes equal to (i) the reserve related to the Contract divided by (ii)
the value of an Accumulation Unit, and a Contract Owner's voting rights will
decline as the reserve for the Contract declines.
 
Each person having a voting interest in Fund BD II will receive periodic reports
relating to the Underlying Fund(s) in which he or she has an interest, as well
as any proxy materials, including a form on which to give voting instructions
with respect to the proportion of the Underlying Fund shares held by Fund BD II
which correspond to his or her interest in the Sub-Account.
 
Upon the death of the Contract Owner, all voting rights will vest in the
Beneficiary of the Contract, except in the case of Contracts where the surviving
spouse becomes the Contract Owner.
 
   
The Company will vote shares of Underlying Funds held by Fund BD II at regular
and special meetings of the Underlying Fund shareholders in accordance with
instructions received from persons having a voting interest in Fund BD II. The
Company will vote shares for which it has not received instructions in the same
proportion as it votes shares for which it has received instructions. However,
if the 1940 Act or any regulation thereunder should be amended, or if the
present interpretation thereof should change, and as a result the Company
determines that it is permitted to vote shares of the Underlying Funds in its
own right, it may elect to do so.
    
 
                   DISTRIBUTION OF VARIABLE ANNUITY CONTRACTS
- --------------------------------------------------------------------------------
 
The Company intends to sell the Contracts in all jurisdictions where it is
licensed to do business and where the Contract is approved. The Contracts will
be sold by life insurance sales agents who represent the Company, and who are
licensed registered representatives of the Company or certain other registered
broker-dealers. The compensation paid to sales representatives will not exceed
6.25% of the payments made under the Contracts.
 
From time to time the Company may pay or permit other promotional incentives, in
cash, credit or other compensation.
 
Any sales representative or employee will have been qualified to sell Variable
Annuities under applicable federal and state laws. Each broker-dealer is
registered with the Securities and Exchange Commission under the Securities
Exchange Act of 1934, and all are members of the National Association of
Securities Dealers, Inc. Tower Square Securities, Inc., an affiliate of the
Company, is the principal underwriter for the Contracts.

   
    
 
CONFORMITY WITH STATE AND FEDERAL LAWS
 
The Contract is governed by the laws of the state in which it is delivered. Any
paid-up Annuity, Cash Surrender Value or death benefits that are available under
the Contract are not less than the minimum benefits required by the statutes of
the state in which the Contract is delivered. The Company may at any time make
any changes, including retroactive changes, in the Contract to the extent that
the change is required to meet the requirements of any law or regulation issued
by any governmental agency to which the company, the Contract or the Contract
Owner is subject.
 
                                       27
<PAGE>   31
 
                         LEGAL PROCEEDINGS AND OPINIONS
- --------------------------------------------------------------------------------
 
There are no pending material legal proceedings affecting Fund BD II. Legal
matters in connection with the federal laws and regulations affecting the issue
and sale of the Contract described in this Prospectus, as well as the
organization of the Company, its authority to issue variable annuity contracts
under Connecticut law and the validity of the forms of the variable annuity
contracts under Connecticut law, have been reviewed by the General Counsel of
the Life and Annuities Division of the Company.
 
                               THE FIXED ACCOUNT
- --------------------------------------------------------------------------------
 
Under the Fixed Account, the Company assumes the risk of investment gain or
loss, guarantees a specified interest rate, and guarantees a specified periodic
annuity payment. The investment gain or loss of Fund BD II or any of the
Sub-Accounts does not affect the Fixed Account portion of the Contract Owner's
Contract Value, or the dollar amount of fixed annuity payments made under any
payout option.
 
The Company guarantees that, at any time, the Fixed Account Contract Value will
not be less than the amount of the Purchase Payments allocated to the Fixed
Account, plus interest credited as described above, less any applicable premium
taxes or prior surrenders. If the Contract Owner effects a surrender, the amount
available from the Fixed Account will be reduced by any applicable Contingent
Deferred Sales Charge.
 
Purchase Payments allocated to the Fixed Account portion of the Contract and any
transfers made to the Fixed Account become part of the general account of the
Company which supports insurance and annuity obligations. Neither the general
account nor any interest therein is registered under, nor subject to the
provisions of the 1933 or 1940 Acts. The Company will invest the assets of the
Fixed Account at its discretion. Investment income from such Fixed Account
assets will be allocated by the Company between itself and the Contracts
participating in the Fixed Account.
 
Investment income from the Fixed Account allocated to the Company includes
compensation for mortality and expense risks borne by the Company in connection
with Fixed Account Contracts. The amount of such investment income allocated to
the Contracts will vary from year to year in the sole discretion of the Company
at such rate or rates as the Company prospectively declares from time to time.
 
The initial rate for any deposit into the Fixed Account is guaranteed for one
year from the date of such deposit. Subsequent renewal rates will be guaranteed
for the calendar quarter. The Company also guarantees that for the life of the
Contract it will credit interest at not less than 3% per year. Any interest
credited to amounts allocated to the Fixed Account in excess of 3% per year will
be determined in the sole discretion of the company. The contract owner assumes
the risk that interest credit to the Fixed Account may not exceed the minimum
guarantee of 3% for any given year.
 
TRANSFERS
 
Transfers from the Fixed Account to any other available investment option(s)
will be permitted twice a year during the 30 days following the semiannual
Contract Date anniversary in an amount of up to 15% of the Fixed Account Value
on the semiannual Contract Date anniversary. (This restriction does not apply to
transfers from the Dollar-Cost Averaging Program.) Amounts previously
transferred from the Fixed Account to the Sub-Accounts may not be transferred
back to the Fixed Account for a period of at least 6 months from the date of
transfer. The Company reserves the right to waive either of these restrictions
in its discretion.
 
Automated transfers from the Fixed Account to any of the Sub-Accounts may begin
at any time. Automated transfers from the Fixed Account may not deplete your
Fixed Account value in a period of less than twelve months from your enrollment
in the Dollar-Cost Averaging program.
 
                                       28
<PAGE>   32
 
                                   APPENDIX A
                  FOR CONTRACTS ISSUED IN THE STATE OF FLORIDA
- --------------------------------------------------------------------------------
 
DEATH BENEFITS
 
DEATH PROCEEDS PRIOR TO THE MATURITY DATE
 
The Enhanced Death Benefit is not available in Florida.
 
STANDARD DEATH BENEFIT.  Under the standard death benefit, if the Annuitant dies
BEFORE AGE 75 and before the Maturity Date, the Company will pay to the
Beneficiary a death benefit in an amount equal to the greatest of (1), (2) or
(3) below, less any applicable premium tax or prior surrenders not previously
deducted:
 
     1) the Contract Value;
 
     2) the total Purchase Payments made under the Contract; or
 
     3) the Contract Value on the latest fifth contract year anniversary
        immediately preceding the date on which the Company receives due proof
        of death.
 
IF THE ANNUITANT DIES ON OR AFTER AGE 75, BUT BEFORE AGE 90 and before the
Maturity Date, the Company will pay to the Beneficiary a death benefit in an
amount equal to the greatest of (1), (2) or (3) below, less any applicable
premium tax or prior surrenders not previously deducted:
 
     1) the Contract Value;
 
     2) the total Purchase Payments made under the Contract; or
 
     3) the Contract Value on the latest fifth contract year anniversary
        occurring on or before the Annuitant's 75th birthday.
 
THE ANNUITY PERIOD
 
MATURITY DATE
 
The maturity date may not be any date beyond the Annuitant's 90th birthday.
 
THE VARIABLE ANNUITY
 
Variable payouts are not permitted in Florida. Contract Owners may only have
their Contract Values applied to provide a Fixed Annuity.
 
Disregard the "Variable Annuity" section described on page 19.
 
ELECTION OF OPTIONS
 
ON THE MATURITY DATE, OR OTHER AGREED-UPON DATE, THE COMPANY WILL PAY AN AMOUNT
PAYABLE UNDER THE CONTRACT IN ACCORDANCE WITH THE PAYMENT OPTION SELECTED BY THE
CONTRACT OWNER. Election of an option must be made in writing in a form
satisfactory to the Company. Any election made during the lifetime of the
Annuitant must be made by the Contract Owner. While the Annuitant is alive, the
Contract Owner may change a Settlement Option election by Written Request at any
time prior to the Maturity Date. Once Annuity or Income Payments have begun, no
further election changes are allowed. During the Annuitant's lifetime, if no
election has been made prior to the Maturity Date, the Company will pay to the
Contract Owner the first of a series of monthly Annuity Payments based on the
life of the Annuitant, in accordance with Annuity Option 2 (Life Annuity with
120 monthly payments assured). For certain tax-qualified contracts, Annuity
Option 4 (Joint and Last Survivor Joint Life Annuity -- Annuity Reduced on Death
of Primary Payee) will be the automatic option as described in the contract.
 
The minimum amount that can be placed under an Annuity or Income Option will be
$2,000 unless the Company consents to a lesser amount. If any monthly periodic
payment due any payee is less than $100.00, the Company reserves the right to
make payments at less frequent intervals, or to pay the Contract Value in one
lump-sum payment.
 
                                       29
<PAGE>   33
 
                                   APPENDIX B
              CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION
- --------------------------------------------------------------------------------
 
The Statement of Additional Information contains more specific information and
financial statements relating to the Separate Account and The Travelers Life and
Annuity Company. A list of the contents of the Statement of Additional
Information is set forth below:
 
        The Insurance Company
        Principal Underwriter
        Distribution and Management Agreement
        Valuation of Assets
        Performance Data
        Independent Accountants
        Financial Statements
 
- --------------------------------------------------------------------------------
 
COPIES OF THE STATEMENT OF ADDITIONAL INFORMATION DATED MAY 1, 1996 (FORM NO.
L-12540S) ARE AVAILABLE WITHOUT CHARGE. TO REQUEST A COPY, PLEASE CLIP THIS
COUPON ON THE DOTTED LINE ABOVE, ENTER YOUR NAME AND ADDRESS IN THE SPACES
PROVIDED BELOW, AND MAIL TO: THE TRAVELERS LIFE AND ANNUITY COMPANY, ANNUITY
INVESTOR SERVICES, ONE TOWER SQUARE, HARTFORD, CONNECTICUT 06183-9061.
 
Name:
- --------------------------------------------------------------------------------
Address:
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                                       30
<PAGE>   34
 
                      THIS PAGE INTENTIONALLY LEFT BLANK.
 
                                       31
<PAGE>   35





                                     PART B

         INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
<PAGE>   36
   

                                    VINTAGE

                      STATEMENT OF ADDITIONAL INFORMATION

                                     dated

                                  May 1, 1996

                                      for

                THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES

                                   ISSUED BY

                     THE TRAVELERS LIFE AND ANNUITY COMPANY

This Statement of Additional Information ("SAI") is not a prospectus but
relates to, and should be read in conjunction with, the Individual Variable
Annuity Contract Prospectus dated May 1, 1996.  A copy of the Prospectus may be
obtained by writing to The Travelers Life and Annuity Company, Annuity
Services, One Tower Square, Hartford, Connecticut 06183-9061, or by calling
1-800-842-8573.

                               TABLE OF CONTENTS

<TABLE>
<S>                                                                                                       <C>
THE INSURANCE COMPANY   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2

PRINCIPAL UNDERWRITER   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2

DISTRIBUTION AND MANAGEMENT AGREEMENT   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2

VALUATION OF ASSETS   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         2

PERFORMANCE INFORMATION   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         3

INDEPENDENT ACCOUNTANTS   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         7

FINANCIAL STATEMENTS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         7
</TABLE>
    

<PAGE>   37
                             THE INSURANCE COMPANY

   
         The Travelers Life and Annuity Company (the "Company"), an indirect
wholly owned subsidiary of Travelers Group Inc., is a stock insurance company
chartered in 1973 in Connecticut and continuously engaged in the insurance
business since that time.  The Company is licensed to conduct a life insurance
business in a majority of the states of the United States, and intends to seek
licensure in the remaining states, except New York.  The Company's Home Office
is located at One Tower Square, Hartford, Connecticut 06183, and its telephone
number is (860) 277-0111.
    

         The Company is a wholly owned subsidiary of The Travelers Insurance
Company, which is indirectly owned, through a wholly owned subsidiary, by
Travelers Group Inc., a financial services holding company engaged, through its
subsidiaries, principally in four business segments:  (i) Investment Services;
(ii) Consumer Finance Services; (iii) Life Insurance Services; and (iv)
Property and Casualty Insurance Services.


                             PRINCIPAL UNDERWRITER

         Tower Square Securities, Inc. ("Tower Square"), an affiliate of the
Company, serves as principal underwriter for Fund BD II and the Contracts.  The
offering is continuous. Tower Square is an indirect wholly owned subsidiary of
Travelers Group Inc. and its principal executive offices are located at One
Tower Square, Hartford, Connecticut.


                     DISTRIBUTION AND MANAGEMENT AGREEMENT

         Under the terms of the Distribution and Management Agreement among
Fund BD II, the Company and Tower Square, the Company provides all
administrative services and mortality and expense risk guarantees related to
variable annuity contracts sold by the Company in connection with the Fund BD
II. Tower Square performs the sales functions related to the Contracts.  The
Company reimburses Tower Square for commissions paid, other sales expenses and
certain overhead expenses connected with sales functions.  The Company also
pays all costs (including costs associated with the preparation of sales
literature); all costs of qualifying Fund BD II and the variable annuity
contract with regulatory authorities; the costs of proxy solicitation; and all
custodian, accountant's and legal fees. The Company also provides without cost
to the Fund BD II all necessary office space, facilities, and personnel to
manage its affairs.


                              VALUATION OF ASSETS

         The value of the assets of each Underlying Fund is determined on each
Valuation Date as of the close of the New York Stock Exchange.  Each security
traded on a national securities exchange is valued at the last reported sale
price on the Valuation Date.  If there has been no sale on that day, then the
value of the security is taken to be the mean between the reported bid and





                                       2
<PAGE>   38
asked prices on the Valuation Date or on the basis of quotations received from
a reputable broker or any other recognized source.

         Any security not traded on a securities exchange but traded in the
over-the-counter-market and for which market quotations are readily available
is valued at the mean between the quoted bid and asked prices on the Valuation
Date or on the basis of quotations received from a reputable broker or any
other recognized source.

         Securities traded on the over-the-counter-market and listed securities
with no reported sales are valued at the mean between the last reported bid and
asked prices or on the basis of quotations received from a reputable broker or
other recognized source.

         Short-term investments for which a quoted market price is available
are valued at market. Short-term investments maturing in more than sixty days
for which there is no reliable quoted market price are valued by "marking to
market" (computing a market value based upon quotations from dealers or issuers
for securities of a similar type, quality and maturity.)  "Marking to market"
takes in account unrealized appreciation or depreciation due to changes in
interest rates or other factors which would influence the current fair values
of such securities.  Short-term investments maturing in sixty days or less for
which there is no reliable quoted market price are valued at amortized cost
which approximates market.

   
                             NET INVESTMENT FACTOR

         The net investment factor is used to measure the investment
performance of a Sub-Account from one Valuation Period to the next.  The net
investment factor for a Sub-Account for any Valuation Period is equal to the
sum of 1.000000 plus the net investment rate (the gross investment rate less
any applicable Sub-Account deductions during the Valuation Period relating to
the Insurance Charge and the Sub-Account Administrative Charge).  The gross
investment rate of a Sub-Account is equal to (a) minus (b) divided by (c)
where:

         (a) = investment income plus capital gains and losses (whether 
               realized or unrealized);

         (b) = any deduction for applicable taxes (presently zero); and

         (c) = the value of the assets of the Underlying Fund at the beginning
               of the Valuation Period.

         The gross investment rate may be either positive or negative.  A
Sub-Account's assets are based on the net asset value of the Underlying Fund,
and investment income includes any distribution whose ex-dividend date occurs
during the Valuation Period.
    

                            PERFORMANCE INFORMATION

From time to time, the Company may advertise several types of historical
performance for Sub-Accounts of Fund BD II.  The Company may advertise the
"standardized average annual total returns" of the Underlying Funds available
through the Separate Account, calculated in a manner





                                       3
<PAGE>   39
prescribed by the Securities and Exchange Commission, as well as the
"non-standardized total return," as described below:

         STANDARDIZED METHOD.  Quotations of average annual total return are
computed according to a formula in which a hypothetical initial investment of
$1,000 is allocated to an Underlying Fund, and then related to ending
redeemable values over one-, five- and ten-year periods, or inception, if an
Underlying Fund has not been in existence for one of the prescribed periods.
These quotations reflect the deduction of all recurring charges during each
period (on a pro rata basis in the case of fractional periods).  The deduction
for the semiannual administrative charge ($15) is converted to a percentage of
assets based on the actual fee collected, divided by the average net assets per
contract sold under the Prospectus to which this Statement of Additional
Information relates.  Each quotation assumes a total redemption at the end of
each period with the assessment of any applicable Contingent Deferred Sales
Charge at that time.

         NON-STANDARDIZED METHOD.  Non-standardized "total return" will be
calculated in a manner similar to "standardized" as describe above.  However,
non-standardized total return will not reflect the deduction of any applicable
Contingent Deferred Sales Charge or the $15 semiannual contract administrative
charge, which, if reflected, would decrease the level of performance shown.
The Contingent Deferred Sales Charge is not reflected because the Contract is
designed for long-term investment.

         GENERAL.  Within the guidelines prescribed by the SEC and the National
Association of Securities Dealers, Inc. ("NASD"), performance information may
be quoted numerically or may be presented in a table, graph or other
illustration. Advertisements may include data comparing performance to
well-known indices of market performance (including, but not limited to, the
Dow Jones Industrial Average, the Standard & Poor's (S&P) 500 Index and the S&P
400 Index, the Lehman Brothers Long T-Bond Index, the Russell 1000, 2000 and
3000 Indices, the Value Line Index, and the Morgan Stanley Capital
International's EAFE Index). Advertisements may also include published
editorial comments and performance rankings compiled by independent
organizations (including, but not limited to, Lipper Analytical Services, Inc.
and Morningstar, Inc.) and publications that monitor the performance of Fund BD
II and the Underlying Funds.

         For Underlying Funds that were in existence prior to the date they
became available under Fund BD II, the standardized average total return and
non-standardized total return quotations will show the investment performance
that such Underlying Funds would have achieved (reduced by the applicable
charges) had they been held available under the Contract for the period quoted.
The total return quotations are based upon historical earnings and are not
necessarily representative of future performance. An Owner's Contract Value at
redemption may be more or less than original cost.

Average annual total returns for each of the Underlying Funds available under
Fund BD II computed according to the standardized and non-standardized methods
for the period ending December 31, 1995 are set forth in the following table.





                                      4
<PAGE>   40
   
                    STANDARDIZED TOTAL RETURN CALCULATIONS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------                  
                                Regular        Since            Enhanced       Since              Inception
                                1 Year         Inception        1 Year         Inception          Date
- ----------------------------------------------------------------------------------------------------------------                  
<S>                             <C>            <C>              <C>            <C>                <C>
Smith Barney Income
  and Growth                     25.50%        14.55%            25.13%        14.22%             6/20/94

Alliance Growth Portfolio        27.27%        20.86%            26.90%        20.51%             6/20/94

American Capital Enterprise
  Portfolio                      25.12%        18.89%            24.74%        18.54%             6/21/94

Smith Barney International
  Equity Portfolio                3.97%       (0.66)%             3.66%       (0.96)%             6/20/94

Smith Barney Pacific Basin
  Portfolio                     (4.81)%       (9.75)%           (5.09)%      (10.01)%             6/21/94

TBC Managed Income
  Portfolio                       8.54%         5.34%             8.23%         5.03%             6/28/94

Putnam Diversified
  Income Portfolio               10.00%         7.06%             9.68%         6.74%             6/20/94

G.T. Global Strategic
  Income Portfolio               12.58%         3.92%            12.25%         3.61%             6/21/94

Smith Barney High
  Income Portfolio               11.68%         6.59%            11.35%         6.28%             6/22/94

MFS Total Return
  Portfolio                      18.21%         9.93%            17.87%         9.61%             6/20/94

Smith Barney Money
  Market Portfolio              (1.83)%       (0.14)%           (2.12)%       (0.44)%             6/20/94

AIM Capital Appreciation
Portfolio                          ---        (9.96)%             ---        (10.02)%             10/10/95

Smith Barney Total
  Return Portfolio               17.43%        12.94%            17.09%        12.61%             12/3//93
</TABLE>
    





                                      5
<PAGE>   41
   
                  NONSTANDARDIZED TOTAL RETURN CALCULATIONS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------                  
                                Regular        Since            Enhanced       Since              Inception
                                1 Year         Inception        1 Year         Inception          Date
- ----------------------------------------------------------------------------------------------------------------                  
<S>                           <C>            <C>              <C>          <C>                <C>
Smith Barney Income
  and Growth Portfolio          31.52%         18.21%           31.15%         17.88%             6/20/94

Alliance Growth Portfolio       33.29%         24.42%           32.92%         24.08%             6/20/94

American Capital Enterprise
  Portfolio                     31.14%         22.48%           30.77%         22.14%             6/21/94

Smith Barney International
  Equity Portfolio               9.98%          3.27%            9.68%          2.98%             6/21/94

Smith Barney Pacific Basin
  Portfolio                      1.21%        (5.99)%            0.93%        (6.25)%             6/21/94

TBC Managed Income
  Portfolio                     14.56%          9.22%           14.24%          8.91%             6/28/94

Putnam Diversified
  Income Portfolio              16.02%         10.84%           15.70%         10.53%             6/20/94

G.T. Global Strategic
  Income Portfolio              18.60%          7.77%           18.26%          7.46%             6/21/94

Smith Barney High
  Income Portfolio              17.70%         10.40%           17.37%         10.09%             6/22/94

MFS Total Return
  Portfolio                     24.23%         13.67%           23.88%         13.35%             6/20/94

Smith Barney Money
  Market Portfolio               4.19%          3.78%            3.89%          3.49%             6/20/94

AIM Capital Appreciation
Portfolio                         ----        (4.21)%            ----         (4.27)%             10/10/95

Smith Barney Total
  Return Portfolio              23.45%         15.49%           23.10%         15.17%             12/3/93
</TABLE>
    





                                      6
<PAGE>   42
                           INDEPENDENT ACCOUNTANTS

   
         Coopers & Lybrand L.L.P., certified public accountants, 100 Pearl
Street, Hartford, Connecticut, are the independent auditors for Fund BD II. 
The services provided to Fund BD II include primarily the examination of the
Fund's financial statements.  The Financial Statements of Fund BD II have been
audited by Coopers & Lybrand L.L.P., as indicated in their report thereon, and
are included herein in reliance upon the authority of said firm as experts in
accounting and auditing.

         The balance sheets of The Travelers Life and Annuity Company (the
"Company") as of December 31, 1995 and 1994 and the statements of operations
and retained earnings and cash flows for the years then ended, have been
included herein in reliance upon the report of KPMG Peat Marwick, LLP,
independent certified public accountants, and upon the authority of said firm
as experts in accounting and auditing.  The report of KPMG Peat Marwick LLP
covering the December 31, 1995 and 1994 financial statements of the Company
refers to a change in the accounting for investments in accordance with
provisions of Statement of Financial Accounting Standards No. 115, "Accounting
for Certain Investments in Debt and Equity Securities," in 1994.

         The statements of operations and retained earnings and cash flows of
the Company for the year ended December 31, 1993 have been included herein in
reliance upon the report dated September 16, 1994 of Coopers & Lybrand L.L.P.,
certified public accountants, and upon the authority of said firm as experts in
accounting and auditing.

    




                                      7
<PAGE>   43




                            THE TRAVELERS FUND BD II
                             FOR VARIABLE ANNUITIES

                      STATEMENT OF ASSETS AND LIABILITIES
                               DECEMBER  31, 1995



<TABLE>
<S>                                                                                   <C>
ASSETS:
  Investments in eligible funds at market value:
    Smith Barney/Travelers Series Fund Inc.:
      Alliance Growth Portfolio, 185,439 shares (cost $2,538,617).................    $   2,496,002
      American Capital Enterprise Portfolio, 97,951 shares (cost $1,282,128)......        1,263,570
      TBC Managed Income Portfolio, 31,455 shares (cost $355,126).................          341,596
      G.T. Global Strategic Income Portfolio, 11,136 shares (cost $122,501).......          121,048
      Smith Barney  High Income Portfolio, 54,613 shares (cost $626,668)..........          605,660
      Smith Barney International Equity Portfolio, 70,849 shares (cost $736,324)..          756,671
      Smith Barney Income and Growth Portfolio, 72,893 shares (cost $935,968).....          937,403
      Smith Barney Money Market Portfolio, 2,886,060 shares (cost $2,886,060).....        2,886,060
      Putnam Diversified Income Portfolio, 94,488 shares (cost $1,096,398)........        1,066,768
      Smith Barney Pacific Basin Portfolio, 5,520 shares (cost $49,167)...........           51,003
      MFS Total Return Portfolio, 91,256 shares (cost $1,085,806).................        1,085,946
      AIM Capital Appreciation Portfolio, 321,132 shares (cost $3,108,343)........        3,082,868
    Smith Barney Series Fund:
      Total Return Portfolio, 77,431 shares (cost $983,136).......................          986,473
                                                                                        -----------
        Total Investments (cost $15,806,242)......................................       15,681,068
                                                                                        -----------
  Receivables:
    Dividends.....................................................................          255,886
    Purchase payments and transfers from other Travelers accounts.................        1,360,447
  Other assets....................................................................              106
                                                                                        -----------
        Total Assets..............................................................       17,297,507
                                                                                        -----------
LIABILITIES:
  Payable for contract surrenders and transfers to other Travelers accounts.......            8,445
  Accrued liabilities.............................................................            2,616
                                                                                        -----------
        Total Liabilities.........................................................           11,061
                                                                                        -----------
NET ASSETS........................................................................      $17,286,446
                                                                                        ===========
</TABLE>

                       See Notes to Financial Statements


                                      -1-

<PAGE>   44




                            THE TRAVELERS FUND BD II
                             FOR VARIABLE ANNUITIES

                            STATEMENT OF OPERATIONS
FOR THE PERIOD NOVEMBER 8, 1995 (DATE OPERATIONS COMMENCED) TO DECEMBER 31, 1995



<TABLE>
<S>                                                                 <C>             <C>
INVESTMENT INCOME:
  Dividends....................................................                     $ 262,043
EXPENSES:
  Insurance charges............................................     $   14,620
  Administrative fees..........................................          1,589
                                                                      --------
    Total expenses.............................................                        16,209
                                                                                    ---------
      Net investment income....................................                       245,834
                                                                                    ---------
REALIZED LOSS AND CHANGE IN UNREALIZED LOSS ON
    INVESTMENTS:
  Realized loss from investment transactions:
    Proceeds from investments sold.............................        136,938
    Cost of investments sold...................................        137,447
                                                                      --------
      Net realized loss........................................                          (509)
  Unrealized loss on investments:
    December 31, 1995..........................................                      (125,174)
                                                                                    ---------
      Net realized loss and change in unrealized loss..........                      (125,683)
                                                                                    ---------
  Net increase in net assets resulting from operations.........                     $ 120,151
                                                                                    =========
</TABLE>

                       See Notes to Financial Statements


                                      -2-

<PAGE>   45




                            THE TRAVELERS FUND BD II
                             FOR VARIABLE ANNUITIES

                       STATEMENT OF CHANGES IN NET ASSETS
FOR THE PERIOD NOVEMBER 8, 1995 (DATE OPERATIONS COMMENCED) TO DECEMBER 31, 1995



<TABLE>
<CAPTION>
                                                                          1995
                                                                       ----------
<S>                                                                  <C>
OPERATIONS:
  Net investment income..........................................    $     245,834
  Net realized loss from investment transactions.................             (509)
  Net change in unrealized loss on investments...................         (125,174)
                                                                     -------------
    Net increase in net assets resulting from operations.........          120,151
                                                                     -------------
UNIT TRANSACTIONS:
  Participant purchase payments
    (applicable to 14,991,745 units).............................       17,056,576
  Participant transfers from other Travelers accounts
    (applicable to 321,920 units)................................          372,855
  Contract surrenders
    (applicable to 1,879 units)..................................           (2,206)
  Participant transfers to other Travelers accounts
    (applicable to 229,855 units)................................         (260,930)
                                                                     -------------
    Net increase in net assets resulting from unit transactions..       17,166,295
                                                                     -------------
    Net increase in net assets...................................       17,286,446

NET ASSETS:
  Beginning of period............................................                -
                                                                     -------------
  End of period..................................................    $  17,286,446
                                                                     =============

</TABLE>

                       See Notes to Financial Statements


                                      -3-

<PAGE>   46




                         NOTES TO FINANCIAL STATEMENTS

1.  SIGNIFICANT ACCOUNTING POLICIES

    The Travelers Fund BD II for Variable Annuities ("Fund BD II") is a
    separate account of The Travelers Life and Annuity Company ("Travelers
    Life"), which is a wholly owned subsidiary of The Travelers Insurance
    Company, an indirect wholly owned subsidiary of Travelers Group Inc., and
    is available for funding certain variable annuity contracts issued by
    Travelers Life.  Fund BD II is registered under the Investment Company Act
    of 1940, as amended, as a unit investment trust.
        
    Participant purchase payments applied to Fund BD II are invested in one or
    more eligible funds in accordance with the selection made by the contract
    owner.  As of December 31, 1995, the eligible funds available under Fund BD
    II are: Alliance Growth Portfolio, American Capital Enterprise Portfolio,
    TBC Managed Income Portfolio, G.T. Global Strategic Income Portfolio, Smith
    Barney High Income Portfolio, Smith Barney International Equity Portfolio,
    Smith Barney Income and Growth Portfolio, Smith Barney Money Market
    Portfolio, Putnam Diversified Income Portfolio, Smith Barney Pacific Basin
    Portfolio, MFS Total Return Portfolio, and AIM Capital Appreciation
    Portfolio of Smith Barney/Travelers Series Fund Inc.; and Total Return
    Portfolio of Smith Barney Series Fund.  Smith Barney/Travelers Series Fund
    Inc. is incorporated under Maryland law.  Smith Barney Series Fund is
    registered as a Massachusetts business trust.  Both funds are managed by
    Smith Barney Mutual Funds Management Inc., an indirect wholly owned
    subsidiary of Travelers Group Inc.
        
    The following is a summary of significant accounting policies consistently
    followed by Fund BD II in the preparation of its financial statements.
        
    SECURITY VALUATION.  Investments are valued daily at the net asset values
    per share of the underlying funds.
        
    FEDERAL INCOME TAXES.  The operations of Fund BD II form a part of the
    total operations of Travelers Life and are not taxed separately.  Travelers
    Life is taxed as a life insurance company under the Internal Revenue Code
    of 1986, as amended (the "Code").  Under existing federal income tax law,
    no taxes are  payable on the investment income of Fund BD II.  Fund BD II
    is not taxed as  a "regulated investment company" under Subchapter M of the
    Code.
        
    OTHER. The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities and
    disclosure of contingent assets and liabilities at the date of the financial
    statements and the reported amounts of revenues and expenses during the
    reporting period.  Actual results could differ from those estimates.

    Security transactions are accounted for on the trade date.  Dividend income
    is recorded on the ex-dividend date.
        
2.  INVESTMENTS

    Purchases and sales of investments aggregated $15,943,689 and $136,938,
    respectively, for the period ended December 31, 1995.  Realized gains and
    losses from investment transactions are reported on an identified-cost
    basis. The cost of investments in eligible funds was $15,806,242 at
    December 31, 1995. Gross unrealized appreciation for all investments at
    December 31, 1995 was $27,095.  Gross unrealized depreciation for all
    investments at December 31, 1995 was $152,269.
        
3.  CONTRACT CHARGES

    Insurance charges are paid to Travelers Life for the mortality and expense
    risks assumed by Travelers Life.  For contracts with a standard death
    benefit provision, these charges are equivalent to 1.02% of the average net
    assets of Fund BD II on an annual basis.  For contracts with an enhanced
    death benefit provision, these charges are equivalent to 1.30% of the
    average net assets of Fund BD II on an annual basis.
        
    For contracts in the accumulation phase with a contract value less than
    $40,000, an annual charge of $30 (prorated for partial periods) is deducted
    from participant account balances and paid to Travelers Life to cover
    contract administrative charges.
        
    Administrative fees are paid to Travelers Life for administrative expenses
    incurred by Travelers Life. This charge is equivalent to 0.15% of the
    average net assets of Fund BD II on an annual basis.
        

                                      -4-

<PAGE>   47




                   NOTES TO FINANCIAL STATEMENTS - CONTINUED

No sales charge is deducted from participant purchase payments when they are
received.  However, The Travelers generally assesses a contingent deferred
sales charge of up to 6% if a participant's purchase payment is surrendered
within six years of  its payment date .  No deductions were taken for the
period ended December 31, 1995.

4.  NET CONTRACT OWNERS' EQUITY


<TABLE>
<CAPTION>
                                                               DECEMBER 31, 1995
                                                ----------------------------------------------
                                                ACCUMULATION         UNIT             NET
                                                   UNITS             VALUE           ASSETS
                                                ------------       --------        -----------
<S>                                               <C>              <C>            <C>
Smith Barney/Travelers Series Fund Inc.:
  Alliance Growth Portfolio
    Standard...............................       1,573,668        $  1.396       $ 2,196,422
    Enhanced...............................         452,737           1.390           629,207
  American Capital Enterprise Portfolio
    Standard...............................         764,534           1.362         1,041,231
    Enhanced...............................         329,130           1.356           446,338
  TBC Managed Income Portfolio
    Standard...............................         225,876           1.142           257,885
    Enhanced...............................          89,569           1.137           101,831
  G.T. Global Strategic Income Portfolio
    Standard...............................          32,765           1.121            36,716
    Enhanced...............................          79,526           1.116            88,736
  Smith Barney High Income Portfolio
    Standard...............................         242,593           1.162           281,962
    Enhanced...............................         331,521           1.157           383,676
  Smith Barney International Equity
    Portfolio
    Standard...............................         556,129           1.050           584,053
    Enhanced...............................         200,940           1.046           210,127
  Smith Barney Income and Growth Portfolio
    Standard...............................         596,201           1.291           769,568
    Enhanced...............................         146,469           1.285           188,253
  Smith Barney Money Market Portfolio
    Standard...............................       2,373,923           1.058         2,511,927
    Enhanced...............................         819,856           1.054           863,812
  Putnam Diversified Income Portfolio
    Standard...............................         823,783           1.170           963,857
    Enhanced...............................         126,460           1.165           147,332
  Smith Barney Pacific Basin Portfolio
    Standard...............................          37,278           0.910            33,928
    Enhanced...............................          19,544           0.906            17,712
  MFS Total Return Portfolio
    Standard...............................         912,547           1.216         1,109,536
    Enhanced...............................         101,550           1.211           122,945
  AIM Capital Appreciation Portfolio
    Standard...............................       2,536,732           0.958         2,429,736
    Enhanced...............................         908,266           0.957           869,420

Smith Barney Series Fund:
  Total Return Portfolio
    Standard...............................         651,440           1.251           814,618
    Enhanced...............................         148,894           1.247           185,618
                                                                                -------------
Net Contract Owners' Equity                                                     $  17,286,446
                                                                                =============
</TABLE>



                                      -5-

<PAGE>   48




                   NOTES TO FINANCIAL STATEMENTS - CONTINUED

5.  SCHEDULE OF FUND BD II OPERATIONS AND CHANGES IN NET ASSETS
    FOR THE PERIOD NOVEMBER 8, 1995 (DATE OPERATIONS COMMENCED) TO DECEMBER 31,
    1995


<TABLE>
<CAPTION>
                                                                            AMERICAN         TBC        G.T. GLOBAL        SMITH
                                                             ALLIANCE       CAPITAL        MANAGED       STRATEGIC         BARNEY
                                                              GROWTH       ENTERPRISE      INCOME         INCOME        HIGH INCOME
                                                            PORTFOLIO      PORTFOLIO      PORTFOLIO      PORTFOLIO       PORTFOLIO
                                                            ----------     ----------     ---------     -----------     -----------
<S>                                                         <C>            <C>            <C>             <C>            <C>
INVESTMENT INCOME:                                                                                               
Dividends..............................................     $   71,580     $   38,960     $  18,181       $  4,427       $  27,093
                                                            ----------     ----------     ---------       --------       ---------
                                                                                   
EXPENSES:                                                                                                             
Insurance charges......................................          2,554          1,306           252            102             283
Administrative fees....................................            275            135            35             12              39
                                                            ----------     ----------     ---------       --------       ---------
  Net investment income (loss).........................         68,751         37,519        17,894          4,313          26,771
                                                            ----------     ----------     ---------       --------       ---------
                                                                                   
REALIZED GAIN (LOSS) AND CHANGE IN UNREALIZED                                                                         
GAIN (LOSS) ON INVESTMENTS:                                                                                           
Realized gain (loss) from investment transactions:                                                                    
  Proceeds from investments sold.......................         55,534            155            60             64             142
  Cost of investments sold.............................         56,573            158            60             63             144
                                                            ----------     ----------     ---------       --------       ---------
  Net realized gain (loss).............................         (1,039)            (3)            -              1              (2)
Change in unrealized gain (loss) on investments:                                                                      
  Unrealized gain (loss) beginning of period...........              -              -             -              -               -
  Unrealized gain (loss) end of period.................        (42,615)       (18,558)      (13,530)        (1,453)        (21,008)
                                                            ----------     ----------     ---------       --------       ---------
  Net change in unrealized gain (loss) for the period          (42,615)       (18,558)      (13,530)        (1,453)        (21,008)
                                                            ----------     ----------     ---------       --------       ---------
    Net increase (decrease) in net assets                                                                                 
      resulting from operations........................         25,097         18,958         4,364          2,861           5,761
                                                            ----------     ----------     ---------       --------       ---------
                                                                                   
UNIT TRANSACTIONS:                                                                                                    
Participant purchase payments..........................      2,815,148      1,430,843       275,352        122,591         659,877
Participant transfers from other Travelers accounts             67,993         37,768        80,000              -               -
Contract surrenders....................................           (503)             -             -              -               -
Participant transfers to other Travelers accounts......        (82,106)             -             -              -               -
                                                            ----------     ----------     ---------       --------       ---------
Net increase in net assets resulting from                                                                             
unit transactions......................................      2,800,532      1,468,611       355,352        122,591         659,877
                                                            ----------     ----------     ---------       --------       ---------
Net increase  in net assets............................      2,825,629      1,487,569       359,716        125,452         665,638
                                                                                   
NET ASSETS:                                                                                                           
Beginning of period....................................              -              -             -              -               -
                                                            ----------     ----------     ---------       --------       ---------
End of period..........................................     $2,825,629     $1,487,569     $ 359,716       $125,452       $ 665,638
                                                            ==========     ==========     =========       ========       =========
</TABLE>



                                      -6-

<PAGE>   49




                   NOTES TO FINANCIAL STATEMENTS - CONTINUED


<TABLE>
<CAPTION>
    SMITH         SMITH       SMITH
    BARNEY       BARNEY       BARNEY        PUTNAM           SMITH
INTERNATIONAL    INCOME       MONEY       DIVERSIFIED       BARNEY            MFS         AIM CAPITAL 
    EQUITY      AND GROWTH    MARKET        INCOME       PACIFIC BASIN   TOTAL RETURN    APPRECIATION   TOTAL RETURN
  PORTFOLIO     PORTFOLIO    PORTFOLIO     PORTFOLIO       PORTFOLIO       PORTFOLIO       PORTFOLIO     PORTFOLIO      COMBINED
- -------------   ----------   ---------    -----------    -------------   ------------    ------------   ------------    --------
  <C>            <C>         <C>           <C>               <C>          <C>             <C>             <C>          <C>
  $    836       $ 15,676    $    8,627    $   44,601        $   149      $   26,481      $    3,038      $   2,394    $   262,043
  --------       --------    ----------    ----------        -------      ----------      ----------      ---------    -----------
       751            759         2,031           704             48             857           4,240            733         14,620
        83             98           275           100              6             127             313             91          1,589
  --------       --------    ----------    ----------        -------      ----------      ----------      ---------    -----------
         2         14,819         6,321        43,797             95          25,497          (1,515)         1,570        245,834
  --------       --------    ----------    ----------        -------      ----------      ----------      ---------    -----------
    35,908            396        44,352            21             19              62              90            135        136,938
    35,387            385        44,352            21             18              61              93            132        137,447
  --------       --------    ----------    ----------        -------      ----------      ----------      ---------    -----------
       521             11             -             -              1               1              (3)             3           (509)
         -              -             -             -              -               -               -              -              -
    20,347          1,435             -       (29,630)         1,836             140         (25,475)         3,337       (125,174)
  --------       --------    ----------    ----------        -------      ----------      ----------     ----------    ----------- 
    20,347          1,435             -       (29,630)         1,836             140         (25,475)         3,337       (125,174)
  --------       --------    ----------    ----------        -------      ----------      ----------     ----------    -----------
    20,870         16,265         6,321        14,167          1,932          25,638         (26,993)         4,910        120,151
  --------       --------    ----------    ----------        -------      ----------      ----------     ----------    -----------
   760,996        911,643     3,527,872     1,086,983         49,035       1,186,910       3,256,149        973,177     17,056,576
    12,389         29,913         8,446        15,623            673          22,680          72,615         24,755        372,855
       (75)             -             -             -              -            (627)           (500)          (501)        (2,206)
         -              -      (166,900)       (5,584)             -          (2,120)         (2,115)        (2,105)      (260,930)
  --------       --------    ----------    ----------        -------      ----------      ----------     ----------    -----------
   773,310        941,556     3,369,418     1,097,022         49,708       1,206,843       3,326,149        995,326     17,166,295
  --------       --------    ----------    ----------        -------      ----------      ----------     ----------    -----------
   794,180        957,821     3,375,739     1,111,189         51,640       1,232,481       3,299,156      1,000,236     17,286,446
         -              -             -             -              -               -               -              -              -
  --------       --------    ----------    ----------        -------      ----------      ----------     ----------    ----------- 
  $794,180       $957,821     3,375,739    $1,111,189        $51,640      $1,232,481      $3,299,156     $1,000,236    $17,286,446
  ========       ========    ==========    ==========        =======      ==========      ==========     ==========    ===========
 </TABLE>



                                      -7-

<PAGE>   50




                   NOTES TO FINANCIAL STATEMENTS - CONTINUED

6.  SCHEDULE OF ACCUMULATION UNITS FOR FUND BD II
    FOR THE PERIOD NOVEMBER 8, 1995 (DATE OPERATIONS COMMENCED) TO DECEMBER 31,
    1995


<TABLE>
<CAPTION>
                                                       ALLIANCE      AMERICAN CAPITAL    TBC MANAGED       G.T. GLOBAL
                                                        GROWTH          ENTERPRISE          INCOME       STRATEGIC INCOME
                                                      PORTFOLIO         PORTFOLIO         PORTFOLIO         PORTFOLIO
                                                      ---------      ----------------    -----------     ----------------
<S>                                                   <C>               <C>                <C>               <C>
Accumulation units beginning of period........                -                 -                -                 -
Accumulation units purchased and
  transferred from other Travelers accounts...        2,088,195         1,093,664          315,445           112,291
Accumulation units redeemed and
  transferred to other Travelers accounts.....          (61,790)                -                -                 -
                                                      ---------         ---------          -------           -------
Accumulation units end of period..............        2,026,405         1,093,664          315,445           112,291
                                                      =========         =========          =======           =======

                                                     SMITH BARNEY      SMITH BARNEY      SMITH BARNEY      SMITH BARNEY
                                                     HIGH INCOME      INTERNATIONAL       INCOME AND       MONEY MARKET
                                                      PORTFOLIO      EQUITY PORTFOLIO  GROWTH PORTFOLIO     PORTFOLIO
                                                     ------------    ----------------  ----------------    ------------
Accumulation units beginning of period........                -                 -                -                  -
Accumulation units purchased and
  transferred from other Travelers accounts...          574,114           757,142          742,670          3,351,749
Accumulation units redeemed and
  transferred to other Travelers accounts.....                -               (73)               -           (157,970)
                                                        -------           -------          -------          ---------
Accumulation units end of period..............          574,114           757,069          742,670          3,193,779
                                                        =======           =======          =======          =========

                                                        PUTNAM         SMITH BARNEY          MFS           AIM CAPITAL
                                                     DIVERSIFIED      PACIFIC BASIN      TOTAL RETURN      APPRECIATION
                                                   INCOME PORTFOLIO     PORTFOLIO         PORTFOLIO         PORTFOLIO
                                                   ----------------   -------------      ------------      ------------
Accumulation units beginning of period........                -                 -                 -                 -
Accumulation units purchased and
  transferred from other Travelers accounts...          955,065            56,822         1,016,359         3,447,731
Accumulation units redeemed and
  transferred to other Travelers accounts.....           (4,822)                -            (2,262)           (2,733)
                                                        -------            ------         ---------         ---------
Accumulation units end of period..............          950,243            56,822         1,014,097         3,444,998
                                                        =======            ======         =========         =========

                                                     TOTAL RETURN
                                                       PORTFOLIO
                                                     ------------
Accumulation units beginning of period........                -
Accumulation units purchased and
  transferred from other Travelers accounts...          802,418
Accumulation units redeemed and
  transferred to other Travelers accounts.....           (2,084)
                                                        -------
Accumulation units end of period..............          800,334
                                                        =======
</TABLE>



                                      -8-

<PAGE>   51







                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Owners of Variable Annuity Contracts of
     The Travelers Fund BD II for Variable Annuities:

We have audited the accompanying statement of assets and liabilities of The
Travelers Fund BD II for Variable Annuites as of December 31, 1995, and the
related statements of operations and changes in net assets for the period
November 8, 1995 (date operations commenced) to December 31, 1995.  These
financial statements are the responsibility of management.  Our responsibility
is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  Our
procedures included confirmation of shares owned as of December 31, 1995, by
correspondence with the underlying funds.  An audit also includes assessing the
accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation.  We believe
that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Travelers Fund BD II for
Variable Annuities as of December 31, 1995, the results of its operations and
the changes in its net assets for the period November 8, 1995 (date operations
commenced) to December 31, 1995, in conformity with generally accepted
accounting principles.


COOPERS & LYBRAND L.L.P.


Hartford, Connecticut
February 16, 1996

                                      -9-
<PAGE>   52
                          Independent Auditors' Report



The Board of Directors and Shareholder of
The Travelers Life and Annuity Company:


We have audited the accompanying balance sheet of The Travelers Life and
Annuity Company as of December 31, 1995 and 1994, and the related statements of
operations and retained earnings and cash flows for the years then ended.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Travelers Life and Annuity
Company as of December 31, 1995 and 1994, and the results of its operations and
its cash flows for the years then ended, in conformity with generally accepted
accounting principles.

As discussed in note 3 to the financial statements, the Company adopted the
provisions of Statement of Financial Accounting Standards No. 115, "Accounting
for Certain Investments in Debt and Equity Securities," in 1994.




                                                        /s/KPMG Peat Marwick LLP
Hartford, Connecticut
January 16, 1996





                                        7
<PAGE>   53
                                        
                       Report of Independent Accountants



To the Board of Directors and Shareholder of
  The Travelers Life and Annuity Company:


We have audited the statements of operations and retained earnings and cash
flows of The Travelers Life and Annuity Company for the year ended December 31,
1993.  These  financial statements are the responsibility of Company
management.  Our responsibility is to express an opinion on these financial
statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the results of operations and cash flows of The 
Travelers Life and Annuity Company for the year ended December 31, 1993 in 
conformity with generally accepted accounting principles.





/s/ COOPERS & LYBRAND L.L.P.
Hartford, Connecticut
September 16, 1994





                                        8
<PAGE>   54
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                 STATEMENT OF OPERATIONS AND RETAINED EARNINGS


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
(for the year ended December 31, in thousands)                    1995             1994     |       1993
- --------------------------------------------------------------------------------------------|-----------
<S>                                                         <C>              <C>            |  <C>
REVENUES                                                                                    |
Premiums                                                    $    2,652       $    3,498     | $    4,524
Net investment income                                           63,209           66,093     |     58,044
Realized investment gains (losses)                              18,713           (2,074)    |     11,955
Other                                                           17,466           18,702     |      9,102
- --------------------------------------------------------------------------------------------|-----------
                                                               102,040           86,219     |     83,625
- --------------------------------------------------------------------------------------------|-----------
                                                                                            |
BENEFITS AND EXPENSES                                                                       |
Current and future insurance benefits                           52,390           55,596     |     67,489
Amortization of deferred acquisition costs                                                  |
  and value of insurance in force                                1,563                -     |          -
Other operating expenses                                         4,651            2,758     |      3,075
- --------------------------------------------------------------------------------------------|-----------
                                                                58,604           58,354     |     70,564
- --------------------------------------------------------------------------------------------|-----------
                                                                                            |
Income before federal income taxes                              43,436           27,865     |     13,061
- --------------------------------------------------------------------------------------------|-----------
                                                                                            |
Federal income taxes:                                                                       |
  Current                                                        2,555            4,742     |     22,124
  Deferred                                                      11,964            4,798     |    (22,672)
- --------------------------------------------------------------------------------------------|-----------
                                                                14,519            9,540     |       (548)
- --------------------------------------------------------------------------------------------|-----------
Net income                                                      28,917           18,325     |     13,609
Retained earnings beginning of year                            128,990          110,665     |     97,034
Preference stock tax benefit allocated by parent                     -                -     |         22
- --------------------------------------------------------------------------------------------|-----------
Retained earnings end of year                               $  157,907       $  128,990     | $  110,665
- --------------------------------------------------------------------------------------------------------
</TABLE>





                       See notes to financial statements.





                                        9
<PAGE>   55
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                                 BALANCE SHEET


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
(at December 31, in thousands)                                                        1995                 1994
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                            <C>                <C>
ASSETS
Fixed maturities, available for sale at market
  (cost,  $678,293; $624,347)                                                  $    724,639       $    559,142
Equity securities, at market (cost, $9,453; $14,252)                                 13,099             16,064
Mortgage loans                                                                      125,813            152,359
Real estate held for sale, net of accumulated depreciation of $524; $337              8,995              6,810
Short-term securities                                                                51,381             44,472
Other investments                                                                    65,805             72,190
- ---------------------------------------------------------------------------------------------------------------
         Total investments                                                          989,732            851,037
- ---------------------------------------------------------------------------------------------------------------
Cash                                                                                      -                296
Investment income accrued                                                            11,030             10,211
Premium balances receivable                                                           2,277                  -
Reinsurance recoverables                                                                718                573
Deferred acquisition costs and value of insurance in force                           22,560             21,014
Deferred federal income taxes                                                        41,158             94,315
Separate accounts                                                                   886,688            820,384
Current federal income taxes                                                          6,691                  -
Other assets                                                                          3,785              3,539
- ---------------------------------------------------------------------------------------------------------------
         Total assets                                                          $  1,964,639       $  1,801,369
- ---------------------------------------------------------------------------------------------------------------

LIABILITIES
Future policy benefits                                                         $    671,027       $    691,108
Contractholder funds                                                                 11,947                  -
Current federal income taxes                                                              -             26,071
Separate accounts                                                                   856,867            808,181
Other liabilities                                                                    61,247             17,889
- ---------------------------------------------------------------------------------------------------------------
         Total liabilities                                                        1,601,088          1,543,249
- ---------------------------------------------------------------------------------------------------------------

SHAREHOLDER'S EQUITY
Common stock, par value $100; 100,000
  shares authorized, 30,000 issued and outstanding                                    3,000              3,000
Additional paid-in capital                                                          167,314            167,354
Retained earnings                                                                   157,907            128,990
Unrealized investment gains (losses), net of taxes                                   35,330            (41,224)
- ---------------------------------------------------------------------------------------------------------------
         Total shareholder's equity                                                 363,551            258,120
- ---------------------------------------------------------------------------------------------------------------

         Total liabilities and shareholder's equity                            $  1,964,639       $  1,801,369
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

                       See notes to financial statements.





                                       10
<PAGE>   56
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                            STATEMENT OF CASH FLOWS
                          Increase (Decrease) in Cash


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
(for the year ended December 31, in thousands)                    1995             1994   |         1993
- ------------------------------------------------------------------------------------------|-------------
<S>                                                         <C>              <C>          |   <C>
CASH FLOWS FROM OPERATING ACTIVITIES                                                      |
  Premiums collected                                        $    1,950       $    3,498   |   $    4,524
  Net investment income received                                66,219           57,240   |       53,944
  Benefits and claims paid                                     (71,710)         (72,298)  |      (74,660)
  Operating expenses paid                                       (3,013)          (4,400)  |       (3,249)
  Income taxes refunded (paid)                                 (35,305)           1,030   |      (10,661)
  Trading account investments, (purchases) sales, net                -                -   |       35,093
  Other                                                         (6,772)          22,507   |         (683)
- ------------------------------------------------------------------------------------------|-------------
      Net cash provided by (used in) operating activities      (48,631)           7,577   |        4,308
- ------------------------------------------------------------------------------------------|-------------
CASH FLOWS FROM INVESTING ACTIVITIES                                                      |
  Investment repayments                                                                   |
    Fixed maturities                                            11,752           29,043   |       29,479
    Mortgage loans                                              24,137           60,260   |       53,835
  Proceeds from investments sold, including real estate                                   |
     held for sale                                                                        |
    Fixed maturities                                           459,971           41,671   |      46,001
    Equity securities                                           11,823            9,373   |       7,676
    Mortgage loans                                               7,013           23,327   |      11,835
    Real estate held for sale                                        -           34,181   |       26,014
  Investments in                                                                          |
    Fixed maturities                                          (515,098)        (204,412)  |     (206,682)
    Equity securities                                             (156)            (375)  |       (5,280)
    Mortgage loans                                              (4,890)          (5,607)  |            -
  Short-term securities, (purchases) sales, net                 (5,051)          (1,146)  |      (16,430)
  Other investments, (purchases) sales, net                      9,274              682   |       46,595
  Securities transactions in course of settlement               45,727            5,722   |        1,133
- ------------------------------------------------------------------------------------------|-------------
      Net cash provided by (used in) investing activities       44,502           (7,281)  |       (5,824)
- ------------------------------------------------------------------------------------------|-------------
CASH FLOWS FROM FINANCING ACTIVITIES                                                      |
  Contractholder fund deposits                                   5,707                -   |            -
  Contractholder fund withdrawals                               (1,874)               -   |            -
- ------------------------------------------------------------------------------------------|-------------
      Net cash provided by financing activities                  3,833                -   |            -
- ------------------------------------------------------------------------------------------|-------------
Net increase (decrease) in cash                             $     (296)      $      296   |   $   (1,516)
- --------------------------------------------------------------------------------------------------------
Cash at December 31                                         $        -       $      296       $        -
- --------------------------------------------------------------------------------------------------------
</TABLE>





                       See notes to financial statements.





                                       11
<PAGE>   57
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                         NOTES TO FINANCIAL STATEMENTS



1.     NATURE OF OPERATIONS

       The Travelers Life and Annuity Company (the Company) is a wholly owned
       subsidiary of The Travelers Insurance Company (TIC), which is an
       indirect, wholly owned subsidiary of Travelers Group Inc. (Travelers).

       The Company primarily writes single premium group annuity close-out
       contracts and individual structured settlement annuities.  The single
       premium group annuity contracts are typically purchased by
       employer-sponsored pension plans upon termination of the plan, asset
       reversion or other significant plan changes.  The individual structured
       settlement contracts are purchased by affiliates, The Travelers
       Indemnity Company and its subsidiaries, in connection with the
       settlement of certain of its policyholder obligations.  In 1995, the
       Company also commenced writing individual life and deferred annuity
       business.

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Significant accounting policies used in the preparation of the
       accompanying financial statements follow.

       Basis of presentation

       In December 1992, Primerica Corporation (Primerica) acquired
       approximately 27% of The Travelers Corporation's common stock (the 27%
       Acquisition).  The 27% Acquisition was accounted for as a purchase.
       Effective December 31, 1993, Primerica acquired the approximately 73% of
       The Travelers Corporation common stock which it did not already own, and
       The Travelers Corporation was merged into Primerica, which was renamed
       Travelers Group Inc.  This was effected through the exchange of .80423
       shares of Travelers common stock for each share of The Travelers
       Corporation common stock (the Merger).  All subsidiaries of The
       Travelers Corporation were contributed to The Travelers Insurance Group
       Inc. (TIGI).

       The 27% Acquisition and the Merger were accounted for as a "step
       acquisition", and the purchase accounting adjustments were "pushed down"
       as of December 31, 1993 to the subsidiaries of TIGI, including the
       Company, and reflect adjustments of assets and liabilities of the
       Company to their fair values determined at each acquisition date (i.e.,
       27% of values at December 31, 1992 as carried forward and 73% of the
       values at December 31, 1993).  These assets and liabilities were
       recorded at December 31, 1993 based upon management's then best estimate
       of their fair values at the respective dates.  Evaluation and appraisal
       of assets and liabilities, including investments, the value of insurance
       in force, other insurance assets and liabilities and related deferred
       federal income taxes was completed during 1994.  The excess of the 27%
       share of assigned value of identifiable net assets over cost at December
       31, 1992, which was allocated to the Company through "pushdown"
       accounting, was approximately $1.3 million and is being amortized over
       ten years on a straight-line basis.

       The statements of operations and retained earnings and of cash flows and
       the related accompanying notes for the years ended December 31, 1995 and
       1994, which are presented on a purchase accounting basis, are separated
       from the corresponding 1993 information, which is presented on a
       historical accounting basis, to indicate the difference in valuation
       bases.





                                       12
<PAGE>   58
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

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

       Certain prior year amounts have been reclassified to conform with the
       1995 presentation.

       Investments

       Fixed maturities include bonds, notes and redeemable preferred stocks.
       Fixed maturities are valued based upon quoted market prices, or if
       quoted market prices are not available, discounted expected cash flows
       using market rates commensurate with the credit quality and maturity of
       the investment.  Fixed maturities are classified as "available for sale"
       and are reported at fair value, with unrealized gains and losses, net of
       income taxes, charged or credited directly to shareholder's equity.

       Equity securities, which include common and nonredeemable preferred
       stocks, are carried at market values that are based primarily on quoted
       market prices.  Changes in market values of equity securities are
       charged or credited directly to shareholder's equity, net of applicable
       income taxes.

       Mortgage loans are carried at amortized cost.  For mortgage loans that
       are determined to be impaired, a reserve is established for the
       difference between the amortized cost and fair market value of the
       underlying collateral.  Impaired loans were insignificant at December
       31, 1995.

       Real estate held for sale is carried at the lower of cost or fair value
       less estimated costs to sell.  Fair value was established at time of
       foreclosure by appraisers, either internal or external, using discounted
       cash flow analyses and other acceptable techniques.  Thereafter, an
       allowance for losses on real estate held for sale is established if the
       carrying value of the property exceeds its current fair value less
       estimated costs to sell.  There was no such allowance at December 31,
       1995.

       Accrual of income is suspended on fixed maturities or mortgage loans
       that are in default, or on which it is likely that future payments will
       not be made as scheduled.  Interest income on investments in default is
       recognized only as payment is received.

       Investment Gains and Losses

       Realized investment gains and losses are included as a component of
       pretax revenues based upon specific identification of the investments
       sold on the trade date and, prior to the Merger, included adjustments to
       investment valuation reserves.  These adjustments reflected changes
       considered to be other than temporary in the net realizable value of
       investments.  Also included are gains and losses arising from the
       remeasurement of the local currency value of foreign investments to U.S.
       dollars, the functional currency of the Company.





                                       13
<PAGE>   59
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

       Separate Accounts

       Separate account liabilities primarily represent structured settlement
       annuity obligations, which provide guaranteed levels of return or
       benefits to contractholders.  The separate account assets supporting
       these obligations, which are legally segregated and are not subject to
       claims that arise out of any other business of the Company, are carried
       at amortized cost.  Earnings on structured settlement contracts,
       generally net investment income less policyholder benefits and operating
       expenses, are included in other revenues.

       In addition, the Company has other separate accounts, representing funds
       for which investment income and investment gains and losses accrue
       directly to, and investment risk is borne by, the contractholders.  Each
       of these accounts have specific investment objectives.  The assets and
       liabilities of these accounts are carried at market value, and amounts
       assessed to the contractholders for management services are included in
       revenues.  Deposits, net investment income and realized investment gains
       and losses for these accounts are excluded from revenues, and related
       liability increases are excluded from benefits and expenses.

       Deferred Acquisition Costs and Value of Insurance In Force

       Costs of acquiring individual life insurance and annuity business,
       principally commissions and certain expenses related to policy issuance,
       underwriting and marketing, all of which vary with and are primarily
       related to the production of new business, are deferred.  Acquisition
       costs relating to traditional life insurance are amortized over the
       period of anticipated premiums; universal life in relation to estimated
       gross profits; and annuity contracts employing a level yield method.  A
       10- to 25-year amortization period is used for life insurance, and a 10-
       to 15-year period is employed for annuities.  Deferred acquisition costs
       are reviewed periodically for recoverability to determine if any
       adjustment is required.

       The value of insurance in force represents the actuarially determined
       present value of anticipated profits to be realized from annuities
       contracts at the date of the Merger using the same assumptions that were
       used for computing related liabilities where appropriate.  The value of
       insurance in force was the actuarially determined present value of the
       projected future profits discounted at an interest rate of 16% for the
       business acquired.  The value of the business in force is amortized over
       the contract period using current interest crediting rates to accrete
       interest and using an amortization method based on a level yield method.
       The value of insurance in force is reviewed periodically for
       recoverability to determine if any adjustment is required.

       Future Policy Benefits

       Benefit reserves represent liabilities for future insurance policy
       benefits.  Benefit reserves for life insurance and annuity policies have
       been computed based upon mortality, morbidity, persistency and interest
       assumptions applicable to these coverages, which range from 4.5% to
       7.5%, including a provision for adverse deviation.  These assumptions
       consider Company experience and industry standards and may be revised if
       it is determined that the future experience will differ substantially
       from that previously assumed.  The assumptions vary by plan, age at
       issue, year of issue and duration.





                                       14
<PAGE>   60
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

       Contractholder Funds

       Contractholder funds represent receipts from the issuance of universal
       life and certain individual annuity contracts.  Such receipts are
       considered deposits on investment contracts that do not have substantial
       mortality or morbidity risk.  Account balances are also increased by
       interest credited and reduced by withdrawals, mortality charges and
       administrative expenses charged to the contractholders.  Calculations of
       contractholder account balances reflect lapse, withdrawal and interest
       rate assumptions based on contract provisions, the Company's experience
       and industry standards.  Interest rates credited to contractholder funds
       range from 4.2% to 6.5%.

       Permitted Statutory Accounting Practices

       The Company, domiciled in the State of Connecticut, prepares statutory
       financial statements in accordance with the accounting practices
       prescribed or permitted by the State of Connecticut Insurance
       Department.  Prescribed statutory accounting practices include a variety
       of publications of the National Association of Insurance Commissioners
       as well as state laws, regulations, and general administrative rules.
       Permitted statutory accounting practices encompass all accounting
       practices not so prescribed.  The impact of any permitted accounting
       practices on the statutory surplus of the Company is not material.

       Premiums

       Premiums are recognized as revenues when due.  Reserves are established
       for the portion of premiums that will be earned in future periods.

       Other Revenues

       Other revenues include surrender, mortality and administrative charges
       and fees as earned on investment and other insurance contracts.  Other
       revenues also include structured settlement policyholder revenues, which
       relate to contracts issued through a separate account of the Company,
       net of the related policyholder benefits and expenses.

       Federal Income Taxes

       The provision for federal income taxes is comprised of two components,
       current income taxes and deferred income taxes.  Deferred federal income
       taxes arise from changes during the year in cumulative temporary
       differences between the tax basis and book basis of assets and
       liabilities.  The deferred federal income tax asset is recognized to the
       extent that future realization of the tax benefit is more likely than
       not, with a valuation allowance for the portion that is not likely to be
       recognized.





                                       15
<PAGE>   61
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued

       Accounting Standards not yet Adopted

       Statement of Financial Accounting Standards No. 121, "Accounting for
       Long-Lived Assets and for Long-Lived Assets to be Disposed Of"
       establishes accounting standards for the impairment of long-lived
       assets, certain identifiable intangibles, and goodwill related to those
       assets to be held and used and for long-lived assets and certain
       identifiable intangibles to be disposed of.  This statement requires the
       write down to fair value when long-lived assets to be held and used are
       impaired.  It also requires long-lived assets to be disposed of (e.g.,
       real estate held for sale) to be carried at the lower of cost or fair
       value less cost to sell and does not allow such assets to be
       depreciated.  The adoption of this statement, effective January 1, 1996,
       did not have a material effect on results of operations, financial
       condition or liquidity.

       In October 1995, the Financial Accounting Standards Board issued
       Statement of Financial Accounting Standards No. 123, "Accounting for
       Stock-Based Compensation" (FAS 123).  This statement addresses
       alternative accounting treatments for stock-based compensation, such as
       stock options and restricted stock.  FAS 123 permits either expensing
       the value of stock-based compensation over the period earned or
       disclosing in the financial statement footnotes the pro forma impact to
       net income as if the value of stock-based compensation awards had been
       expensed.  The value of awards would be measured at the grant date based
       upon estimated fair value, using option pricing models.  The
       requirements of this statement will be effective for 1996 financial
       statements, although earlier adoption is permissible if an entity elects
       to expense the cost of stock-based compensation.  The Company, along
       with affiliated companies, participates in stock option and incentive
       plans sponsored by Travelers.  The Company is currently evaluating the
       disclosure requirements and expense recognition alternatives addressed
       by this statement.

3.     CHANGES IN ACCOUNTING PRINCIPLES

       Accounting by Creditors for Impairment of a Loan

       Effective January 1, 1995, the Company adopted Statement of Financial
       Accounting Standards No. 114, "Accounting by Creditors for Impairment of
       a Loan," and Statement of Financial Accounting Standards No. 118,
       "Accounting by Creditors for Impairment of a Loan - Income Recognition
       and Disclosures," which describe how impaired loans should be measured
       when determining the amount of a loan loss accrual.  These statements
       amended existing guidance on the measurement of restructured loans in a
       troubled debt restructuring involving a modification of terms.  Their
       adoption did not have a material impact on the Company's financial
       condition, results of operations or liquidity.

       Accounting for Certain Debt and Equity Securities

       Effective January 1, 1994, the Company adopted Statement of Financial
       Accounting Standards No. 115, "Accounting for Certain Investments in
       Debt and Equity Securities" (FAS 115), which addresses accounting and
       reporting for investments in equity securities that have a readily
       determinable fair value and for all debt securities.  Investment
       securities have been classified as "available for sale" and are reported
       at fair value, with unrealized gains and losses, net of income taxes,
       charged or credited directly to shareholder's equity.  Previously,
       securities classified as available for sale were carried at the lower of
       aggregate cost or market value.  Initial adoption of this standard
       resulted in an increase of approximately $530 thousand (net of taxes) to
       net unrealized gains in shareholder's equity.  See note 12 for
       additional disclosures.





                                       16
<PAGE>   62
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



4.     REINSURANCE

       The Company participates in reinsurance in order to limit losses,
       minimize exposure to large risks, provide capacity for future growth and
       to effect business-sharing arrangements.  The Company remains primarily
       liable as the direct insurer on all risks reinsured.

       Life insurance in force ceded to affiliates at December 31, 1995 and
       1994 was $97.7 million and $106.0 million, respectively.  At December
       31, 1995 and 1994, $601.2 million and $0, respectively, was ceded to
       non-affiliates.

5.     SHAREHOLDER'S EQUITY

       Unrealized Investment Gains (Losses)

       An analysis of the change in unrealized gains and losses on investments
       is shown in note 12.

       Additional Paid-in Capital

       As a result of the finalization of the evaluations and appraisals used
       to assign fair value to assets and liabilities under purchase
       accounting, additional paid-in capital was increased by $1.3 million in
       1994.  It was decreased by $70.4 million in 1993 based upon the initial
       evaluations and appraisals.

       Shareholder's Equity and Dividend Availability

       Statutory net income was $23.0 million and $5.7 million for the years
       ended December 31, 1995 and 1994, respectively.  Statutory net loss was
       $23.0 million for the year ended December 31, 1993.

       Statutory capital and surplus was $257.8 million and $233.0 million at
       December 31, 1995 and 1994, respectively.

       The Company is currently subject to various regulatory restrictions that
       limit the maximum amount of dividends available to be paid to its parent
       without prior approval of insurance regulatory authorities.  Statutory
       surplus of $16.4 million is available in 1996 for dividend payments by
       the Company without prior approval of the Connecticut Insurance
       Department.





                                       17
<PAGE>   63
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



6.     DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS

       The Company has, in the normal course of business, provided fixed rate
       loan commitments and commitments to partnerships.  The Company does not
       hold or issue derivative instruments for trading purposes.

       The off-balance-sheet risks of fixed rate loan commitments, commitments
       to partnerships and forward contracts were not significant at December
       31, 1995 and 1994.

       Fair Value of Certain Financial Instruments

       The Company uses various financial instruments in the normal course of
       its business.  Fair values of financial instruments which are considered
       insurance contracts are not required to be disclosed and are not
       included in the amounts discussed.

       At December 31, 1995, investments in fixed maturities had a carrying
       value and a fair value of $724.6 million, compared with a carrying value
       and a fair value of $559.1 million at December 31, 1994. See note 12.

       At December 31, 1995 and 1994, mortgage loans had a carrying value of
       $125.8 million and $152.4 million, respectively, which approximates fair
       value.  In estimating fair value, the Company used interest rates
       reflecting the higher returns required in the real estate financing
       market.

       The carrying values of $1.9 million and $2.4 million of financial
       instruments classified as other assets approximated their fair values at
       December 31, 1995 and 1994, respectively.  The carrying values of $55.3
       million and $14.2 million of financial instruments classified as other
       liabilities also approximated their fair values at December 31, 1995 and
       1994, respectively.  Fair value is determined using various methods
       including discounted cash flows, as appropriate for the various
       financial instruments.

       The assets of separate accounts providing a guaranteed return had a
       carrying value and a fair value of $869.1 million and $923.0 million,
       respectively, at December 31, 1995, compared to a carrying value and a
       fair value of $820.4 million and $757.2 million, respectively, at
       December 31, 1994.  The liabilities of separate accounts providing a
       guaranteed return had a carrying value and a fair value of  $839.1
       million and $766.3 million, respectively, at December 31, 1995, compared
       to a carrying value and a fair value of $808.2 million and $681.4
       million, respectively, at December 31, 1994.

       The carrying values of short-term securities and investment income
       accrued approximated their fair values.





                                       18
<PAGE>   64
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



7.    COMMITMENTS AND CONTINGENCIES

      Financial Instruments with Off-Balance-Sheet Risk

      See note 6 for a discussion of financial instruments with off-balance-
      sheet risk.

      Litigation

      The Company is a defendant in various litigation matters.  Although
      there can be no assurances, as of December 31, 1995, the Company
      believes, based on information currently available, that the ultimate
      resolution of these legal proceedings would not be likely to have a
      material adverse effect on its results of operations, financial
      condition or liquidity.

8.    BENEFIT PLANS

      Pension Plans

      The Company participates in qualified and nonqualified, noncontributory
      defined benefit pension plans sponsored by an affiliate.  Benefits for
      the qualified plan are based on an account balance formula.  Under this
      formula, each employee's accrued benefit can be expressed as an account
      that is credited with amounts based upon the employee's pay, length of
      service and a specified interest rate, all subject to a minimum benefit
      level.  This plan is funded in accordance with the Employee Retirement
      Income Security Act of 1974 and the Internal Revenue Code.  For the
      nonqualified plan, contributions are based on benefits paid.  The
      Company's share of net pension expense was not significant for 1995,
      1994 or 1993.

      Other Benefit Plans

      In addition to pension benefits, the Company provides certain health
      care and life insurance benefits for retired employees through a plan
      sponsored by TIGI.  Covered employees may become eligible for these
      benefits if they reach retirement age while working for the Company.
      These retirees may elect certain prepaid health care benefit plans.
      Life insurance benefits generally are set at a fixed amount.  The cost
      recognized by the Company for these benefits represents its allocated
      share of the total costs of the plan, net of employee contributions.
      The Company's share of the total cost of the plan for 1995, 1994 and
      1993 was not significant.

      The Merger resulted in a change in control of The Travelers Corporation
      as defined in the applicable plans, and provisions of some employee
      benefit plans secured existing compensation and benefit entitlements
      earned prior to the change in control, and provided a salary and benefit
      continuation floor for employees whose employment was affected.  These
      merger-related costs were assumed by TIGI.





                                       19
<PAGE>   65
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



8.     BENEFIT PLANS

       Savings, Investment and Stock Ownership Plan

       Under the savings, investment and stock ownership plan available to
       substantially all employees of TIGI, the Company matches a portion of
       employee contributions.  Effective April 1, 1993, the match decreased
       from 100% to 50% of an employee's first 5% contribution and a variable
       match based on the profitability of TIGI and its subsidiaries was added.
       The Company's matching obligation was not significant for 1995, 1994 or
       1993.

9.     RELATED PARTY TRANSACTIONS

       The principal banking functions, including payment of salaries and
       expenses, for certain subsidiaries and affiliates of TIGI, including the
       Company, are handled by TIC.  Settlements for these functions between
       TIC and its affiliates are made regularly.  TIC provides various
       employee benefit coverages to certain subsidiaries of TIGI.  The
       premiums for these coverages were charged in accordance with cost
       allocation procedures based upon salaries or census.  In addition,
       investment advisory and management services, data processing services
       and claims processing services are provided by affiliated companies.
       Charges for these services are shared by the companies on cost
       allocation methods based generally on estimated usage by department.

       TIGI and its subsidiaries maintain a short-term investment pool in which
       the Company participates.  The position of each company participating in
       the pool is calculated and adjusted daily.  At December 31, 1995 and
       1994, the pool totaled approximately $2.2 billion and $1.5 billion,
       respectively.  The Company's share of the pool amounted to $49.5 million
       and $44.5 million at December 31, 1995 and 1994, respectively, and is
       included in short-term securities in the balance sheet.

       The Company's TTM Modified Guaranteed Annuity Contracts are subject to a
       limited guarantee agreement by TIC in a principal amount of up to $100
       million.  TIC's obligation is to pay in full to any owner or beneficiary
       of the TTM Modified Guaranteed Annuity Contracts principal and interest
       as and when due under the annuity contract to the extent that the
       Company fails to make such payment.  In addition, TIC guarantees that
       the Company will maintain a minimum statutory capital and surplus level.

       The Company sells structured settlement annuities to its affiliates, The
       Travelers Indemnity Company and its subsidiaries.  Such deposits were
       $36.6 million, $37.6 million and $48.4 million for 1995, 1994 and 1993,
       respectively.

       The Company began marketing variable annuity products through its
       affiliate, Smith Barney, Inc., in 1995.  Deposits related to these
       products were $20.5 million in 1995.

       Most leasing functions for TIGI and its subsidiaries are handled by TIC.
       Leasing expenses are shared by the companies on a cost allocation method
       based generally on estimated usage by department.





                                       20
<PAGE>   66
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



10.   FEDERAL INCOME TAXES


<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------
      (in thousands)                                      1995             1994   |         1993
      ----------------------------------------------------------------------------|-------------
      <S>                                         <C>               <C>           |  <C>
      Effective tax rate                                                          |
      ------------------                                                          |     
                                                                                  |
      Income before federal income taxes           $    43,436      $    27,865   |  $    13,061
      Statutory tax rate                                    35%              35%  |           35%
      ----------------------------------------------------------------------------|-------------
                                                                                  |
      Expected federal income taxes                $    15,203      $     9,753   |  $     4,571
      Tax effect of:                                                              |
         Nontaxable investment income                      (13)             (90)  |          (85)
         Adjustments to benefit and other reserves           -             (117)  |       (4,705)
         Adjustment to deferred tax asset for                                     |
            enacted change in tax rates from                                      |
            34% to 35%                                       -                -   |         (255)
         Other, net                                       (671)              (6)  |          (74)
      ----------------------------------------------------------------------------|-------------
      Federal income taxes                         $    14,519      $     9,540   |  $      (548)
      ----------------------------------------------------------------------------|-------------
                                                                                  |
      Effective tax rate                                    33%              34%  |           (4)%
      ----------------------------------------------------------------------------|-------------
                                                                                  |
      Composition of federal income taxes                                         |
      -----------------------------------                                         |
      Current:                                                                    |
         United States                             $     2,555      $     4,742   |  $    22,124
      ----------------------------------------------------------------------------|-------------
                                                                                  |
      Deferred:                                                                   |
         United States                                  11,964            4,798   |      (22,672)
      ----------------------------------------------------------------------------|-------------
      Federal income taxes                         $    14,519      $     9,540   |  $      (548)
      ------------------------------------------------------------------------------------------
 </TABLE>





                                       21
<PAGE>   67
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



10.   FEDERAL INCOME TAXES, Continued

      The net deferred tax assets at December 31, 1995 and 1994 were comprised
      of the tax effects of temporary differences related to the following
      assets and liabilities:


<TABLE>
<CAPTION>
       (in thousands)                                                      1995                1994
      -----------------------------------------------------------------------------------------------
        <S>                                                            <C>                 <C>
       Deferred tax assets:
         Benefit, reinsurance and other reserves                      $    67,104         $    70,729
         Investments                                                            -              30,908
         Other                                                              2,570               2,766
      -----------------------------------------------------------------------------------------------
           Total                                                           69,674             104,403
      -----------------------------------------------------------------------------------------------
 
      Deferred tax liabilities:
         Investments                                                       19,625                   -
         Deferred acquisition costs and
           value of insurance in force                                      6,285               7,355
         Other                                                                536                 663
      -----------------------------------------------------------------------------------------------
          Total                                                            26,446               8,018
      -----------------------------------------------------------------------------------------------
 
      Net deferred tax asset before valuation allowance                    43,228              96,385
      Valuation allowance for deferred tax assets                          (2,070)             (2,070)
      -----------------------------------------------------------------------------------------------
 
      Net deferred tax asset after valuation allowance                $    41,158         $    94,315
      -----------------------------------------------------------------------------------------------
 </TABLE>

       Starting in 1994 and continuing for at least five years, TIC and its
       life insurance subsidiaries, including the Company, will file a
       consolidated federal income tax return.  Federal income taxes are
       allocated to each member on a separate return basis adjusted for credits
       and other amounts required by the consolidation process.  Any resulting
       liability will be paid currently to TIC.  Any credits for losses will be
       paid by TIC to the extent that such credits are for tax benefits that
       have been utilized in the consolidated federal income tax return.

       A net deferred tax asset valuation allowance of $2.1 million has been
       established to reduce the deferred tax asset on investment losses to the
       amount that, based upon available evidence, is more likely than not to
       be realized.  Reversal of the valuation allowance is contingent upon the
       recognition of future capital gains in the Company's consolidated life
       insurance company federal income tax return through 1998, and the
       consolidated federal income tax return of Travelers commencing in 1999,
       or a change in circumstances which causes the recognition of the
       benefits to become more likely than not.  There was no change in the
       valuation allowance during 1995.  The initial recognition of any benefit
       provided by the reversal of the valuation allowance will be recognized
       by reducing goodwill.





                                       22
<PAGE>   68
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



10.   FEDERAL INCOME TAXES, Continued

      In management's judgment, the $41.2 million "net deferred tax asset after
      valuation allowance" as of December 31, 1995, is fully recoverable
      against expected future years' taxable ordinary income and capital gains.
      At December 31, 1995, the Company has no ordinary or capital loss
      carryforwards.

      The "policyholders surplus account", which arose under prior tax law, is
      generally that portion of the gain from operations that has not been
      subjected to tax, plus certain deductions.  The balance of this account,
      which, under provisions of the Tax Reform Act of 1984, will not increase
      after 1983, is estimated to be $2.0 million.  This amount has not been
      subjected to current income taxes but, under certain conditions that
      management considers to be remote, may become subject to income taxes in
      future years.  At current rates, the maximum amount of such tax (for
      which no provision has been made in the financial statements) would be
      approximately $700 thousand.

11.   NET INVESTMENT INCOME

<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      (For the year ended December 31, in thousands)          1995             1994    |        1993
      ---------------------------------------------------------------------------------|--------------
<S>                                                      <C>              <C>          |  <C>      
      Gross investment income                                                          |
      -----------------------                                                          |
      Fixed maturities                                   $    49,486      $    44,354  |   $    39,189
      Equity securities                                          497              827  |           930
      Mortgage loans                                          11,644           17,178  |        25,258
      Real estate held for sale                                2,476            6,299  |        19,028
      Other                                                    2,552            4,480  |        (4,062)
      ---------------------------------------------------------------------------------|--------------
                                                              66,655           73,138  |        80,343
      ---------------------------------------------------------------------------------|--------------
                                                                                       |
      Investment expenses                                      3,446            7,045  |        22,299
      ---------------------------------------------------------------------------------|--------------
      Net investment income                              $    63,209      $    66,093  |   $    58,044
      ------------------------------------------------------------------------------------------------
</TABLE>





                                       23
<PAGE>   69
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES)

      Realized investment gains (losses) for the periods were as follows:


<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      (For the year ended December 31, in thousands)            1995             1994   |         1993
      ----------------------------------------------------------------------------------|-------------
<S>                                                       <C>             <C>           |   <C>       
      Realized                                                                          |
      --------                                                                          |
                                                                                        |
      Fixed maturities                                    $   (4,240)     $      (908)  |  $     8,659
      Equity securities                                        6,138            1,675   |        1,580
      Mortgage loans                                             725               36   |       (1,564)
      Real estate held for sale                                  (35)               -   |       (8,310)
      Other                                                   16,125           (2,877)  |       11,590
      ----------------------------------------------------------------------------------|-------------
      Realized investment gains (losses)                  $   18,713      $    (2,074)  |  $    11,955
      ------------------------------------------------------------------------------------------------
</TABLE>


      Changes in net unrealized investment gains (losses) that are included
      as a separate component of shareholder's equity  were as follows:


<TABLE>
<CAPTION>
      (For the year ended December 31, in thousands)         1995             1994             1993
      ------------------------------------------------------------------------------------------------
<S>                                                       <C>             <C>           |   <C>       
      Unrealized                                                                        |
      ----------                                                                        |
                                                                                        |
      Fixed maturities                                   $   111,551      $   (65,205)  |  $   (20,059)
      Equity securities                                        1,834              (27)  |       (1,389)
      Other                                                    4,390              (28)  |        8,524
      ----------------------------------------------------------------------------------|-------------
                                                             117,775          (65,260)  |      (12,924)
      Related taxes                                           41,221          (22,841)  |       (3,445)
      ----------------------------------------------------------------------------------|-------------
      Change in unrealized investment gains (losses)          76,554          (42,419)  |       (9,479)
      Balance beginning of year                              (41,224)           1,195   |       10,674
      ------------------------------------------------------------------------------------------------
      Balance end of year                                $    35,330      $   (41,224)     $     1,195
      ------------------------------------------------------------------------------------------------
</TABLE>


      The initial adoption of FAS 115 resulted in an increase of approximately
      $530 thousand (net of taxes) to net unrealized investment gains in 1994.

      Fixed Maturities

      Proceeds from sales of fixed maturities classified as available for sale
      were $460.0 million and $41.7 million in 1995 and 1994, respectively.
      Gross gains of $7.9 million and $869 thousand and gross losses of $10.3
      million and $1.9 million in 1995 and 1994, respectively, were realized
      on those sales.





                                       24
<PAGE>   70
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES), Continued

      Prior to December 31, 1993, fixed maturities that were intended to be
      held to maturity were recorded at amortized cost and classified as held 
      for investment.  Proceeds from sales of such securities were $16.4 
      million in 1993, resulting in gross realized gains of $617 thousand.

      Prior to December 31, 1993, the carrying values of the trading portfolio
      fixed maturities were adjusted to market value as it was likely they
      would be sold prior to maturity.  Sales of trading portfolio fixed
      maturities were $96.6 million in 1993, resulting in gross realized gains
      of $12.4 million.

      The amortized cost and market values of investments in fixed maturities
      were as follows:

<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      December 31, 1995
      ------------------------------------------------------------------------------------------------
                                                               Gross            Gross
                                          Amortized       unrealized       unrealized           Market
      (in thousands)                           cost            gains           losses            value
      ------------------------------------------------------------------------------------------------
      <S>                                  <C>              <C>            <C>             <C>
      Available for sale:
          Mortgage-backed securities -
             CMOs and pass through
             securities                    $   89,044       $  2,545       $      378      $    91,211
          U.S. Treasury securities
             and obligations of U.S.
             Government and
             government agencies
             and authorities                  160,988         24,267                1          185,254
          Obligations of states and
              political subdivisions            3,500            499                -            3,999
          All other corporate bonds           424,676         21,576            2,162          444,090
          Redeemable preferred stock               85              -                -               85
      ------------------------------------------------------------------------------------------------
          Total                            $  678,293       $ 48,887       $    2,541      $   724,639
      ------------------------------------------------------------------------------------------------
</TABLE>





                                       25
<PAGE>   71
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES), Continued


<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      December 31, 1994
      ------------------------------------------------------------------------------------------------
                                                               Gross            Gross
                                          Amortized       unrealized       unrealized           Market
      (in thousands)                           cost            gains           losses            value
      ------------------------------------------------------------------------------------------------
      <S>                                  <C>              <C>            <C>             <C>
      Available for sale:
          Mortgage-backed securities -
             CMOs and pass through
             securities                    $   60,102       $     14       $    4,624      $    55,492
          U.S. Treasury securities
             and obligations of U.S.
             Government and
             government agencies
             and authorities                  188,043             25           24,301          163,767
          Obligations of states and
              political subdivisions            3,000              -              184            2,816
          Debt securities issued by
             foreign governments               20,076              -            2,157           17,919
          All other corporate bonds           352,197          1,140           35,055          318,282
          Redeemable preferred stock              929             13               76              866
      ------------------------------------------------------------------------------------------------
          Total                            $  624,347       $  1,192       $   66,397      $   559,142
      ------------------------------------------------------------------------------------------------
</TABLE>

       The amortized cost and market value of fixed maturities available for
       sale at December 31, 1995, by contractual maturity, are shown below.
       Actual 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>
      ------------------------------------------------------------------------------------------------
      Maturity                                                              Amortized           Market
      (in thousands)                                                             cost            value
      ------------------------------------------------------------------------------------------------
      <S>                                                                 <C>              <C>
      Due in one year or less                                             $     7,858      $     8,245
      Due after 1 year through 5 years                                         28,392           29,022
      Due after 5 years through 10 years                                      172,831          178,526
      Due after 10 years                                                      380,168          417,635
      ------------------------------------------------------------------------------------------------
                                                                              589,249          633,428
      Mortgage-backed securities                                               89,044           91,211
      ------------------------------------------------------------------------------------------------
          Total                                                           $   678,293      $   724,639
      ------------------------------------------------------------------------------------------------
</TABLE>

       The Company makes significant investments in collateralized mortgage
       obligations (CMOs).  CMOs typically have high credit quality, offer good
       liquidity, and provide a significant advantage in yield and total return
       compared to U.S. Treasury securities.  The Company's investment strategy
       is to purchase CMO tranches which are protected against prepayment risk,
       primarily planned amortization class (PAC) tranches.  Prepayment
       protected tranches are preferred because they provide stable cash flows
       in a variety of scenarios.  The Company does invest in other types of
       CMO tranches if a careful assessment indicates a favorable risk/return
       tradeoff.  The Company does not purchase residual interests in CMOs.





                                       26
<PAGE>   72
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES), Continued

      At December 31, 1995 and 1994, the Company held CMOs with a market value
      of $68.6 million and $55.5 million, respectively.  Approximately 94% and
      96% of the Company's CMO holdings are fully collateralized by
      GNMA, FNMA or FHLMC securities at December 31, 1995 and 1994, 
      respectively.  Virtually all of these securities are rated AAA.

      Equity Securities

      The cost and market values of investments in equity securities were as
      follows:

<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      December 31, 1995
      ------------------------------------------------------------------------------------------------
                                                               Gross            Gross
                                                          unrealized       unrealized           Market
      (in thousands)                           Cost            gains           losses            value
      ------------------------------------------------------------------------------------------------
      <S>                                    <C>              <C>            <C>           <C>
      Common stocks                          $    3,310       $  3,374       $     68      $     6,616
      Nonredeemable preferred stocks              6,143            340              -            6,483
      ------------------------------------------------------------------------------------------------
         Total                               $    9,453       $  3,714       $     68      $    13,099
      ------------------------------------------------------------------------------------------------
</TABLE>



<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      December 31, 1994
      ------------------------------------------------------------------------------------------------
                                                               Gross            Gross
                                                          unrealized       unrealized           Market
      (in thousands)                           Cost            gains           losses            value
      ------------------------------------------------------------------------------------------------
      <S>                                    <C>              <C>            <C>           <C>

      Common stocks                          $    6,141       $  3,177       $    654      $     8,664
      Nonredeemable preferred stocks              8,111              7            718            7,400
      ------------------------------------------------------------------------------------------------
         Total                               $   14,252       $  3,184       $  1,372      $    16,064
      ------------------------------------------------------------------------------------------------
</TABLE>


       Proceeds from sales of equity securities were $11.8 million and $9.4
       million in 1995 and 1994, respectively.  Gross gains of $4.9 million and
       $2.8 million and gross losses of  $474 thousand and  $369 thousand in
       1995 and 1994, respectively, were realized on those sales.

       Mortgage loans and real estate held for sale

       Underperforming assets include delinquent mortgage loans, loans in the
       process of foreclosure, foreclosed loans and loans modified at interest
       rates below market.  The Company continues its strategy, adopted in
       conjunction with the Merger, to dispose of these real estate assets and
       some of the mortgage loans and to reinvest the proceeds to obtain
       current market yields.





                                       27
<PAGE>   73
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES), Continued

       At December 31, 1995 and 1994, the Company's mortgage loan and real
       estate held for sale portfolios consisted of the following:

<TABLE>
<CAPTION>
       ------------------------------------------------------------------------------
       (in thousands)                                           1995             1994
       ------------------------------------------------------------------------------
       <S>                                               <C>              <C>
       Current mortgage loans                            $   108,142      $   134,868
       Underperforming mortgage loans                         17,671           17,491
       ------------------------------------------------------------------------------
             Total                                           125,813          152,359
       ------------------------------------------------------------------------------

       Real estate held for sale                               8,995            6,810
       ------------------------------------------------------------------------------
             Total                                       $   134,808      $   159,169
       ------------------------------------------------------------------------------
</TABLE>


      Aggregate annual maturities on mortgage loans at December 31, 1995 are 
      as follows:

<TABLE>
<CAPTION>
      (in thousands)
      -----------------------------------------------------
      <S>                                        <C>
      Past maturity                              $    3,437
      1996                                           21,927
      1997                                            5,966
      1998                                           21,237
      1999                                            9,700
      2000                                            6,016
      Thereafter                                     57,530
      -----------------------------------------------------
         Total                                  $   125,813
      -----------------------------------------------------
</TABLE>

       Concentrations

       At December 31, 1995 and 1994, the Company had no concentration of
       credit risk in a single investee exceeding 10% of shareholder's equity.

       The Company participates in a short-term investment pool maintained by
       TIGI and its subsidiaries.  See note 9.

       Included in fixed maturities are below investment grade assets totaling
       $59.0 million and  $51.1 million at December 31, 1995 and 1994,
       respectively.  The Company defines its below investment grade assets as
       those securities rated "Ba1" or below by external rating agencies, or
       the equivalent by internal analysts when a public rating does not exist.
       Such assets include publicly traded below investment grade bonds and
       certain other privately issued bonds that are classified as below
       investment grade loans.





                                       28
<PAGE>   74
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES), Continued

       The Company also had significant concentrations of investments,
primarily fixed maturities, in the following industries:

<TABLE>
<CAPTION>
      --------------------------------------------------------------------------------------------------
      (in thousands)                                                               1995             1994
      --------------------------------------------------------------------------------------------------
      <S>                                                                 <C>              <C>
      Oil and gas                                                         $      63,835    $      39,749
      Transportation                                                             44,119           38,523
      Banking                                                                    33,168           42,191
      Chemical manufacturing                                                     16,032           27,326
      --------------------------------------------------------------------------------------------------
</TABLE>

       Below investment grade assets included in the totals of the previous
table were as follows:

<TABLE>
<CAPTION>
      --------------------------------------------------------------------------------------------------
      (in thousands)                                                              1995              1994
      --------------------------------------------------------------------------------------------------
      <S>                                                                 <C>                 <C>
      Oil and gas                                                         $      3,469        $    4,002
      Transportation                                                            18,648             2,678
      Banking                                                                      632             5,124
      --------------------------------------------------------------------------------------------------
</TABLE>                      


      Concentrations of mortgage loans by property type at December 31, 1995
      and 1994 were as follows:

<TABLE>
<CAPTION>
       -------------------------------------------------------------------------------------------------
       (in thousands)                                                              1995             1994
       -------------------------------------------------------------------------------------------------
       <S>                                                                <C>              <C>
       Office                                                             $      32,024    $      40,559
       Agricultural                                                              29,820           32,890
       Retail                                                                    27,870           31,712
       -------------------------------------------------------------------------------------------------
</TABLE>

       The Company monitors creditworthiness of counterparties to all financial
       instruments by using controls that include credit approvals, limits and
       other monitoring procedures.  Collateral for fixed maturities often
       includes pledges of assets, including stock and other assets, guarantees
       and letters of credit.  The Company's underwriting standards with
       respect to new mortgage loans generally require loan to value ratios of
       75% or less at the time of mortgage origination.





                                       29
<PAGE>   75
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



12.   INVESTMENTS AND INVESTMENT GAINS (LOSSES), Continued

      Investment Valuation Reserves

      There were no investment valuation reserves at December 31, 1995, 1994
      and 1993.  Investment valuation reserve activity during 1993 was as
      follows:

<TABLE>
<CAPTION>
      ------------------------------------------------------------------------------------------------
      (in thousands)                                                                              1993
      ------------------------------------------------------------------------------------------------
      <S>                                                                                  <C>
      Beginning of year                                                                    $    41,443
      Increase                                                                                   8,355
      Impairments, net of gains/recoveries                                                      (6,887)
      Purchase accounting adjustment                                                           (42,911)
      ------------------------------------------------------------------------------------------------
      End of year                                                                          $         -
      ------------------------------------------------------------------------------------------------
</TABLE>

      Increases in the investment valuation reserves were reflected as
      realized investment losses.

      Nonincome Producing

      Investments included in the balance sheets that were nonincome producing
      for the preceding 12 months were insignificant.

      Restructured Investments

      The Company had mortgage loan and debt securities which were restructured
      at below market terms totaling approximately $17.7 million and $17.4
      million at December 31, 1995 and 1994, respectively.  At December 31, 
      1993, the Company's restructured assets were recorded at purchase 
      accounting value.  The new terms typically defer a portion of contract 
      interest payments to varying future periods.  The accrual of interest is 
      suspended on all restructured assets, and interest income is reported 
      only as payment is received.  Gross interest income on restructured 
      assets that would have been recorded in accordance with the original 
      terms of such assets amounted to $4.9 million in 1995 and $5.2 million in 
      1994.  Interest on these assets, included in net investment income, 
      aggregated $2.0 million in 1995 and $1.4 million in 1994.





                                       30
<PAGE>   76
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
                    NOTES TO FINANCIAL STATEMENTS, Continued



13.   LIFE AND ANNUITY DEPOSIT FUNDS AND RESERVES

      At December 31, 1995, the Company had $683.0 million of life and annuity
      deposit funds and reserves.  Of that total, $671.2 million were not
      subject to discretionary withdrawal based on contract terms.  The
      remaining $11.8 million were life and annuity products that were subject
      to discretionary withdrawal by the contractholders.  Included in the
      amount that is subject to discretionary withdrawal were $8.2 million of
      liabilities that are surrenderable with market value adjustments.  An
      additional $3.6 million of the life insurance and individual annuity
      liabilities are subject to discretionary withdrawals with an average
      surrender charge of 6.6%.  The life insurance risks would have to be
      underwritten again if transferred to another carrier, which is considered
      a significant deterrent for long-term policyholders.  Insurance
      liabilities that are surrendered or withdrawn from the Company are
      reduced by outstanding policy loans and related accrued interest prior to
      payout.

14.   RECONCILIATION OF NET INCOME TO NET CASH PROVIDED BY (USED IN) OPERATING
      ACTIVITIES

      The following table reconciles net income to net cash provided by (used
      in) operating activities:

<TABLE>
<CAPTION>
       (For the year ended December 31, in thousands)                   1995             1994             1993
       -------------------------------------------------------------------------------------------------------
       <S>                                                        <C>              <C>          |   <C>
       Net income                                                 $   28,917       $   18,325   |   $   13,609
         Reconciling adjustments                                                                |
           Realized (gains) losses                                   (18,713)           2,074   |      (11,955)
           Deferred federal income taxes                              11,964            4,798   |      (22,672)
           Amortization of deferred policy acquisition costs and                                |
             value of insurance in force                               1,563                -   |            -
           Deferred policy acquisition costs                          (3,109)         (21,014)  |            -
           Investment income accrued                                   (819)            1,085   |       (9,607)
           Insurance reserves                                        (20,081)         (16,062)  |       80,238
           Trading account investments, (purchases) sales, net             -                -   |       35,093
           Other                                                     (48,353)          18,371   |      (80,398)
       -----------------------------------------------------------------------------------------|-------------
                                                                                                |
           Net cash provided by (used in) operating activities    $  (48,631)      $    7,577   |   $    4,308
       -------------------------------------------------------------------------------------------------------
</TABLE>


15.   NONCASH INVESTING AND FINANCING ACTIVITIES

      Significant noncash investing and financing activities include:  a) the
      transfer of $2.6 million and $5.6 million of mortgage loans and real
      estate held for sale from one of the Company's separate accounts to the
      general account in 1995 and 1994, respectively;  b) acquisition of real
      estate through foreclosures of mortgage loans amounting to $10.3 million
      and $7.7 million in 1994 and 1993, respectively; and c) increases in
      investment valuation reserves in 1993 for mortgage loans and real estate
      held for sale (see note 12).





                                       31
<PAGE>   77



                                    VINTAGE

                      STATEMENT OF ADDITIONAL INFORMATION





                      Individual Variable Annuity Contract
                                   issued by





                     The Travelers Life and Annuity Company
                                One Tower Square
                          Hartford, Connecticut 06183





L-12540S                                                       May, 1996





                                      8
<PAGE>   78
                                     PART C

                               OTHER INFORMATION

Item 24.  Financial Statements and Exhibits

(a)      The audited financial statements of the Registrant and the Report of
         Independent Accountants are contained in the Statement of Additional
         Information.  The financial statements of the Registrant are:

               Statement of Assets and Liabilities as of December 31, 1995
               Statement of Operations for the period September 25, 1995 (date
               operations commenced) to December 31, 1995 Statement of
               Investments as of December 31, 1995 Notes to Financial
               Statements

         The financial statements of The Travelers Life and Annuity Company and
         the Report of Independent Accountants are contained in the Statement 
         of Additional Information.  These financial statements include:

               Statement of Operations and Retained Earnings for the years 
                   ended December 31, 1995, 1994 and 1993
               Balance Sheet as of December, 1995 and 1994
               Statement of Cash Flows for the years ended December 31, 1995, 
                   1994 and 1993
               Notes to Financial Statements


(b)      Exhibits

       1.      Resolution of The Travelers Life and Annuity Company Board of
               Directors authorizing the establishment of the Registrant.
               (Incorporated herein by reference to Registration Statement on
               Form N-4, File No. 33-58131, filed via Edgar on March 17, 1995.)

       2.      Not Applicable.

       3.      Distribution and Management Agreement among the Registrant, The
               Travelers Life and Annuity Company and Tower Square Securities,
               Inc.  (Incorporated herein by reference to Exhibit 3 to
               Pre-Effective Amendment No. 1 to the Registration Statement on
               Form N-4, filed September 8, 1995.)

       4.      Variable Annuity Contracts. (Incorporated herein by reference to
               Registration Statement on Form N-4, File No. 33-58131, filed via
               Edgar on March 17, 1995.)

       5.      Form of Application.  (Incorporated herein by reference to
               Pre-Effective Amendment No. 1 to the Registration Statement on
               Form N-4, filed September 8, 1995.)

    6(a).      Charter of The Travelers Life and Annuity Company, as amended on
               April 10, 1990.  (Incorporated herein by reference to
               Registration Statement on Form N-4, File No. 33-58131, filed via
               Edgar on March 17, 1995.)
<PAGE>   79
   6(b).       By-Laws of The Travelers Life and Annuity Company, as amended on
               October 20, 1994.  (Incorporated herein by reference to
               Registration Statement on Form N-4, File No. 33-58131, filed via
               Edgar on March 17, 1995.)

       7.      None.

       8.      None.

       9.      Opinion of Counsel as to the legality of securities being
               registered.  (Incorporated herein by reference to Registrant's
               most recent Form 24f-2 Notice filed on February 29, 1995.)

  10(a).       Consent of Coopers & Lybrand L.L.P., Independent Accountants, to
               the inclusion of their report on the audited financial
               statements of the Registrant and their report on the      
               financial statements The Travelers Life and Annuity Company
               contained in Part B of this Registration Statement, and to the
               reference to such firm as "Experts" in accounting and auditing.

  10(b).       Consent of KPMG Peat Marwick LLP, Independent Auditors, to the
               inclusion of their report on the financial statements of The
               Travelers Life and Annuity Company contained in Part B of this
               Registration Statement, and to the reference to their firm as
               "experts" under the heading "Independent Accountants."

     11.       None.

     12.       None.

     13.       Schedule for Computation of Total Return Calculations -
               Standardized and Non- Standardized.

  15(a).       Powers of Attorney authorizing Jay S. Fishman or Ernest J.
               Wright as signatory for Donald T. DeCarlo and Christine B. Mead.
               (Incorporated herein by reference to Exhibit 15(a) to
               Pre-Effective Amendment No. 1 to the Registration Statement on
               Form N-4, filed September 8, 1995.)

  15(b).       Powers of Attorney authorizing Jay S. Fishman or Ernest J.
               Wright as a signatory for Michael A. Carpenter, Robert I. Lipp,
               Charles O. Prince III, Marc P. Weill, and Irwin R. Ettinger.
               (Incorporated herein by reference to Registration Statement on
               Form N-4, File No. 33-58131, filed via Edgar on March 17, 1995.)

15(c).         Powers of Attorney authorizing Ernest J. Wright or Kathleen A.
               McGah as signatory for Jay S. Fishman or Ian R. Stuart.
<PAGE>   80
Item 25.  Directors and Officers of the Depositor

<TABLE>
<CAPTION>
Name and Principal                                Positions and Offices
Business Address                                  with Depositor             
- ----------------                                  ---------------------------
<S>                                               <C>
Michael A. Carpenter*                             Chairman, President and Chief Executive Officer

Robert I. Lipp*                                   Director

Jay S. Fishman*                                   Director

Charles O. Prince, III**                          Director

Marc P. Weill**                                   Director and Senior Vice President

Irwin R. Ettinger**                               Director

Donald T. DeCarlo*                                Director, General Counsel and Secretary

Stuart Baritz**                                   Senior Vice President

Jay S. Benet*                                     Senior Vice President

George C. Kokulis*                                Senior Vice President

Warren H. May*                                    Senior Vice President

Kathleen M. D'Auria*                              Vice President

Elizabeth Charron*                                Vice President

Robert Hamilton*                                  Vice President

Ian R. Stuart*                                    Vice President, Chief Financial Officer,
                                                  Chief Accounting Officer and Controller

Charles N. Vest*                                  Vice President and Actuary

William H. White*                                 Vice President and Treasurer

Bethann C. Maas*                                  Second Vice President

Ernest J. Wright*                                 Assistant Secretary

Kathleen A. McGah                                 Assistant Secretary

Principal Business Address:
*   The Travelers Life and Annuity Company                  **   Travelers Group Inc.
    One Tower Square                                             388 Greenwich Street
    Hartford, Connecticut 06183                                  New York, New York 10013
</TABLE>
<PAGE>   81
Item 26.  Persons Controlled by or under Common Control with The Travelers(R)
          Life and Annuity Company or Registrant


              OWNERSHIP OF THE TRAVELERS LIFE AND ANNUITY COMPANY

<TABLE>
<CAPTION>

Company                                                     State of  Organization    Ownership          Principal  Business
- -------                                                     ----------------------    ---------          -------------------
<S>                                                         <C>                       <C>                <C>
Travelers Group Inc.                                        Delaware                  Publicly Held      ----------------
    Associated Madison Companies Inc.                       Delaware                  100.00             ----------------
        The Travelers Insurance Group, Inc.                 Connecticut               100.00             ----------------
            The Travelers Insurance Company                 Connecticut               100.00             Insurance
                 The Travelers Life and Annuity Company     Connecticut               100.00             Insurance

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

              PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH
                     THE TRAVELERS LIFE AND ANNUITY COMPANY
<TABLE>
<CAPTION>
                                                                                        % of Voting
                                                                                        Securities
                                                                                      Owned Directly
                                                     State of                        or Indirectly by     Principal
Company                                              Organization                    The Travelers Inc.   Business
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                             <C>                  <C>
AC Health Ventures, Inc.                             Delaware                             100.00          Inactive

AMCO Biotech, Inc.                                   Delaware                             100.00          Inactive

Associated Madison Companies, Inc.                   Delaware                             100.00          Holding company.

  American National Life Insurance (T & C), Ltd.     Turks and Caicos Islands             100.00          Insurance

  ERISA Corporation                                  New York                             100.00          Inactive

</TABLE>

                                                                               1
<PAGE>   82
<TABLE>
<CAPTION>         

                                                                                  % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                        State of                or Indirectly by     Principal
Company                                                 Organization            The Travelers Inc.   Business
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                     <C>                  <C>
Mid-America Insurance Services, Inc.                    Georgia                      100.00          Third party administrator

National Marketing Corporation                          Pennsylvania                 100.00          Inactive

PFS Services, Inc.                                      Georgia                      100.00          General partner

     The Travelers Insurance Group Inc.                 Connecticut                  100.00          Holding company

          Constitution Plaza, Inc.                      Connecticut                  100.00          Real estate brokerage

          KP Properties Corporation                     Massachusetts                100.00          Real estate

          KPI 85, Inc.                                  Massachusetts                100.00          Real estate

          KRA Advisers Corporation                      Massachusetts                100.00          Real estate

          KRP Corporation                               Massachusetts                100.00          Real estate

          La Metropole S.A.                             Belgium                       98.83          P-C insurance/reinsurance

               Principal Financial Associates, Inc.     Delaware                     100.00          Inactive

               Winthrop Financial Group, Inc.           Delaware                     100.00          Leasing company.

          The Prospect Company                          Delaware                     100.00          Investments

               89th & York Avenue Corporation           New York                     100.00          Real estate

               979 Third Avenue Corporation             Delaware                     100.00          Real estate

               Meadow Lane, Inc.                        Georgia                      100.00          Real estate development

               Panther Valley, Inc.                     New Jersey                   100.00          Real estate management

               Prospect Management Services Company     Delaware                     100.00          Real estate management

               The Travelers Asset Funding Corporation  Connecticut                  100.00          Investment adviser

</TABLE>


                                                                               2
<PAGE>   83
<TABLE>
<CAPTION>

                                                                                    % of Voting
                                                                                    Securities
                                                                                  Owned Directly
                                                               State of          or Indirectly by      Principal
Company                                                        Organization      The Travelers Inc.    Business
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                            <C>               <C>                   <C>
          Travelers Capital Funding Corporation                Connecticut             100.00          Furniture/equipment

The Travelers Corporation of Bermuda Limited                   Bermuda                  99.99          Pensions

The Travelers Insurance Company                                Connecticut             100.00          Insurance

     The Plaza Corporation                                     Connecticut             100.00          Holding company

          Joseph A. Wynne Agency                               California              100.00          Inactive

          The Copeland Companies                               New Jersey              100.00          Holding company

               American Odyssey Funds Management, Inc.         New Jersey              100.00          Investment advisor

                    American Odyssey Funds, Inc.               Maryland                100.00          Investment management

               Copeland Administrative Services, Inc.          New Jersey              100.00          Administrative services

               Copeland Associates, Inc.                       Delaware                100.00          Fixed/variable annuities

                    Copeland Associates Agency of Ohio, Inc.   Ohio                     99.00          Fixed/variable annuities

                    Copeland Associates of Alabama, Inc.       Alabama                 100.00          Fixed/variable annuities

                    Copeland Associates of Montana, Inc.       Montana                 100.00          Fixed/variable annuities

                    Copeland Benefits Management Company       New Jersey               51.00          Investment marketing

                    Copeland Equities, Inc.                    New Jersey              100.00          Fixed/variable annuities

                    H.C. Copeland Associates, Inc. of          Massachusetts           100.00          Fixed annuities
                       Massachusetts

               Copeland Financial Services, Inc.               New Jersey              100.00          Investment advisory services.

               Copeland Healthcare Services, Inc.              New Jersey              100.00          Life insurance marketing

               H.C. Copeland and Associates, Inc. of Texas     Texas                   100.00          Fixed/variable annuities

</TABLE>

                                                                               3
<PAGE>   84
<TABLE>
<CAPTION>

                                                                                  % of Voting
                                                                                  Securities
                                                                                Owned Directly
                                                                State of       or Indirectly by    Principal
Company                                                         Organization   The Travelers Inc.  Business
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>            <C>                 <C>
          Tower Square Securities, Inc.                         Connecticut          100.00        Broker dealer

     The Travelers Life and Annuity Company                     Connecticut          100.00        Life insurance

     The Travelers Marine Corporation                           California           100.00        General insurance brokerage

     Three Parkway Inc. - I                                     Pennsylvania         100.00        Investment real estate

     Three Parkway Inc. - II                                    Pennsylvania         100.00        Investment real estate

     Three Parkway Inc. - III                                   Pennsylvania         100.00        Investment real estate

     Travelers Insurance Holdings Inc.                          Georgia              100.00        Holding company

          AC RE, Ltd.                                           Bermuda              100.00        Reinsurance

          American Financial Life Insurance Company             Texas                100.00        Insurance

          Primerica Life Insurance Company                      Massachusetts        100.00        Life insurance

               National Benefit Life Insurance Company          New York             100.00        Insurance

               Primerica Financial Services (Canada) Ltd.       Canada               100.00        Holding company

                    PFSL Investments Canada Ltd.                Canada               100.00        Mutual fund dealer

                    Primerica Financial Services Ltd.           Canada                82.82        General agent

                    Primerica Life Insurance Company of Canada  Canada               100.00        Life insurance

     Travelers/Net Plus, Inc.                                   Connecticut          100.00

The Travelers Insurance Corporation Proprietary Limited         Australia            100.00        Inactive

Travelers Asset Management International Corporation            New York             100.00        Investment adviser

Travelers Canada Corporation                                    Canada               100.00        Inactive


</TABLE>

                                                                               4

<PAGE>   85
<TABLE>
<CAPTION>

                                                                           % of Voting
                                                                           Securities
                                                                         Owned Directly
                                                         State of       or Indirectly by      Principal
Company                                                  Organization   The Travelers Inc.    Business
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>            <C>                   <C>
Travelers Mortgage Securities Corporation                Delaware             100.00          Collateralized obligations

Travelers of Ireland Limited                             Ireland               99.90          Data processing

Travelers/Aetna Property Casualty Corp.                  Delaware             100.00          Holding company

     The Aetna Casualty and Surety Company               Connecticut          100.00          Insurance company

          ABP Community Urban Redevelopment Corporation  Connecticut          100.00

          AE Development Group, Inc.                     Connecticut          100.00

          Aetna Casualty & Surety Company of America     Connecticut          100.00          Insurance company

          Aetna Casualty & Surety Company of Canada      Canada               100.00

          Aetna Casualty & Surety Company of Illinois    Illinois             100.00          Insurance company

          Aetna Casualty Company of Connecticut          Connecticut          100.00          Insurance company

          Aetna Commercial Insurance Company             Connecticut          100.00          Insurance company

          Aetna Excess and Surplus Lines Company         Connecticut          100.00          Insurance company

          Aetna Financial Futures, Inc.                  Connecticut          100.00

          Aetna Lloyds of Texas Insurance Company        Texas                100.00          Insurance company

          Aetna National Accounts U.K. Limited           United Kingdom       100.00          Insurance company

          Aetna Opportunity Corporation                  Connecticut          100.00

          Aetna Property Services, Inc.                  Delaware             100.00

          AFF, Inc.                                      Connecticut          100.00

          Axia Services, Inc.                            New York             100.00

</TABLE>

                                                                               5
<PAGE>   86
<TABLE>
<CAPTION>

                                                                           % of Voting
                                                                           Securities
                                                                         Owned Directly
                                                         State of       or Indirectly by      Principal
Company                                                  Organization   The Travelers Inc.    Business
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>            <C>                   <C>
     Farmington Management, Inc.                         Connecticut          100.00

     The Farmington Casualty Company                     Connecticut          100.00          Insurance company

     Urban Diversified Properties, Inc.                  Connecticut          100.00

The Standard Fire Insurance Company                      Connecticut          100.00          Insurance company

     AE Properties, Inc.                                 California           100.00

     Aetna Insurance Company                             Connecticut          100.00          Insurance company

     Aetna Insurance Company of Illinois                 Illinois             100.00          Insurance company

     Aetna Personal Security Insurance Company           Connecticut          100.00          Insurance company

     Community Rehabilitation Investment Corporation     Connecticut          100.00

     The Automobile Insurance Company of Hartford,       Connecticut          100.00          Insurance company
          Connecticut

The Travelers Indemnity Company                          Connecticut          100.00          P-C insurance

     Commercial Insurance Resources, Inc.                Delaware             100.00          Holding company

          Gulf Insurance Company                         Missouri             100.00          P-C insurance

               Atlantic Insurance Company                Texas                100.00          P-C insurance

               Gulf Risk Services, Inc.                  Delaware             100.00          Claims/risk management

               Gulf Underwriters Insurance Company       North Carolina       100.00          P-C ins/surplus lines

               Select Insurance Company                  Texas                100.00          P-C insurance

     Countersignature Agency, Inc.                       Florida              100.00          Countersign ins policies

     First Trenton Indemnity Company                     New Jersey           100.00          P-C insurance

</TABLE>


                                                                               6
<PAGE>   87
<TABLE>
<CAPTION>

                                                                           % of Voting
                                                                           Securities
                                                                         Owned Directly
                                                         State of       or Indirectly by      Principal
Company                                                  Organization   The Travelers Inc.    Business
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>            <C>                   <C>
Laramia Insurance Agency, Inc.                           North Carolina       100.00          Flood insurance

Lynch, Ryan & Associates, Inc.                           Massachusetts        100.00          Cost containment

The Charter Oak Fire Insurance Company                   Connecticut          100.00          P-C insurance

The Parker Realty and Insurance Agency, Inc.             Vermont               58.00          Real estate

The Phoenix Insurance Company                            Connecticut          100.00          P-C insurance

     Constitution State Service Company                  Montana              100.00          Service company

     The Travelers Indemnity Company of America          Georgia              100.00          P-C insurance

     The Travelers Indemnity Company of Connecticut      Connecticut          100.00          Insurance

     The Travelers Indemnity Company of Illinois         Illinois             100.00          P-C insurance

The Premier Insurance Company of Massachusetts           Massachusetts        100.00          Insurance

The Travelers Home and Marine Insurance Company          Indiana              100.00          P-C insurance

The Travelers Indemnity Company of Missouri              Missouri             100.00          P-C insurance

The Travelers Lloyds Insurance Company                   Texas                100.00          Non-life insurance

TI Home Mortgage Brokerage, Inc.                         Delaware             100.00          Mortgage brokerage services

TravCo Insurance Company                                 Indiana              100.00          P-C insurance

Travelers Bond Investments, Inc.                         Connecticut          100.00          Bond investments

Travelers General Agency of Hawaii, Inc.                 Hawaii               100.00          Insurance agency

Travelers Medical Management Services Inc.               Delaware             100.00          Managed care

Travelers Specialty Property Casualty Company, Inc.      Connecticut          100.00          Insurance management

</TABLE>

                                                                               7
<PAGE>   88
<TABLE>
<CAPTION>

                                                                                % of Voting
                                                                                Securities
                                                                              Owned Directly
                                                              State of       or Indirectly by      Principal
Company                                                       Organization   The Travelers Inc.    Business
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>            <C>                   <C>
          VIPortfolio Agency, Inc.                            Delaware             100.00          Insurance agency

Primerica Finance Corporation                                 Delaware             100.00          Holding company

     PFS Distributors, Inc.                                   Georgia              100.00          General partner

     PFS Investments Inc.                                     Georgia              100.00          Broker dealer

     PFS T.A., Inc.                                           Delaware             100.00          Joint venture partner

Primerica Financial Services Home Mortgages, Inc.             Georgia              100.00          Mortgage loan broker

Primerica Financial Services, Inc.                            Nevada               100.00          General agency

     Primerica Financial Services Agency of                   New York             100.00          General agency licensing
       New York, Inc.

     Primerica Financial Services Insurance Marketing of      Connecticut          100.00          General agency licensing
       Connecticut, Inc.

     Primerica Financial Services Insurance Marketing of      Idaho                100.00          General agency licensing
       Idaho, Inc.

     Primerica Financial Services Insurance Marketing of      Nevada               100.00          General agency licensing
       Nevada, Inc.

     Primerica Financial Services Insurance Marketing of      Pennsylvania         100.00          General agency licensing
       Pennsylvania, Inc.

     Primerica Financial Services Insurance Marketing of the  United States        100.00          General agency licensing
       Virgin Islands, Inc.                                     Virgin Islands

     Primerica Financial Services Insurance Marketing of      Wyoming              100.00          General agency licensing
       Wyoming, Inc.

     Primerica Financial Services Insurance Marketing, Inc.   Delaware             100.00          General agency licensing

     Primerica Financial Services of Alabama, Inc.            Alabama              100.00          General agency licensing

     Primerica Financial Services of New Mexico, Inc.         New Mexico           100.00          General agency licensing

     Primerica Insurance Agency of Massachusetts, Inc.        Massachusetts        100.00          General agency licensing

     Primerica Insurance Marketing Services of                Puerto Rico          100.00          Insurance agency
       Puerto Rico, Inc.

                                                                               8
</TABLE>



<PAGE>   89
<TABLE>
<CAPTION>

                                                                           % of Voting
                                                                           Securities
                                                                         Owned Directly
                                                         State of       or Indirectly by      Principal
Company                                                  Organization   The Travelers Inc.    Business
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>            <C>                   <C>
          Primerica Insurance Services of                Louisiana            100.00          General agency licensing
              Louisiana, Inc.
          
          Primerica Insurance Services of                Maryland             100.00          General agency licensing
              Maryland, Inc. 

     Primerica Services, Inc.                            Georgia              100.00          Print operations

     RCM Acquisition Inc.                                Delaware             100.00          Investments

     SCN Acquisitions Company                            Delaware             100.00          Investments

     SL&H Reinsurance, Ltd.                              Nevis                100.00          Reinsurance

          Southwest Service Agreements, Inc.             North Carolina       100.00          Warranty/service agreements

     Southwest Warranty Corporation                      Florida              100.00          Extended automobile warranty

CCC Holdings, Inc.                                       Delaware             100.00          Holding company

     Commercial Credit Company                           Delaware             100.00          Holding company.

          American Health and Life Insurance Company     Maryland             100.00          LH&A Insurance

          Brookstone Insurance Company                   Vermont              100.00          Insurance managers

          CC Finance Company, Inc.                       New York             100.00          Consumer lending

          CC Financial Services, Inc.                    Hawaii               100.00          Financial services

          CCC Fairways, Inc.                             Delaware             100.00          Investment company

          City Loan Financial Services, Inc.             Ohio                 100.00          Consumer finance

          Commercial Credit Banking Corporation          Oregon               100.00          Consumer finance

          Commercial Credit Consumer Services, Inc.      Minnesota            100.00          Consumer finance

          Commercial Credit Corporation (AL)             Alabama              100.00          Consumer finance

</TABLE>


                                                                               9
<PAGE>   90
<TABLE>
<CAPTION>

                                                                           % of Voting
                                                                           Securities
                                                                         Owned Directly
                                                         State of       or Indirectly by      Principal
Company                                                  Organization   The Travelers Inc.    Business
- ----------------------------------------------------------------------------------------------------------------
<S>                                                      <C>            <C>                   <C>
Commercial Credit Corporation (CA)                       California           100.00          Consumer finance

Commercial Credit Corporation (IA)                       Iowa                 100.00          Consumer finance

     Commercial Credit of Alabama, Inc.                  Delaware             100.00          Consumer lending

Commercial Credit Corporation (KY)                       Kentucky             100.00          Consumer finance

     Certified Insurance Agency, Inc.                    Kentucky             100.00          Insurance agency

     Commercial Credit Investment, Inc.                  Kentucky             100.00          Investment company

     National Life Insurance Agency of Kentucky, Inc.    Kentucky             100.00          Insurance agency

     Union Casualty Insurance Agency, Inc.               Kentucky             100.00          Insurance agency

Commercial Credit Corporation (MD)                       Maryland             100.00          Consumer finance

     Action Data Services, Inc.                          Missouri             100.00          Data processing

     Commercial Credit Plan, Incorporated (OK)           Oklahoma             100.00          Consumer finance

Commercial Credit Corporation (NY)                       New York             100.00          Consumer finance

Commercial Credit Corporation (SC)                       South Carolina       100.00          Consumer finance

Commercial Credit Corporation (WV)                       West Virginia        100.00          Consumer finance

Commercial Credit Corporation NC                         North Carolina       100.00          Consumer finance

Commercial Credit Europe, Inc.                           Delaware             100.00          Inactive

Commercial Credit Far East Inc.                          Delaware             100.00          Inactive

Commercial Credit Insurance Services, Inc.               Maryland             100.00          Insurance broker

     Commercial Credit Insurance Agency (P&C) of         Mississippi          100.00          Insurance agency
        Mississippi, Inc.

</TABLE>

                                                                              10

<PAGE>   91
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by      Principal
Company                                                          Organization   The Travelers Inc.    Business
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                   <C>
     Commercial Credit Insurance Agency of Alabama, Inc.         Alabama              100.00          Insurance agency

     Commercial Credit Insurance Agency of Kentucky, Inc.        Kentucky             100.00          Insurance agency

     Commercial Credit Insurance Agency of Massachusetts, Inc.   Massachusetts        100.00          Insurance agency

     Commercial Credit Insurance Agency of Nevada, Inc.          Nevada               100.00          Credit LH&A, P-C insurance

     Commercial Credit Insurance Agency of New Mexico, Inc.      New Mexico           100.00          Insurance agency/Broker

     Commercial Credit Insurance Agency of Ohio, Inc.            Ohio                 100.00          Insurance agency/broker

Commercial Credit International, Inc.                            Delaware             100.00          Holding company

     Commercial Credit International Banking Corporation         Oregon               100.00          International lending

          Commercial Credit Corporation CCC Limited              Canada               100.00          Second mortgage loans

          Commercial Credit Services do Brazil Ltda.             Brazil                99.00          Inactive

     Commercial Credit Services Belgium S.A.                     Belgium              100.00          Inactive

Commercial Credit Limited                                        Delaware             100.00          Inactive

Commercial Credit Loan, Inc. (NY)                                New York             100.00          Consumer finance

Commercial Credit Loans, Inc. (DE)                               Delaware             100.00          Consumer finance

Commercial Credit Loans, Inc. (OH)                               Ohio                 100.00          Consumer finance

Commercial Credit Loans, Inc. (VA)                               Virginia             100.00          Consumer finance

Commercial Credit Management Corporation                         Maryland             100.00          Intercompany services

Commercial Credit Plan Incorporated (TN)                         Tennessee            100.00          Consumer finance

Commercial Credit Plan Incorporated (UT)                         Utah                 100.00          Consumer finance

</TABLE>


                                                                              11

<PAGE>   92
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
Commercial Credit Plan Incorporated of Georgetown                Delaware             100.00        Consumer finance

Commercial Credit Plan Industrial Loan Company                   Virginia             100.00        Consumer finance

Commercial Credit Plan, Incorporated (CO)                        Colorado             100.00        Consumer finance

Commercial Credit Plan, Incorporated (DE)                        Delaware             100.00        Consumer finance

Commercial Credit Plan, Incorporated (GA)                        Georgia              100.00        Consumer finance

Commercial Credit Plan, Incorporated (MO)                        Missouri             100.00        Consumer finance

Commercial Credit Securities, Inc.                               Delaware             100.00        Broker dealer

DeAlessandro & Associates, Inc.                                  Delaware             100.00        Insurance consulting

Park Tower Holdings, Inc.                                        Delaware             100.00        Holding company

     CC Retail Services, Inc.                                    Delaware             100.00        Leasing, financing

          Troy Textiles, Inc.                                    Delaware             100.00        Factoring.  Company is inactive.

     COMCRES, Inc.                                               Delaware             100.00        Inactive

     Commercial Credit Development Corporation                   Delaware             100.00        Direct loan

          Myers Park Properties, Inc.                            Delaware             100.00        Inactive

Penn Re, Inc.                                                    North Carolina       100.00        Management company

Plympton Concrete Products, Inc.                                 Delaware             100.00        Inactive

Resource Deployment, Inc.                                        Texas                100.00        Management company

The Travelers Bank                                               Delaware             100.00        Banking services

The Travelers Bank USA                                           Delaware             100.00        Credit card bank

</TABLE>


                                                                              12

<PAGE>   93
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
          Travelers Home Equity, Inc.                            North Carolina       100.00        Financial services

               CC Consumer Services of Alabama, Inc.             Alabama              100.00        Financial services

               CC Home Lenders Financial, Inc.                   Georgia              100.00        Financial services

               CC Home Lenders, Inc.                             Ohio                 100.00        Financial services

               Commercial Credit Corporation (TX)                Texas                100.00        Consumer finance

               Commercial Credit Financial of Kentucky, Inc.     Kentucky             100.00        Consumer finance

               Commercial Credit Financial of                    West Virginia        100.00        Consumer finance
                  West Virginia, Inc.

               Commercial Credit Plan Consumer Discount Company  Pennsylvania         100.00        Financial services

               Commercial Credit Services of Kentucky, Inc.      Kentucky             100.00        Financial services.

               Travelers Home Equity Services, Inc.              North Carolina       100.00        Financial services

          Triton Insurance Company                               Missouri             100.00        P-C insurance

          Verochris Corporation                                  Delaware             100.00        Joint venture company

               AMC Aircraft Corp.                                Delaware             100.00        Aviation

          World Service Life Insurance Company                   Colorado             100.00        Life insurance

Greenwich Street Capital Partners, Inc.                          Delaware             100.00        Investments

Greenwich Street Investments, Inc.                               Delaware             100.00        Investments

     Greenwich Street Capital Partners Offshore Holdings, Inc.   Delaware             100.00        Investments

Margco Holdings, Inc.                                            Delaware             100.00        Holding company

     Berg Associates                                             New Jersey           100.00        Inactive

</TABLE>

                                                                              13
<PAGE>   94
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
     Berg Enterprises Realty, Inc. (NY)                          New York             100.00        Inactive

     Dublin Escrow, Inc.                                         California           100.00        Inactive

     M.K.L. Realty Corporation                                   New Jersey            66.67        Holding company

     MRC Holdings, Inc.                                          Delaware             100.00        Real estate

     The Berg Agency, Inc. (NJ)                                  New Jersey           100.00        Inactive

Mirasure Insurance Company, Ltd.                                 Bermuda              100.00        Inactive

Pacific Basin Investments Ltd.                                   Delaware             100.00        Inactive

Primerica Corporation (WY)                                       Wyoming              100.00        Inactive

Primerica, Inc.                                                  Delaware             100.00        Name saver

RCM Capital Trust Company                                        California           100.00        Trust company

Smith Barney Corporate Trust Company                             Delaware             100.00        Trust company

Smith Barney Holdings Inc.                                       Delaware             100.00        Holding company

     Mutual Management Corp.                                     New York             100.00        Inactive

     R-H Capital, Inc.                                           Delaware             100.00        Investments

     R-H Sports Enterprises Inc                                  Georgia              100.00        Sports representation

     SB Cayman Holdings I Inc.                                   Delaware             100.00        Holding company

               Greenwich (Cayman) I Limited                      Cayman Islands       100.00        Corporate services

               Greenwich (Cayman) II Limited                     Cayman Islands       100.00        Corporate services

               Greenwich (Cayman) III Limited                    Cayman Islands       100.00        Corporate services

</TABLE>

                                                                              14
<PAGE>   95
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
SB Cayman Holdings II Inc.                                       Delaware             100.00        Holding company

SB Cayman Holdings III Inc.                                      Delaware             100.00        Holding company

SB Cayman Holdings IV Inc.                                       Delaware             100.00        Holding company

Smith Barney (Delaware) Inc.                                     Delaware             100.00        Holding company

     1345 Media Corp.                                            Delaware             100.00        Holding company

     Americas Avenue Corporation                                 Delaware             100.00        Inactive

     Corporate Realty Advisors, Inc.                             Delaware             100.00        Realty trust adviser

     IPO Holdings Inc.                                           Delaware             100.00        Holding company

          Institutional Property Owners, Inc. V                  Delaware             100.00        Investments

          Institutional Property Owners, Inc. VI                 Delaware             100.00        General partner

     MLA 50 Corporation                                          Delaware             100.00        Limited partner

     MLA GP Corporation                                          Delaware             100.00        General partner

     Municipal Markets Advisors Incorporated                     Delaware             100.00        Public finance

     SBF Corp.                                                   Delaware             100.00        Merchant banking investments

     Smith Barney Acquisition Corporation                        Delaware             100.00        Offshore fund adviser

     Smith Barney Global Capital Management, Inc.                Delaware             100.00        Investment management

     Smith Barney Investment, Inc.                               Delaware             100.00        Inactive

     Smith Barney Realty, Inc.                                   Delaware             100.00        Investments

     Smith Barney Risk Investors, Inc.                           Delaware             100.00        Investments

</TABLE>

                                                                              15
<PAGE>   96
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
     Smith Barney Venture Corp.                                  Delaware             100.00        Investments

Smith Barney (Ireland) Limited                                   Ireland              100.00        Fund management

Smith Barney Asia Inc.                                           Delaware             100.00        Investment banking

Smith Barney Asset Management Group (Asia) Pte. Ltd.             Singapore            100.00        Asset management

Smith Barney Canada Inc.                                         Canada               100.00        Investment dealer

Smith Barney Capital Services Inc.                               Delaware             100.00        Derivative product transactions

Smith Barney Cayman Islands, Ltd.                                Cayman Islands       100.00        Securities trading

Smith Barney Commercial Corp.                                    Delaware             100.00        Commercial credit

Smith Barney Commercial Corporation Asia Limited                 Hong Kong             99.00        Commodities trading

Smith Barney Europe Holdings, Ltd.                               United Kingdom       100.00        Holding corp.

     Smith Barney Europe, Ltd.                                   United Kingdom       100.00        Securities brokerage

     Smith Barney Shearson Futures, Ltd.                         United Kingdom       100.00        Inactive

Smith Barney Futures Management Inc.                             Delaware             100.00        Commodities pool operator

     Smith Barney Offshore Fund Ltd.                             Delaware             100.00        Commodity pool

     Smith Barney Overview Fund PLC                              Dublin               100.00        Commodity fund

Smith Barney Inc.                                                Delaware             100.00        Broker dealer

     Institutional Property Owners, Inc. VII                     Delaware             100.00        Never activated

     SBHU Life Agency, Inc.                                      Delaware             100.00        Insurance brokerage

          Robinson-Humphrey Insurance Services Inc.              Georgia              100.00        Insurance brokerage

</TABLE>

                                                                              16

<PAGE>   97
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
     Robinson-Humphrey Insurance Services of Alabama, Inc.       Alabama              100.00        Insurance brokerage

SBHU Life & Health Agency, Inc.                                  Delaware             100.00        Insurance brokerage

SBHU Life Agency of Arizona, Inc.                                Arizona              100.00        Insurance brokerage

SBHU Life Agency of Indiana, Inc.                                Indiana              100.00        Insurance brokerage

SBHU Life Agency of Utah, Inc.                                   Utah                 100.00        Insurance brokerage

SBHU Life Insurance Agency of Massachusetts, Inc.                Massachusetts        100.00        Insurance brokerage

SBS Insurance Agency of Hawaii, Inc.                             Hawaii               100.00        Insurance brokerage

SBS Insurance Agency of Idaho, Inc.                              Idaho                100.00        Insurance brokerage

SBS Insurance Agency of Maine, Inc.                              Maine                100.00        Insurance brokerage

SBS Insurance Agency of Montana, Inc.                            Montana              100.00        Insurance brokerage

SBS Insurance Agency of Nevada, Inc.                             Nevada               100.00        Insurance brokerage

SBS Insurance Agency of North Carolina, Inc.                     North Carolina       100.00        Insurance brokerage

SBS Insurance Agency of Ohio, Inc.                               Ohio                 100.00        Insurance brokerage

SBS Insurance Agency of South Dakota, Inc.                       South Dakota         100.00        Insurance brokerage

SBS Insurance Agency of Wyoming, Inc.                            Wyoming              100.00        Insurance brokerage

SBS Insurance Brokerage Agency of Arkansas, Inc.                 Arkansas             100.00        Insurance brokerage

SBS Insurance Brokers of Kentucky, Inc.                          Kentucky             100.00        Insurance brokerage

SBS Insurance Brokers of Louisiana, Inc.                         Louisiana            100.00        Insurance brokerage

SBS Insurance Brokers of New Hampshire, Inc.                     New Hampshire        100.00        Insurance brokerage

</TABLE>

                                                                              17

<PAGE>   98
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
          SBS Insurance Brokers of North Dakota, Inc.            North Dakota         100.00        Insurance brokerage

          SBS Life Insurance Agency of Puerto Rico, Inc.         Puerto Rico          100.00        Insurance brokerage

          SLB Insurance Agency of Maryland, Inc.                 Maryland             100.00        Insurance brokerage

          Smith Barney Life Agency Inc.                          Louisiana            100.00        Insurance brokerage

     Smith Barney (France) S.A.                                  France               100.00        Commodities trading

     Smith Barney (Hong Kong) Limited                            Hong Kong            100.00        Broker dealer

     Smith Barney (Netherlands) Inc.                             Delaware             100.00        Broker dealer

     Smith Barney International Incorporated                     Oregon               100.00        Broker dealer

          Smith Barney (Singapore) Pte Ltd                       Singapore            100.00        Commodities

          Smith Barney Pacific Holdings, Inc.                    British Virgin       100.00        Holding company
                                                                   Islands

               Smith Barney (Asia) Limited                       Hong Kong            100.00        Broker dealer

               Smith Barney (Pacific) Limited                    Hong Kong            100.00        Commodities dealer

          Smith Barney Securities Pte Ltd                        Singapore            100.00        Securities brokerage

               Smith Barney Research Pte. Ltd.                   Singapore            100.00        Inactive

     The Robinson-Humphrey Company, Inc.                         Delaware             100.00        Broker dealer

Smith Barney Mortgage Brokers Inc.                               Delaware             100.00        Mortgage brokerage

Smith Barney Mortgage Capital Corp.                              Delaware             100.00        Mortgage-backed securities

Smith Barney Mortgage Capital Group, Inc.                        Delaware             100.00        Mortgage trading

Smith Barney Mutual Funds Management Inc.                        Delaware             100.00        Investment management

</TABLE>


                                                                              18
<PAGE>   99
<TABLE>
<CAPTION>

                                                                                   % of Voting
                                                                                   Securities
                                                                                 Owned Directly
                                                                 State of       or Indirectly by    Principal
Company                                                          Organization   The Travelers Inc.  Business
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>            <C>                 <C>
          Smith Barney Strategy Advisers Inc.                    Delaware             100.00        Investment management

               E.C. Tactical Management S.A.                     Luxembourg           100.00        Investment management

     Smith Barney Offshore, Inc.                                 Delaware             100.00        Decathlon Fund advisor

          Decathlon Offshore Limited                             Cayman Islands       100.00        Commodity fund

     Smith Barney S.A.                                           France               100.00        Commodities trading

          Smith Barney Asset Management France SA                France               100.00        Com. based asset management

     Smith Barney Shearson (Chile) Corredora de                  Chile                100.00        Insurance brokerage
        Seguro Limitada

     Structured Mortgage Securities Corporation                  Delaware             100.00        Mortgage-backed securities

     The Travelers Investment Management Company                 Connecticut          100.00        Investment advisor

Smith Barney Private Trust Company                               New York             100.00        Trust company.

Smith Barney Private Trust Company of Florida                    Florida              100.00        Trust company

Tinmet Corporation                                               Delaware             100.00        Inactive

Travelers Services Inc.                                          Delaware             100.00        Holding company

Tribeca Management Inc.                                          Delaware             100.00

TRV Employees Investments, Inc.                                  Delaware             100.00        Investments

TRV/RCM Corp.                                                    Delaware             100.00        Inactive

TRV/RCM LP Corp.                                                 Delaware             100.00        Inactive

</TABLE>


                                                                              19








<PAGE>   100
Item 27.  Number of Contract Owners

As of March 31, 1995, 1,200 contract owners held qualified and non-qualified
contracts offered through the Registrant.

Item 28.  Indemnification

Section 33-320a of the Connecticut General Statutes ("C.G.S.") regarding
indemnification of directors and officers of Connecticut corporations provides
in general that Connecticut corporations shall indemnify their officers,
directors and certain other defined individuals against judgments, fines,
penalties, amounts paid in settlement and reasonable expenses actually incurred
in connection with proceedings against the corporation.  The corporation's
obligation to provide such indemnification generally does not apply unless (1)
the individual is successful on the merits in the defense of any such
proceeding; or (2) a determination is made (by persons specified in the
statute) that the individual acted in good faith and in the best interests of
the corporation; or (3) the court, upon application by the individual,
determines in view of all of the circumstances that such person is fairly and
reasonably entitled to be indemnified, and then for such amount as the court
shall determine.  With respect to proceedings brought by or in the right of the
corporation, the statute provides that the corporation shall indemnify its
officers, directors and certain other defined individuals, against reasonable
expenses actually incurred by them in connection with such proceedings, subject
to certain limitations.

C.G.S. Section 33-320a provides an exclusive remedy; a Connecticut corporation
cannot indemnify a director or officer to an extent either greater or less than
that authorized by the statute, e.g., pursuant to its certificate of
incorporation, by-laws, or any separate contractual arrangement.  However, the
statute does specifically authorize a corporation to procure indemnification
insurance to provide greater indemnification rights.  The premiums for such
insurance may be shared with the insured individuals on an agreed basis.

Travelers Group Inc. also provides liability insurance for its directors and
officers and the directors and officers of its subsidiaries, including the
Depositor.  This insurance provides for coverage against loss from claims made
against directors and officers in their capacity as such, including, subject to
certain exceptions, liabilities under the Federal securities laws.

Rule 484 Undertaking

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


Item 29.  Principal Underwriter

(a)  Tower Square Securities, Inc.
     One Tower Square
     Hartford, Connecticut 06183
<PAGE>   101
Tower Square Securities, Inc. also serves as principal underwriter for the
following :

         The Travelers Growth and Income Stock Account for Variable Annuities
         The Travelers Quality Bond Account for Variable Annuities
         The Travelers Money Market Account for Variable Annuities
         The Travelers Timed Growth and Income Stock Account for Variable 
           Annuities
         The Travelers Timed Short-Term Bond Account for Variable Annuities
         The Travelers Timed Aggressive Stock Account for Variable Annuities
         The Travelers Timed Bond Account for Variable Annuities
         The Travelers Fund U for Variable Annuities
         The Travelers Fund VA for Variable Annuities
         The Travelers Fund BD for Variable Annuities
         The Travelers Fund ABD for Variable Annuities
         The Travelers Fund ABD II for Variable Annuities
         The Travelers Separate Account QP for Variable Annuities
         The Travelers Separate Account QP II for Variable Annuities
         The Travelers Fund UL for Variable Life Insurance
         The Travelers Fund UL II for Variable Life Insurance
         The Travelers Variable Life Insurance Separate Account One
         The Travelers Variable Life Insurance Separate Account Three


<TABLE>
<S>      <C>                               <C>                                       <C>
(b)      Name and Principal                Positions and Offices                     Positions and Offices
         Business Address *                 With Underwriter                          With Registrant  
         ------------------                 ----------------                          -----------------

         Russell H. Johnson                Chairman and Chief Executive                       -----
                                              Officer
         Donald R. Munson, Jr.             Director, President and Chief                      -----
                                              Operating Officer
         William F. Scully, III            Member, Board of Directors,                        -----
                                           Senior Vice President, Treasurer
                                           and Chief Financial Officer
         Cynthia P. Macdonald              Vice President, Chief Compliance                   -----
                                              Officer, Assistant Secretary
         Jay S. Benet                      Member, Board of Directors                         -----
         George C. Kokulis                 Member, Board of Directors                         -----
         Warren H. May                     Member, Board of Directors                         -----
         Kathleen A. McGah                 General Counsel and Secretary             Assistant Secretary
         Robert C. Hamilton                Vice President                                     -----
         Tracey Kiff-Judson                Second Vice President                              -----
         Robin A. Jones                    Second Vice President                              -----
         Whitney F. Burr                   Second Vice President                              -----
         Marlene M. Ibsen                  Second Vice President                              -----

         John J. Williams, Jr.             Director and Assistant Compliance                  -----
                                              Officer
         Susan M. Curcio                   Director and Operations Manager                    -----
</TABLE>
<PAGE>   102
 (cont'd)
<TABLE>
<S>      <C>                               <C>                                       <C>
(b)      Name and Principal                Positions and Offices                     Positions and Offices
         Business Address *                 With Underwriter                          With Registrant  
         ------------------                 ----------------                          -----------------
         Gregory C. Macdonald              Director                                           -----
         Thomas P. Tooley                  Director                                           -----
         Nancy S. Waldrop                  Assistant Treasurer                                -----
</TABLE>


         *   Principal business address:  One Tower Square, Hartford,
             Connecticut  06183

(c)      Tower Square Securities, Inc. serves as the principal underwriter.
The compensation listed below is for the year ending December 31, 1995.

<TABLE>
<CAPTION>
Name of               Net Underwriting                          Compensation on
Principal              Discounts and                             Redemption or               Brokerage         Other
Underwriter             Commissions                             Annuitization               Commissions        Compensation*
- -----------             -----------                             -------------               -----------        -------------
<S>                         <C>                                       <C>                       <C>                 <C>
Tower Square                $ 0                                       $ 0                       $ 0                 $ 0
Securities, Inc.
</TABLE>


(c)      Not applicable.


Item 30.  Location of Accounts and Records

(1)      The Travelers Life and Annuity Company
         One Tower Square
         Hartford, Connecticut  06183

Item 31.  Management Services

Not applicable.

Item 32.  Undertakings

The undersigned Registrant hereby undertakes:

(a)  To file a post-effective amendment to this registration statement as
     frequently as is necessary to ensure that the audited financial
     statements in the registration statement are never more than sixteen months
     old for so long as payments under the variable annuity contracts may be
     accepted;

(b)  To include either (1) as part of any application to purchase a
     contract offered by the prospectus, a space that an applicant can check
     to request a Statement of Additional Information, or (2) a post card or
     similar written communication affixed to or included in the prospectus that
     the applicant can remove to send for a Statement of Additional Information;
     and

(c)  To deliver any Statement of Additional Information and any financial
     statements required to be made available under this Form N-4 promptly
     upon written or oral request.
<PAGE>   103
                                        SIGNATURES


As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant certifies that it meets the requirements of Securities Act
Rule 485(b) for effectiveness of this post-effective amendment to this
Registration Statement and has duly caused this post-effective amendment to
this Registration Statement to be signed on its behalf, in the City of
Hartford, State of Connecticut, on this 22nd day of April, 1996.


                             THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES
                                                  (Registrant)
                             
                             
                             THE TRAVELERS LIFE AND ANNUITY COMPANY
                                                  (Depositor)
                             
                             
                                 By:  *IAN R. STUART                            
                                      ------------------------------------------
                                      Ian R. Stuart
                                      Vice President and Chief Financial Officer
                                      Chief Accounting Officer and Controller
                                
Pursuant to the requirements of the Securities Act of 1933, this post-effective
amendment to this Registration Statement has been signed below by the following
persons in the capacities indicated on April 22, 1996.

<TABLE>
<S>                                                         <C>
*MICHAEL A. CARPENTER                                       Chairman of the Board, President and
- -------------------------------------------                 and Chief Executive Officer
(Michael A. Carpenter)                                      

*ROBERT I. LIPP                                             Director
- -------------------------------------------                         
(Robert I. Lipp)

*IAN R. STUART                                              Director
- -------------------------------------------
(Jay S. Fishman)

*CHARLES O. PRINCE III                                      Director
- -------------------------------------------                         
(Charles O. Prince III)

*MARC P. WEILL                                              Director
- -------------------------------------------                         
(Marc P. Weill)

*IRWIN R. ETTINGER                                          Director
- -------------------------------------------                         
(Irwin R. Ettinger)

*DONALD. T. DeCARLO                                         Director
- -------------------------------------------                         
(Donald T. DeCarlo)

*IAN R. STUART                                              Vice President, Chief Financial Officer
- -------------------------------------------                 Chief Accounting Officer and Controller
 (Ian R. Stuart)                                            



*By:  /s/Ernest J. Wright                                   
      ------------------------------------------------------
         Ernest J. Wright, Attorney-in-Fact
</TABLE>
<PAGE>   104
Description of Non-Standard Returns calculations Fund BD/BD II

The Following notation will be used for a fund's prices, or unit values:
UVINCEP: Unit Value at fund inception
UV85: Unit Value at year-end, 1985. (Year-minus-10)
UV90: Unit Value at year-end, 1990. (Year-minus-5)
UV92: Unit Value at year-end, 1992. (Year-minus-3)
UV94: Unit Value at year-end, 1994. (Prior year)
UV95: Unit Value at year-end, 1995. (Current year)



    ALLIANCE GROWTH STOCK
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/20/94 ):  1.000000    24.42
                         12/85:
                         12/90:
                         12/92:
                         12/94:  1.047185    33.29
                 CURRENT 12/95:  1.395807
</TABLE>

    AMCAP GROWTH STOCK
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/21/94 ):  1.000000    22.48
                         12/85:
                         12/90:
                         12/92:
                         12/94:  1.038598    31.14
                 CURRENT 12/95:  1.361968
</TABLE>

    TBC MANAGED INCOME
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/28/94 ):  1.000000     9.22
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .996653    14.56
                 CURRENT 12/95:  1.141791
</TABLE>

    GT GLOBAL STRATEGIC INCOME
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/21/94 ):  1.000000     7.77
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .944948    18.60
                 CURRENT 12/95:  1.120662
</TABLE>
<PAGE>   105
    SB HIGH INCOME
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/22/94 ):  1.000000    10.40
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .987591    17.70
                 CURRENT 12/95:  1.162368
</TABLE>

    SB INTERNATIONAL EQUITY
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>          <C>
         INCEPTION (06/20/94 ):  1.000000     3.27
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .954944     9.98
                 CURRENT 12/95:  1.050280
</TABLE>

    SB INCOME & GROWTH
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/20/94 ):  1.000000    18.21
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .981491    31.52
                 CURRENT 12/95:  1.290871
</TABLE>

    SB MONEY MARKET
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>          <C>
         INCEPTION (06/20/94 ):  1.000000     3.78
                         12/85:
                         12/90:
                         12/92:
                         12/94:  1.015687     4.19
                 CURRENT 12/95:  1.058195
</TABLE>

    PUTNAM DIVERSIFIED INCOME
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/20/94 ):  1.000000    10.84
                         12/85:
                         12/90:
                         12/92:
                         12/94:  1.008510    16.02
                 CURRENT 12/95:  1.170101
</TABLE>

    SB PACIFIC BASIN
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/21/94 ):  1.000000    -5.99
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .899312     1.21
                 CURRENT 12/95:   .910187
</TABLE>
<PAGE>   106
    MFS TOTAL RETURN
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (06/20/94 ):  1.000000    13.67
                         12/85:
                         12/90:
                         12/92:
                         12/94:   .978766    24.23
                 CURRENT 12/95:  1.215923
</TABLE>

    SB TOTAL RETURN
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (11/21/94 ):  1.000000    22.45
                         12/85:
                         12/90:
                         12/92:
                         12/94:  1.013044    23.45
                 CURRENT 12/95:  1.250571
</TABLE>

    AIM CAPITAL APPRECIATION
<TABLE>
<CAPTION>
                               UNIT VALUE    RETURN
                               ----------    ------
         <S>                     <C>         <C>
         INCEPTION (10/10/95 ):  1.000000    -4.21
                         12/85:
                         12/90:
                         12/92:
                         12/94:
                 CURRENT 12/95:   .957880
</TABLE>

<PAGE>   107
                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit
No.                Description                                             Method of Filing
- -------            -----------                                             ----------------
<S>      <C>                                                                 <C>
   1.    Resolution of The Travelers Life and Annuity
         Company Board of Directors authorizing the
         establishment of the Registrant.  (Incorporated
         herein by reference to Registration Statement on
         Form N-4, File No. 33-58131, filed via Edgar
         on March 17, 1995.)

   3.    Distribution and Management Agreement.
         (Incorporated herein by reference to Exhibit 3 to
         Pre-Effective Amendment No. 1 to the Registration
         Statement on Form N-4, filed September 8, 1995.)

   3(b). Selling Agreement                                                   Electronically

   4.    Variable Annuity Contracts.  (Incorporated herein
         reference to Registration Statement on Form N-4,
         File No. 33-58131, filed via Edgar on
         March 17, 1995.)

   5.    Form of Application.  (Incorporated herein by
         reference to Exhibit 5 to Pre-Effective Amendment
         No. 1 to the Registration Statement on Form N-4,
         filed September 8, 1995.)

6(a).    Charter of The Travelers Life and Annuity Company,
         as amended on April 10, 1990.  (Incorporated
         herein by reference to Registration Statement on
         Form N-4, File No. 33-58131, filed via Edgar
         on March 17, 1995.)

6(b).    By-Laws of The Travelers Life and Annuity Company,
         as amended on October 20, 1994.  (Incorporated
         herein by reference to Registration Statement on
         Form N-4, File No. 33-58131, filed via Edgar on
         March 17, 1995.)

   9.    Opinion of Counsel as to the legality of securities being
         registered by Registrant.  (Incorporated herein by
         reference to the Registrant's most recent Form 24f-2
         Notice filed on February 29, 1996.)

10(a).   Consent of Coopers & Lybrand L.L.P., Independent                    Electronically
         Accountants, to the inclusion of their report on the audited 
         financial statements of the Registrant and their report
         on the financial statements of The Travelers Life
         and Annuity Company contained in Part B of this
         Registration Statement, and to the reference to such firm
         as "Experts" in accounting and auditing.


</TABLE>
<PAGE>   108
<TABLE>
<S>      <C>                                                                         <C>
10(b).   Consent of KPMG Peat Marwick LLP, Independent                               Electronically
         Auditors, to the inclusion of their report on the financial
         statements of The Travelers Life and Annuity Company
         contained in Part B of this Registration Statement, and to the
         reference to their firm as "experts" under the heading 
         "Independent Accountants."

  13.    Schedule for Computation of Total Return Calculations -                     Electronically
         Standardized and Non-Standardized.

15(a).   Powers of Attorney authorizing Jay S. Fishman or
         Ernest J. Wright as signatory for Donald T. DeCarlo
         and Christine B. Mead. (Incorporated herein by
         reference To Exhibit 15 to Pre-Effective Amendment
         No. 1 to the Registration Statement on Form N-4,
         filed September 8, 1995.)

15(b).   Powers of Attorney authorizing Jay S. Fishman or
         Ernest J. Wright as signatory for Michael A. Carpenter,
         Robert I. Lipp, Charles O. Prince III, Marc P. Weill,
         and Irwin R. Ettinger.  (Incorporated herein by reference
         to Registration Statement on Form N-4, File No. 33-58131,
         filed via Edgar on March 17, 1995.)

15(c).   Powers of Attorney authorizing Ernest. J. Wright or                         Electronically
         Kathleen A. McGah as signatory for Jay S. Fishman and
         Ian R. Stuart.
</TABLE>

<PAGE>   1
                                                                    EXHIBIT 3(b)



                                    FORM OF
                               SELLING AGREEMENT

                             FOR VARIABLE CONTRACTS

                                   ISSUED BY

                    TRAVELERS AFFILIATED INSURANCE COMPANIES

                                One Tower Square

                          Hartford, Connecticut 06183


            Tower Square Securities, Inc. (hereafter referred to as TSSI) as
the Principal Underwriter, SMITH BARNEY INC. (hereafter referred to as the
Broker/Dealer), and SBHU LIFE AGENCY, INC. and each company identified on
Exhibit A to this Agreement (hereafter collectively referred to as SBHU), enter
into this agreement effective on __________, 1995 for the purpose of
authorizing the Broker/Dealer and SBHU, through its licensed individual agents
described in paragraph 4, to solicit applications for such variable life
insurance, variable annuity, and modified guaranteed annuity contracts (the
"Contract(s)") as may be issued by The Travelers Insurance Company, The
Travelers Life and Annuity Company, and any affiliated insurance companies
(hereafter referred to as "Insurance Companies" or in their individual
capacity, "Insurance Company") and identified by policy forms in the
Compensation Schedules attached to this agreement as they may be amended by the
Insurance Companies from time to time.  The parties represent and agree as
follows:

            1.        The Insurance Companies are engaged in the issuance of
                      the Contracts in accordance with federal securities laws
                      and the applicable insurance laws of those states in
                      which the Contracts have been qualified for sale.  The
                      Contracts may be considered securities under the
                      Securities Act of 1933; therefore, the offering and
                      distribution of the Contracts is made through TSSI as a
                      registered Broker/Dealer under the Securities Exchange
                      Act of 1934 and as a member of the National Association
                      of Securities Dealers, Inc. ("NASD").  The terms of the
                      offering of the Contracts are more particularly described
                      in the prospectus(es) for the Contracts.

            2.        The Broker/Dealer certifies that it is a registered
                      Broker/Dealer under the Securities Exchange Act of 1934
                      and a member of NASD.  The Broker/Dealer agrees to abide
                      by all rules and regulations of the NASD, and to comply
                      with all applicable state and Federal laws and the rules
                      and regulations of authorized regulatory agencies
                      affecting the sale of the Contracts.
<PAGE>   2
            3.        SBHU certifies that it is licensed as an insurance agency
                      in accordance with the applicable insurance laws of those
                      states in which the Contracts have been qualified for
                      sale.  Any provisions of this Agreement that must be
                      performed by an entity that is licensed as an insurance
                      agency will be carried out by SBHU.  Broker/Dealer will
                      carry out such functions that must be performed by a
                      registered Broker/Dealer.

            4.        The Broker/Dealer will select persons to be employed and
                      supervised by it who will be trained and qualified to
                      solicit applications for the Contracts in conformance
                      with applicable state and Federal laws and regulations.
                      Persons so trained and qualified will be registered
                      representatives of the Broker/Dealer in accordance with
                      the rules of NASD and they will be properly licensed in
                      accordance with the insurance laws of those jurisdictions
                      in which the Contracts may be lawfully distributed and in
                      which they solicit applications for such Contracts.  The
                      Insurance Company shall have ultimate authority to
                      determine  whether it shall appoint or terminate a
                      particular registered representative as an agent of the
                      Insurance Company with the various state insurance
                      departments.

            5.        The Broker/Dealer will review all Contract proposals and
                      applications for suitability and for completeness and
                      correctness as to form.  The Broker/Dealer will promptly
                      return to the applicant all applications, together with
                      any payments received therewith, deemed by the
                      Broker/Dealer to be unsuitable or not complete and
                      correct as to form.  The Insurance Companies reserve the
                      right to reject any Contract application and return any
                      payment made in connection with an application which is
                      rejected. The Insurance Companies agree to promptly
                      notify the Broker/Dealer of any such rejection.

                      a.       If the Broker/Dealer is soliciting the sale of
                               variable annuities or modified guaranteed
                               annuities, the Broker/Dealer will promptly
                               forward to the Insurance Companies, at addresses
                               provided by the Insurance Companies from time to
                               time, all of the necessary information from
                               applications taken by Broker/Dealer and found
                               suitable and in good form, together with all
                               payments received from such applications.
                               Broker/Dealer is responsible for accurately
                               communicating to the Insurance Companies
                               investment instructions for all business
                               submitted by Broker/Dealer to the Insurance
                               Companies.  Contracts issued by the Insurance
                               Companies will be forwarded to the Broker/Dealer
                               for prompt delivery to the Contract owner.  The
                               Broker/Dealer shall obtain and retain a receipt
                               for each Contract which Broker/Dealer delivers.





                                       2
<PAGE>   3
                      b.       If the Broker/Dealer is soliciting the sale of
                               variable life insurance, the Broker/Dealer will
                               promptly forward to one of the general agents
                               appearing on the Insurance Companies' most
                               current list of approved general agents for
                               variable life insurance (the "Approved General
                               Agent") all of the necessary information from
                               applications taken by Broker/Dealer and found
                               suitable and in good form, including accurate
                               investment instructions, together with all
                               payments received with such applications.

                               Contracts issued by the Insurance Companies will
                               be forwarded to the Approved General Agent, who
                               will forward them to the Broker/Dealer.  The
                               Broker/Dealer shall obtain and retain a receipt
                               for each Contract which Broker/Dealer delivers.

                      The Broker/Dealer shall promptly return to the Insurance
                      Companies, or as reasonably directed by the Insurance
                      Companies, all undelivered Contracts and all receipts for
                      cancellation of Contracts that Broker/Dealer receives.

            6.        The Broker/Dealer will perform the selling functions
                      required by this agreement in accordance with the terms
                      and conditions of the then current prospectus(es)
                      applicable to the Contract and will make no
                      representations not included in the prospectus or in any
                      authorized supplemental material.  No sales solicitation,
                      including the delivery of supplemental sales literature
                      or other such materials, shall occur, be delivered to, or
                      used with a prospective purchaser unless accompanied or
                      preceded by appropriate then current prospectus(es).  Any
                      material prepared or used by the Broker/Dealer or its
                      registered representatives, which describes in whole or
                      in part or refers by name or form number to the Insurance
                      Companies'  Contracts (including underlying investment
                      funds available under the Contracts), or uses the name of
                      the Insurance Companies or the logos or Service Marks of
                      the Insurance Companies, must be approved by the
                      Insurance Companies in writing prior to any such use.

            7.        The Insurance Companies represent and warrant that all
                      advertising, brochures  and other materials developed by
                      them and delivered to Broker/Dealer a) have been read and
                      approved by the Insurance Companies; b) are in conformity
                      with the terms and conditions of the applicable
                      Contracts; c) meet the requirements of all federal, state
                      and local statutes and regulations applicable to the
                      Insurance Companies; and d) have been approved by any
                      regulatory authority whose approval of such material is
                      required, whether such approval is required before or
                      after such material is used.





                                       3
<PAGE>   4
            8.        The Insurance Companies will not identify Broker/Dealer
                      in any advertising, publicity release or other material
                      intended for distribution to the public without securing
                      the prior written approval of Broker/Dealer.

            9.        The Insurance Companies shall give the Broker/Dealer
                      prior written notice of any change to the list of states
                      where the Insurance Companies' products are approved for
                      sale or to the regulatory status of the Insurance
                      Companies' products, within a reasonable amount of time
                      to permit the Broker/Dealer to act on such information.

            10.       The Insurance Companies shall not suspend sales of any
                      Contracts or amend any Contracts without giving prior
                      written notice to the Broker/Dealer. The Insurance
                      Companies shall provide such notice at least thirty days
                      prior to suspending sales or amending Contracts, except
                      where such suspension or amendment is:

                      (a)      necessary for compliance with federal, state, or
                               local laws, regulations, or administrative
                               orders; or

                      (b)      necessary to prevent administrative or financial
                               hardship to the Insurance Companies.

            11.       Commissions, allowances and any other fees payable to the
                      Broker/Dealer on sales of the Contracts solicited by the
                      Broker/Dealer will be paid to the Broker/Dealer, or as
                      necessary to meet any state insurance law requirements,
                      to SBHU, in accordance with the Compensation Schedule(s)
                      attached to this agreement as they may be amended from
                      time to time and in effect at the time the Contract
                      payments are received by the Insurance Companies (in the
                      case of annuities) or at the time applications are
                      received by the Insurance Companies (in the case of life
                      insurance), and in accordance with any administrative
                      procedures agreed to by the Insurance Companies and the
                      Broker/Dealer and in effect at the time such payments are
                      received by the Insurance Companies.  The Insurance
                      Companies reserve the right to revise the Compensation
                      Schedules at any time upon written notice to
                      Broker/Dealer.  Commission to the Broker/Dealer's
                      registered representative for Contracts solicited by the
                      registered representative and issued by the Insurance
                      Companies will be governed by agreement between the
                      Broker/Dealer and its registered representative and its
                      payment will be the responsibility of the Broker/Dealer.

            12.       If the Insurance Companies return all or a portion of a
                      premium paid with respect to a Contract, Broker/Dealer
                      shall be obligated to refund to the Insurance Companies
                      applicable commissions on the amount of such premium only
                      where:





                                       4
<PAGE>   5
                      (a)      the Contract solicited is returned not taken
                               under the policy "free look" provisions;

                      (b)      premiums are refunded due to overpayments,
                               errors in billing or in the timing of automatic
                               premium collection deductions, or errors
                               resulting in policy reissue;

                      (c)      the check delivered in payment of any Contract
                               premium does not  clear and the premium is not
                               otherwise collected;

                      (d)      the Contract is terminated or there is a refund
                               of premium and an act, error or omission of the
                               Broker/Dealer or its registered representative
                               materially contributed to the termination of the
                               Contract or the need to return premium;

                      (e)      the application is rejected by the Insurance
                               Companies;

                      (f)      the Insurance Companies are directed by a
                               judicial or regulatory authority to return
                               premium without assessment of a surrender
                               charge;

                      (g)      the applicant's initial premium on a 1035
                               exchange is returned because the expected
                               rollover amount from another Contract is not
                               transferred due to the exchange not meeting the
                               legal requirements to qualify for a tax-free
                               exchange;

                      (h)      the Insurance Companies return unearned premium
                               on a life insurance Contract as required by the
                               provisions of the Contract;

                      (i)      the Insurance Companies determine that it has a
                               legal liability to return premiums on a life
                               insurance Contract within the first year after
                               the Contract is issued; or

                      (j)      the Insurance Companies and Broker/Dealer
                               mutually agree to return all or a portion of a
                               premium paid with respect to a Contract.

            13.       This agreement will continue unless terminated by either
                      party upon thirty days prior written notice, except that
                      the Insurance Companies reserve the right to terminate
                      this agreement immediately, without notice, in the event
                      Broker/Dealer ceases to be a registered Broker/Dealer or
                      a member of the NASD.  Failure of any party to terminate
                      this agreement for any of the causes set forth in this
                      agreement will not constitute a waiver of the right to
                      terminate this agreement at a later time for any of these
                      causes.  After any termination of the Agreement, both
                      parties will continue to process any applications for
                      Contracts submitted by Broker/Dealer to the





                                       5
<PAGE>   6
                      Insurance Companies prior to such termination, and the
                      Insurance Companies shall issue Contracts based on such
                      applications in accordance with the provisions of the
                      Agreement.

            14.       For the purpose of compliance with any applicable federal
                      or state securities laws or regulations promulgated under
                      them, the Broker/Dealer acknowledges and agrees that in
                      performing the Broker/Dealer services covered by this
                      agreement, it is acting in the capacity of an independent
                      broker and dealer as defined by the By-Laws of the NASD
                      and not as an agent or employee of either the Insurance
                      Companies or any registered investment company.

                      In furtherance of its responsibilities as a
                      Broker/Dealer, the Broker/Dealer warrants and represents
                      that it has established a system to supervise the
                      activities of its registered representatives and
                      associated persons that is designed to achieve compliance
                      with the applicable securities laws and regulations with
                      the rules of NASD, and the Broker/Dealer acknowledges
                      that it is responsible for such supervision and
                      compliance in connection with its solicitation and sale
                      of the Contracts.

                      The Broker/Dealer shall be responsible for compliance
                      with all state and federal laws and regulations
                      applicable to the Broker/Dealer's activities with respect
                      to the Contracts.  The Broker/Dealer shall obtain proper
                      customer authorization and shall accurately and in a
                      timely fashion communicate to the Insurance Companies
                      investment  instructions relating to the Contracts.  Each
                      party to this agreement will hold harmless and indemnify
                      the Registered Investment Companies which are used to
                      fund the Contracts, the Insurance Companies or the
                      Broker/Dealer, as appropriate, for any loss or expense
                      suffered as a result of the violation or noncompliance by
                      that party or the Associated Persons of that party of any
                      applicable law or regulation or any provision of this
                      agreement, including the Insurance Companies as a result
                      of Broker/Dealer's inaccurate communication to the
                      Insurance Companies of investment instructions relating
                      to the Contracts, provided, however, that no party or any
                      of its employees or agents will be liable to the other
                      party for any indirect, special or consequential damages
                      arising out of or in connection with the performance of
                      any services pursuant to this Agreement.

            15.       During the term of this Agreement and after its
                      termination, the Insurance Companies agree that they will
                      keep confidential and will not use confidential
                      information obtained through this Agreement, which
                      includes, without limitation, the names, addresses and
                      telephone numbers of the Broker/Dealer's clients where
                      the Insurance Companies did not have a pre-existing
                      relationship with such client, for any purposes not
                      contemplated by this agreement, nor will the Insurance
                      Companies use





                                       6
<PAGE>   7
                      such confidential information to solicit sales of goods
                      or services (including without limitation life, annuity,
                      and long-term care insurance), nor will the Insurance
                      Companies disclose such confidential information to any
                      other party without the Broker/Dealer's consent except as
                      necessary to carry out the duties contemplated by this
                      Agreement.  The Insurance Companies will not attempt in
                      any organized fashion to actively induce representatives
                      of the Broker/Dealer to become independent agents of TSSI
                      or the Insurance Companies.  The Insurance Companies
                      further agree that without prior approval of the
                      Broker/Dealer it will not contact registered
                      representatives of the Broker/Dealer except for the
                      purposes of servicing their clients' Contracts or for
                      providing wholesaling support for variable life insurance
                      Contracts to be issued by the Insurance Companies.

            16.       The Insurance Companies and the Broker/Dealer agree to
                      cooperate fully with each other in the event of any
                      material written customer complaints or regulatory
                      investigations or proceedings relating to activities
                      conducted pursuant to this Agreement.  Each party shall
                      promptly notify the other of any such complaint or
                      investigation and shall consult with the other party
                      prior to sending any written response with respect to any
                      such complaint or investigation.

            17.       All notices to the Insurance Companies relating to this
                      agreement should be sent to the above address to the
                      attention of The Travelers Insurance Companies, FS Legal
                      Department, One Tower Square - 6SHS, Hartford,
                      Connecticut 06183.  All notices to the Broker/Dealer or
                      SBHU will be duly given if mailed or faxed to the address
                      shown below to the attention of Jerald E. Hampton.

            18.       No modification, amendment, supplement to or waiver of
                      any provisions of the Agreement shall be binding upon the
                      parties hereto unless made in writing and duly signed by
                      both parties (except for a change in the Compensation
                      Schedule or the addition of new products where permitted
                      in the Agreement).  A failure or delay of any party to
                      exercise any option provided in the Agreement or to
                      require at any time performance of any of the provisions
                      of the Agreement shall in no way be construed as a waiver
                      of such provision.

            19.       Neither party may assign the Agreement and/or any of its
                      rights and/or obligations thereunder to any entity that
                      is not affiliated to the assigning party, without the
                      other party's consent.  The assigning party shall provide
                      written notice of  any such assignment.  TSSI reserves
                      the rights to designate, at its sole discretion, an
                      alternative Principal Underwriter for the distribution of
                      the Contracts covered by this Agreement.  The designation
                      will constitute substitution of parties to this Agreement
                      with assumption of the rights and obligations created by
                      this agreement as applicable.





                                       7
<PAGE>   8
            20.       All rules and procedures established by the Insurance
                      Companies must be reasonable, must not conflict with any
                      statutes or governmental rules or regulations, and must
                      be communicated to the Broker/Dealer before the
                      Broker/Dealer will be subject to them.

            21.       Should any portion of the Agreement for any reason be
                      held to be void in law or in equity, the Agreement shall
                      be construed insofar as is possible, as if such portion
                      had never been contained therein.

            22.       Unless otherwise directed by any regulatory authority or
                      the Contract Owner, the Insurance Companies will only
                      take instructions from the Broker/Dealer regarding
                      changes in agent of record.

            23.       The Broker/Dealer shall be entitled to receive any earned
                      compensation generated regardless of any events occurring
                      after the sale resulting in such compensation, including
                      the termination of this Agreement, unless the
                      Broker/Dealer ceases to be a registered Broker/Dealer or
                      member of the NASD, or if the payment of such
                      compensation would be prohibited by any applicable law or
                      regulatory authority.

            24.       The terms "Associated person," "Broker/Dealer," and
                      "member as used herein shall be defined consistently with
                      the definition of similar such terms as contained in
                      Article I of the NASD By-Laws.  This Agreement will be
                      construed in accordance with the laws of the State of
                      Connecticut.

            In reliance on the representations set forth and in consideration
of the undertakings described, the parties represented below do hereby Contract
and agree.


TOWER SQUARE SECURITIES,                           SMITH BARNEY INC.
INC.                                               399 GREENWICH STREET
                                                   NEW YORK, NEW YORK 10013

By                                                 By                          
  ----------------------------                       --------------------------

Title                                              Title                       
     -------------------------                          -----------------------

Date of Execution                                  Date of Execution           
                 -------------                                       ----------

                                                   Taxpayer I.D.               
                                                                 --------------

SBHU LIFE AGENCY OF                                SBHU LIFE AGENCY OF
MASSACHUSETTS, INC.                                OHIO, INC.






                                       8
<PAGE>   9

By                                                 By                          
  ----------------------------                       --------------------------

Title                                              Title                       
     -------------------------                          -----------------------

Date of Execution                                  Date of Execution           
                 -------------                                       ----------

Taxpayer I.D.                                      Taxpayer I.D.               
             -----------------                                   --------------


SHEARSON LEHMAN HUTTON                             SBHU LIFE AGENCY OF
INSURANCE BROKERS OF NEW                           TEXAS, INC.
HAMPSHIRE, INC.

By                                                 By                          
  ----------------------------                       --------------------------

Title                                              Title                       
     -------------------------                          -----------------------

Date of Execution                                  Date of Execution           
                 -------------                                       ----------

Taxpayer I.D.                                      Taxpayer I.D.               
             -----------------                                   --------------


SBS INSURANCE BROKERS                              SBHU LIFE AGENCY, INC. AND
OF NORTH DAKOTA, INC.                              OTHER COMPANIES IDENTIFIED ON
                                                   EXHIBIT A

By                                                 By                          
  ----------------------------                       --------------------------

Title                                              Title                       
     -------------------------                          -----------------------

Date of Execution                                  Date of Execution           
                 -------------                                       ----------

Taxpayer I.D.                                      Taxpayer I.D.               
             -----------------                                   --------------






                                       9
<PAGE>   10
                                   EXHIBIT A

                    SMITH BARNEY INC. INSURANCE SUBSIDIARIES

Robinson Humphrey Insurance Services of Alabama, Inc.

SBHU Life Agency of Arizona, Inc.

SBS Insurance Brokerage Agency of Arkansas, Inc.

Shearson Lehman Hutton Insurance Agency of Hawaii, Inc.

SBS Insurance Agency of Idaho, Inc.

SBHU Life Agency of Indiana, Inc.

SBS Insurance Brokers of Kentucky, Inc.

Smith Barney Harris Upham Life Agency, Inc.

SBS Insurance Agency of Maine, Inc.

SBHU Life Agency of Massachusetts, Inc.

SBS Insurance Agency of Nevada, Inc.

Shearson Lehman Hutton Insurance Brokers of New Hampshire, Inc.

SBS Insurance Brokers of North Dakota, Inc.

SBHU Life Agency of Ohio, Inc.

SBHU Life Agency of Oklahoma, Inc.

SBS Insurance Agency of South Dakota, Inc.

SBHU Life Agency of Texas, Inc.

SBHU Life Agency of Utah, Inc.

SBS Insurance Agency of Wyoming, Inc.





                                       10

<PAGE>   1


                                                         EXHIBIT 10(a)




                    CONSENT OF INDEPENDENT ACCOUNTANTS



We consent to the inclusion in this Post-Effective Amendment No. 1 of the
Registration Statement on Form N-4 of our report dated February 16, 1996, on
our audit of the financial statements of The Travelers Fund BD II for Variable
Annuities for the period ended December 31, 1995, and of our report dated
September 16, 1994, relating to our audit of the statements of operations and
retained earnings and cash flows of The Travelers Life and Annuity Company for
the year ended December 31, 1993.  We also consent to the reference to our Firm
as experts in accounting and auditing under the caption "Independent
Accountants" in the Statement of Additional Information. 



COOPERS & LYBRAND L.L.P.



Hartford, Connecticut
April 18, 1996

<PAGE>   1



                                                                Exhibit  10(b)



             Consent of Independent Certified Public Accountants


The Board of Directors
The Travelers Life and Annuity Company

We consent to the use of our report included herein and to the reference to our
Firm as experts under the heading "Independent Accountants" in the Prospectus.

Our report refers to a change in accounting for investments in accordance with
the provisions of Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities," in 1994.





/s/ KPMG Peat Marwick
April 18, 1996

<PAGE>   1
                                                                      EXHIBIT 13

               THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES

             SCHEDULE FOR COMPUTATION OF TOTAL RETURN CALCULATIONS


Total Return Calculation (Standardized)

The "1-year rate" represents fund performance for the most recent fiscal year.

The "since inception rate" covers the applicable inception date noted through
the end of the most recent fiscal year.

           1/n
T = (ERV/P)    where:

       T   =    average annual total return
       P   =    a hypothetical initial payment of $1,000
       n   =    the applicable year (1, 5, 10) or portion thereof
     ERV   =    ending redeemable value of a hypothetical $1,000 payment made
                at the beginning of each of the periods

For calculating the redeemable value, the $30 annual administrative charge
was expressed as a percentage of assets based on the actual fee collected
divided by the average net assets per contracts sold under that prospectus for
each year for which performance was shown, and was assumed to be deducted on
August 31st of each year.

The unit values used in the calculation reflect the deduction for the
investment advisory fees for the fund and the mortality and expense risk
charge.  The applicable contingent deferred sales is reflected in the return
calculations.  The charge applies for six years and is a percentage of the
amount surrendered (6%, 6%, 6%, 3%, 2%, 1%).

Total Return Calculation (Non-Standardized)

The non-standardized rate represents fund performance for the calendar
year-to-date, and for the most recent applicable 1-year, 3-year, 5-year and
10-year periods ending with the most recent fiscal year end.

The non-standardized total returns reflect a percentage change in the value of
an Accumulation Unit based on the performance of an account over periods of the
applied period, determined by dividing the increase (decrease) in value for
that unit by the Accumulation Unit Value at the beginning of the period.  This
percentage figure reflects the deduction of asset based charges, but does not
reflect the deduction of annual administrative charge or contingent deferred
sales charges.  The deduction of the annual administrative charge or the
contingent deferred sales charge would reduce any percentage increase or make
greater any percentage decrease.
                
For a Schedule of the Computation of the Total Return Quotations, both
Standardized and Non-Standardized, see attached.
<PAGE>   2





PAGE     1

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KASB - ALLIANCE GROWTH STOCK

<TABLE>
<CAPTION>
PRDT         PRICE    DOLLAR(1)  UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----    -------    -------  -------      -------   ----------     ------    ----------
<S>       <C>        <C>         <C>       <C>       <C>         <C>            <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .985459                                                                           .000750
08/31/94  1.036952                             -.15      -.145                               .000750
09/30/94  1.054122                                                                           .000750
12/30/94  1.047185   1,000.00    954.941                                                     .000750
03/31/95  1.119181                                                                           .000160
06/30/95  1.271698                                                                           .000160
08/31/95  1.347942       -.12      -.091       -.19      -.142                               .000160
09/29/95  1.380993                                                                           .000160
12/29/95  1.395807       -.07      -.049       -.07      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          954.801      999.661
                   ACCOUNT VALUE        1,332.72     1,395.33
                   SURRENDER VALUE      1,272.72     1,335.33
                   TOTAL RETURN            27.27 %      33.53 %
                   ANNUALIZED RETURN                    20.86 %
</TABLE>
<PAGE>   3
PAGE     2

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KCSB - AIM CAPITAL APPRECIATION

<TABLE>
<CAPTION>
PRDT         PRICE    DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5) DOLLAR(10)   UNIT(10)  ANNUAL FEE
- ----         -----    -------      -----    -------      -----   --------     ------    ----------
<S>       <C>        <C>         <C>        <C>          <C>     <C>          <C>            <C>
10/10/95  1.000000   1,000.00    1000.000                                                  .000160
12/29/95   .957880       -.03       -.036                                                  .000160
</TABLE>

<TABLE>
<CAPTION>
                                    SINCE INCEPTION
                   <S>                   <C>
                   ENDING UNITS          999.964
                   ACCOUNT VALUE          957.85
                   SURRENDER VALUE        900.37
                   TOTAL RETURN            -9.96 %
</TABLE>
<PAGE>   4
PAGE     3

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KESB - AMCAP GROWTH STOCK

<TABLE>
<CAPTION>
PRDT         PRICE    DOLLAR(1)  UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)   UNIT(10)  ANNUAL FEE
- ----         -----    -------    -------  ---------    -------   --------     ------    ----------
<S>       <C>        <C>         <C>       <C>       <C>         <C>          <C>          <C>
06/21/94  1.000000                         1,000.00  1,000.000                             .000750
06/30/94   .986273                                                                         .000750
08/31/94  1.061716                             -.15      -.142                             .000750
09/30/94  1.039042                                                                         .000750
12/30/94  1.038598   1,000.00    962.836                                                   .000750
03/31/95  1.122009                                                                         .000160
06/30/95  1.247025                                                                         .000160
08/31/95  1.327909       -.12      -.092       -.19      -.144                             .000160
09/29/95  1.361487                                                                         .000160
12/29/95  1.361968       -.07      -.050       -.07      -.052                             .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          962.695      999.662
                   ACCOUNT VALUE        1,311.16     1,361.51
                   SURRENDER VALUE      1,251.16     1,301.51
                   TOTAL RETURN            25.12 %      30.15 %
                   ANNUALIZED RETURN                    18.89 %
</TABLE>
<PAGE>   5
PAGE     4

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KFSB - TBC MANAGED INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/28/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .997936                                                                           .000750
08/31/94  1.009924                             -.13      -.131                               .000750
09/30/94  1.000974                                                                           .000750
12/30/94   .996653   1,000.00  1,003.358                                                     .000750
03/31/95  1.030866                                                                           .000160
06/30/95  1.086949                                                                           .000160
08/31/95  1.091827       -.11      -.103       -.17      -.154                               .000160
09/29/95  1.101802                                                                           .000160
12/29/95  1.141791       -.06      -.052       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,003.204      999.664
                   ACCOUNT VALUE        1,145.45     1,141.41
                   SURRENDER VALUE      1,085.45     1,081.41
                   TOTAL RETURN             8.54 %       8.14 %
                   ANNUALIZED RETURN                     5.34 %
</TABLE>
<PAGE>   6
PAGE     5

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KGSB - GT GLOBAL STRATEGIC INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)  DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------  ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>        <C>            <C>          <C>
06/21/94  1.000000                         1,000.00  1,000.000                              .000750
06/30/94   .994712                                                                          .000750
08/31/94  1.002719                             -.15      -.146                              .000750
09/30/94   .995774                                                                          .000750
12/30/94   .944948   1,000.00  1,058.259                                                    .000750
03/31/95   .971239                                                                          .000160
06/30/95  1.035311                                                                          .000160
08/31/95  1.036243       -.11      -.108       -.16      -.157                              .000160
09/29/95  1.062162                                                                          .000160
12/29/95  1.120662       -.06      -.054       -.06      -.051                              .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,058.098      999.646
                   ACCOUNT VALUE        1,185.77     1,120.27
                   SURRENDER VALUE      1,125.77     1,060.27
                   TOTAL RETURN            12.58 %       6.03 %
                   ANNUALIZED RETURN                     3.92 %
</TABLE>
<PAGE>   7
PAGE     6

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KHSB - SB HIGH INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/22/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.000743                                                                           .000750
08/31/94  1.008728                             -.14      -.143                               .000750
09/30/94  1.007761                                                                           .000750
12/30/94   .987591   1,000.00  1,012.565                                                     .000750
03/31/95  1.035328                                                                           .000160
06/30/95  1.082768                                                                           .000160
08/31/95  1.103795       -.11      -.103       -.17      -.153                               .000160
09/29/95  1.115852                                                                           .000160
12/29/95  1.162368       -.06      -.052       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR     SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,012.410      999.652
                   ACCOUNT VALUE        1,176.79     1,161.96
                   SURRENDER VALUE      1,116.79     1,101.96
                   TOTAL RETURN            11.68 %      10.20 %
                   ANNUALIZED RETURN                     6.59 %
</TABLE>
<PAGE>   8
PAGE     7

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KISB - SB INTERNATIONAL EQUITY

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.026673                                                                           .000750
08/31/94  1.049587                             -.15      -.144                               .000750
09/30/94  1.022658                                                                           .000750
12/30/94   .954944   1,000.00  1,047.182                                                     .000750
03/31/95   .917500                                                                           .000160
06/30/95  1.011661                                                                           .000160
08/31/95  1.031348       -.11      -.108       -.17      -.161                               .000160
09/29/95  1.050095                                                                           .000160
12/29/95  1.050280       -.06      -.055       -.05      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,047.019      999.642
                   ACCOUNT VALUE        1,099.66     1,049.90
                   SURRENDER VALUE      1,039.66       989.90
                   TOTAL RETURN             3.97 %      -1.01 %
                   ANNUALIZED RETURN                     -.66 %
</TABLE>
<PAGE>   9
PAGE     8

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KJSB - SB INCOME & GROWTH

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .986696                                                                           .000750
08/31/94  1.023616                             -.15      -.146                               .000750
09/30/94  1.011679                                                                           .000750
12/30/94   .981491   1,000.00  1,018.858                                                     .000750
03/31/95  1.062254                                                                           .000160
06/30/95  1.135578                                                                           .000160
08/31/95  1.184840       -.12      -.100       -.18      -.149                               .000160
09/29/95  1.217392                                                                           .000160
12/29/95  1.290871       -.07      -.051       -.07      -.050                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,018.707      999.654
                   ACCOUNT VALUE        1,315.02     1,290.42
                   SURRENDER VALUE      1,255.02     1,230.42
                   TOTAL RETURN            25.50 %      23.04 %
                   ANNUALIZED RETURN                    14.55 %
</TABLE>
<PAGE>   10
PAGE     9

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KMSB - SB MONEY MARKET

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.000609                                                                           .000750
08/31/94  1.004912                             -.15      -.148                               .000750
09/30/94  1.007300                                                                           .000750
12/30/94  1.015687   1,000.00    984.555                                                     .000750
03/31/95  1.026068                                                                           .000160
06/30/95  1.037078                                                                           .000160
08/31/95  1.044340       -.11      -.104       -.16      -.157                               .000160
09/29/95  1.047683                                                                           .000160
12/29/95  1.058195       -.05      -.051       -.06      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          984.400      999.643
                   ACCOUNT VALUE        1,041.69     1,057.82
                   SURRENDER VALUE        981.69       997.82
                   TOTAL RETURN            -1.83 %       -.22 %
                   ANNUALIZED RETURN                     -.14 %
</TABLE>
<PAGE>   11
PAGE    10

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KPSB - PUTNAM DIVERSIFIED INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.000680                                                                           .000750
08/31/94  1.011665                             -.15      -.147                               .000750
09/30/94  1.014679                                                                           .000750
12/30/94  1.008510   1,000.00    991.562                                                     .000750
03/31/95  1.055554                                                                           .000160
06/30/95  1.102322                                                                           .000160
08/31/95  1.112083       -.11      -.101       -.17      -.153                               .000160
09/29/95  1.121984                                                                           .000160
12/29/95  1.170101       -.06      -.051       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          991.410      999.649
                   ACCOUNT VALUE        1,160.05     1,169.69
                   SURRENDER VALUE      1,100.05     1,109.69
                   TOTAL RETURN            10.00 %      10.97 %
                   ANNUALIZED RETURN                     7.06 %
</TABLE>
<PAGE>   12
PAGE    11

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KRSB - SB TOTAL RETURN

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
12/03/93   .928042                         1,000.00  1,077.537                               .000750
08/31/94  1.046264                             -.59      -.566                               .000750
12/30/94  1.013044   1,000.00    987.124                                                     .000750
03/31/95  1.078553                                                                           .000160
06/30/95  1.177547                                                                           .000160
08/31/95  1.205359       -.12      -.097       -.19      -.161                               .000160
09/29/95  1.214969                                                                           .000160
12/29/95  1.250571       -.06      -.051       -.07      -.056                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          986.976     1076.754
                   ACCOUNT VALUE        1,234.28     1,346.56
                   SURRENDER VALUE      1,174.28     1,286.56
                   TOTAL RETURN            17.43 %      28.66 %
                   ANNUALIZED RETURN                    12.94 %
</TABLE>
<PAGE>   13
PAGE    12

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KSSB - SB PACIFIC BASIN

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/21/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .997711                                                                           .000750
08/31/94  1.031654                             -.15      -.144                               .000750
09/30/94  1.001746                                                                           .000750
12/30/94   .899312   1,000.00  1,111.961                                                     .000750
03/31/95   .872934                                                                           .000160
06/30/95   .925707                                                                           .000160
08/31/95   .921901       -.11      -.117       -.16      -.169                               .000160
09/29/95   .913159                                                                           .000160
12/29/95   .910187       -.05      -.059       -.05      -.053                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>            <C>
                   ENDING UNITS        1,111.785      999.634
                   ACCOUNT VALUE        1,011.93       909.85
                   SURRENDER VALUE        951.93       855.26
                   TOTAL RETURN            -4.81 %     -14.47 %
                   ANNUALIZED RETURN                    -9.75 %
</TABLE>
<PAGE>   14
PAGE    13

                  VINTAGE REGULAR DB STANDARDIZED PERFORMANCE
KTSB - MFS TOTAL RETURN

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>       <C>         <C>       <C>         <C>            <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .984592                                                                           .000750
08/31/94  1.018774                             -.15      -.147                               .000750
09/30/94  1.002750                                                                           .000750
12/30/94   .978766   1,000.00  1,021.695                                                     .000750
03/31/95  1.035973                                                                           .000160
06/30/95  1.098888                                                                           .000160
08/31/95  1.124611       -.11      -.102       -.17      -.152                               .000160
09/29/95  1.153454                                                                           .000160
12/29/95  1.215923       -.06      -.052       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,021.541      999.650
                   ACCOUNT VALUE        1,242.11     1,215.50
                   SURRENDER VALUE      1,182.11     1,155.50
                   TOTAL RETURN            18.21 %      15.55 %
                   ANNUALIZED RETURN                     9.93 %
</TABLE>
<PAGE>   15
PAGE     1

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KASE - ALLIANCE GROWTH STOCK

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>            <C>         <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .985382                                                                           .000750
08/31/94  1.036378                             -.15      -.145                               .000750
09/30/94  1.053296                                                                           .000750
12/30/94  1.045632   1,000.00    956.359                                                     .000750
03/31/95  1.116740                                                                           .000160
06/30/95  1.268038                                                                           .000160
08/31/95  1.343428       -.12      -.091       -.19      -.142                               .000160
09/29/95  1.376065                                                                           .000160
12/29/95  1.389856       -.07      -.049       -.07      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          956.219      999.661
                   ACCOUNT VALUE        1,329.01     1,389.39
                   SURRENDER VALUE      1,269.01     1,329.39
                   TOTAL RETURN            26.90 %      32.94 %
                   ANNUALIZED RETURN                    20.51 %
</TABLE>
<PAGE>   16
PAGE     2

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KCSE - AIM CAPITAL APPRECIATION

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>      <C>           <C>       <C>            <C>         <C>
10/10/95  1.000000   1,000.00  1,000.000                                                     .000160
12/29/95   .957290       -.03      -.036                                                     .000160
</TABLE>

<TABLE>
<CAPTION>
                                    SINCE INCEPTION
                   <S>                   <C>
                   ENDING UNITS          999.964
                   ACCOUNT VALUE          957.26
                   SURRENDER VALUE        899.82
                   TOTAL RETURN           -10.02 %
</TABLE>
<PAGE>   17
PAGE     3

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KESE - AMCAP GROWTH STOCK

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>            <C>         <C>
06/21/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .986205                                                                           .000750
08/31/94  1.061136                             -.15      -.142                               .000750
09/30/94  1.038238                                                                           .000750
12/30/94  1.037072   1,000.00    964.253                                                     .000750
03/31/95  1.119575                                                                           .000160
06/30/95  1.243451                                                                           .000160
08/31/95  1.323473       -.12      -.092       -.19      -.144                               .000160
09/29/95  1.356636                                                                           .000160
12/29/95  1.356166       -.07      -.050       -.07      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          964.111      999.662
                   ACCOUNT VALUE        1,307.49     1,355.71
                   SURRENDER VALUE      1,247.49     1,295.71
                   TOTAL RETURN            24.75 %      29.57 %
                   ANNUALIZED RETURN                    18.54 %
</TABLE>
<PAGE>   18
PAGE     4

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KFSE - TBC MANAGED INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>         <C>            <C>          <C>
06/28/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .997920                                                                           .000750
08/31/94  1.009429                             -.13      -.131                               .000750
09/30/94  1.000255                                                                           .000750
12/30/94   .995239   1,000.00  1,004.784                                                     .000750
03/31/95  1.028680                                                                           .000160
06/30/95  1.083893                                                                           .000160
08/31/95  1.088242       -.11      -.103       -.17      -.154                               .000160
09/29/95  1.097942                                                                           .000160
12/29/95  1.136987       -.06      -.052       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,004.629      999.663
                   ACCOUNT VALUE        1,142.25     1,136.60
                   SURRENDER VALUE      1,082.25     1,076.60
                   TOTAL RETURN             8.23 %       7.66 %
                   ANNUALIZED RETURN                     5.03 %
</TABLE>
<PAGE>   19
PAGE     5

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KGSE - GT GLOBAL STRATEGIC INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>            <C>         <C>
06/21/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .994643                                                                           .000750
08/31/94  1.002171                             -.15      -.146                               .000750
09/30/94   .994999                                                                           .000750
12/30/94   .943557   1,000.00  1,059.819                                                     .000750
03/31/95   .969137                                                                           .000160
06/30/95  1.032348                                                                           .000160
08/31/95  1.032781       -.11      -.108       -.16      -.158                               .000160
09/29/95  1.058379                                                                           .000160
12/29/95  1.115890       -.06      -.054       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,059.657      999.646
                   ACCOUNT VALUE        1,182.46     1,115.50
                   SURRENDER VALUE      1,122.46     1,055.50
                   TOTAL RETURN            12.25 %       5.55 %
                   ANNUALIZED RETURN                     3.61 %
</TABLE>
<PAGE>   20
PAGE     6

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KHSE - SB HIGH INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>         <C>            <C>          <C>
06/22/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.000680                                                                           .000750
08/31/94  1.008181                             -.14      -.143                               .000750
09/30/94  1.006981                                                                           .000750
12/30/94   .986130   1,000.00  1,014.065                                                     .000750
03/31/95  1.033081                                                                           .000160
06/30/95  1.079664                                                                           .000160
08/31/95  1.100100       -.11      -.103       -.17      -.153                               .000160
09/29/95  1.111869                                                                           .000160
12/29/95  1.157405       -.06      -.052       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,013.910      999.652
                   ACCOUNT VALUE        1,173.50     1,157.00
                   SURRENDER VALUE      1,113.50     1,097.00
                   TOTAL RETURN            11.35 %       9.70 %
                   ANNUALIZED RETURN                     6.28 %
</TABLE>
<PAGE>   21
PAGE     7

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KISE - SB INTERNATIONAL EQUITY

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>           <C>          <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.026593                                                                           .000750
08/31/94  1.049009                             -.15      -.144                               .000750
09/30/94  1.021856                                                                           .000750
12/30/94   .953532   1,000.00  1,048.733                                                     .000750
03/31/95   .915495                                                                           .000160
06/30/95  1.008743                                                                           .000160
08/31/95  1.027883       -.11      -.108       -.17      -.162                               .000160
09/29/95  1.046336                                                                           .000160
12/29/95  1.045789       -.06      -.055       -.05      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,048.570      999.642
                   ACCOUNT VALUE        1,096.58     1,045.41
                   SURRENDER VALUE      1,036.58       985.41
                   TOTAL RETURN             3.66 %      -1.46 %
                   ANNUALIZED RETURN                     -.96 %
</TABLE>
<PAGE>   22
PAGE     8

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KJSE - SB INCOME & GROWTH

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>           <C>           <C>         <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .986619                                                                           .000750
08/31/94  1.023049                             -.15      -.146                               .000750
09/30/94  1.010885                                                                           .000750
12/30/94   .980034   1,000.00  1,020.373                                                     .000750
03/31/95  1.059933                                                                           .000160
06/30/95  1.132304                                                                           .000160
08/31/95  1.180863       -.12      -.100       -.18      -.149                               .000160
09/29/95  1.213038                                                                           .000160
12/29/95  1.285355       -.07      -.051       -.06      -.050                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,020.221      999.654
                   ACCOUNT VALUE        1,311.35     1,284.91
                   SURRENDER VALUE      1,251.35     1,224.91
                   TOTAL RETURN            25.13 %      22.49 %
                   ANNUALIZED RETURN                    14.22 %
</TABLE>
<PAGE>   23
PAGE     9

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KMSE - SB MONEY MARKET

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>             <C>        <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.000530                                                                           .000750
08/31/94  1.004351                             -.15      -.148                               .000750
09/30/94  1.006507                                                                           .000750
12/30/94  1.014181   1,000.00    986.017                                                     .000750
03/31/95  1.023835                                                                           .000160
06/30/95  1.034101                                                                           .000160
08/31/95  1.040838       -.11      -.104       -.16      -.157                               .000160
09/29/95  1.043936                                                                           .000160
12/29/95  1.053676       -.05      -.052       -.06      -.052                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          985.862      999.643
                   ACCOUNT VALUE        1,038.78     1,053.30
                   SURRENDER VALUE        978.78       993.30
                   TOTAL RETURN            -2.12 %       -.67 %
                   ANNUALIZED RETURN                     -.44 %
</TABLE>
<PAGE>   24
PAGE    10

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KPSE - PUTNAM DIVERSIFIED INCOME

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>            <C>         <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94  1.000601                                                                           .000750
08/31/94  1.011105                             -.15      -.147                               .000750
09/30/94  1.013886                                                                           .000750
12/30/94  1.007016   1,000.00    993.033                                                     .000750
03/31/95  1.053251                                                                           .000160
06/30/95  1.099150                                                                           .000160
08/31/95  1.108356       -.11      -.101       -.17      -.153                               .000160
09/29/95  1.117977                                                                           .000160
12/29/95  1.165112       -.06      -.051       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>          <C>
                   ENDING UNITS          992.881      999.649
                   ACCOUNT VALUE        1,156.82     1,164.70
                   SURRENDER VALUE      1,096.82     1,104.70
                   TOTAL RETURN             9.68 %      10.47 %
                   ANNUALIZED RETURN                     6.74 %
</TABLE>
<PAGE>   25
PAGE    11

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KRSE - SB TOTAL RETURN

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>             <C>        <C>
12/03/93   .930558                         1,000.00  1,074.624                               .000750
08/31/94  1.046923                             -.59      -.565                               .000750
12/30/94  1.012743   1,000.00    987.417                                                     .000750
03/31/95  1.077488                                                                           .000160
06/30/95  1.175569                                                                           .000160
08/31/95  1.202763       -.12      -.097       -.19      -.161                               .000160
09/29/95  1.212081                                                                           .000160
12/29/95  1.246730       -.06      -.051       -.07      -.055                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                  <C>         <C>
                   ENDING UNITS          987.269    1,073.843
                   ACCOUNT VALUE        1,230.86     1,338.79
                   SURRENDER VALUE      1,170.86     1,278.79
                   TOTAL RETURN            17.09 %      27.88 %
                   ANNUALIZED RETURN                    12.61 %
</TABLE>
<PAGE>   26
PAGE    12

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KSSE - SB PACIFIC BASIN

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>         <C>            <C>          <C>
06/21/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .997642                                                                           .000750
08/31/94  1.031096                             -.15      -.144                               .000750
09/30/94  1.000974                                                                           .000750
12/30/94   .897995   1,000.00  1,113.592                                                     .000750
03/31/95   .871049                                                                           .000160
06/30/95   .923065                                                                           .000160
08/31/95   .918828       -.11      -.118       -.16      -.170                               .000160
09/29/95   .909910                                                                           .000160
12/29/95   .906317       -.05      -.059       -.05      -.053                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>            <C>
                   ENDING UNITS        1,113.415      999.634
                   ACCOUNT VALUE        1,009.11       905.98
                   SURRENDER VALUE        949.11       851.63
                   TOTAL RETURN            -5.09 %     -14.84 %
                   ANNUALIZED RETURN                   -10.01 %
</TABLE>
<PAGE>   27
 PAGE    13

                  VINTAGE ENHANCED DB STANDARDIZED PERFORMANCE
KTSE - MFS TOTAL RETURN

<TABLE>
<CAPTION>
PRDT         PRICE  DOLLAR(1)    UNIT(1)  DOLLAR(5)    UNIT(5)   DOLLAR(10)     UNIT(10)  ANNUAL FEE
- ----         -----  ---------    -------  ---------    -------   ----------     --------  ----------
<S>       <C>        <C>         <C>       <C>       <C>          <C>            <C>         <C>
06/20/94  1.000000                         1,000.00  1,000.000                               .000750
06/30/94   .984517                                                                           .000750
08/31/94  1.018213                             -.15      -.147                               .000750
09/30/94  1.001965                                                                           .000750
12/30/94   .977320   1,000.00  1,023.206                                                     .000750
03/31/95  1.033719                                                                           .000160
06/30/95  1.095736                                                                           .000160
08/31/95  1.120855       -.11      -.102       -.17      -.153                               .000160
09/29/95  1.149344                                                                           .000160
12/29/95  1.210749       -.06      -.052       -.06      -.051                               .000160
</TABLE>

<TABLE>
<CAPTION>
                                       ONE YEAR   SINCE INCEPTION
                   <S>                 <C>           <C>
                   ENDING UNITS        1,023.052      999.650
                   ACCOUNT VALUE        1,238.66     1,210.33
                   SURRENDER VALUE      1,178.66     1,150.33
                   TOTAL RETURN            17.87 %      15.03 %
                   ANNUALIZED RETURN                     9.61 %
</TABLE>
<PAGE>   28
Description of Non-Standard Returns calculations Fund BD/BD II

    The following notation will be used for a fund's prices, or unit values:
    UVINCEP:  Unit Value at fund inception
    UV85: Unit Value at year-end, 1985, (Year-minus-10)
    UV90: Unit Value at year-end, 1990, (Year-minus-5)
    UV92: Unit Value at year-end, 1992, (Year-minus-3)
    UV94: Unit Value at year-end, 1994, (Prior year)
    UV95: Unit Value at year-end, 1995, (Current year)

ALLIANCE GROWTH STOCK
                             UNIT VALUE  RETURN
                             ----------  ------
INCEPTION (06/20/94):        1.000000    24.42
              12/85:
              12/90:
              12/92:
              12/94:         1.047185    33.29
      CURRENT 12/95:         1.395807

AMCAP GROWTH STOCK
                             UNIT VALUE  RETURN
                             ----------  ------

INCEPTION (06/21/94):        1.000000    22.48
              12/85:
              12/90:
              12/92:
              12/94:         1.038598    31.14
      CURRENT 12/95:         1.361968

TEC MANAGED INCOME
                             UNIT VALUE  RETURN
                             ----------  ------

INCEPTION (06/28/94):        1.000000     9.22
              12/85:
              12/90:
              12/92:
              12/94:          .996653    14.56
      CURRENT 12/95:         1.141791

GT GLOBAL STRATEGIC INCOME
                             UNIT VALUE  RETURN
                             ----------  ------

INCEPTION (06/21/94):        1.000000     7.77
              12/85:
              12/90:
              12/92:
              12/94:          .944948    18.60
      CURRENT 12/95:         1.120662

SB HIGH INCOME
                             UNIT VALUE  RETURN
                             ----------  ------

<PAGE>   29
INCEPTION (06/22/94):        1.000000    10.40
              12/85:
              12/90:
              12/92:
              12/94:          .987591    17.70
      CURRENT 12/95:         1.162368

SB INTERNATIONAL EQUITY
                             UNIT VALUE  RETURN
                             ----------  ------

INCEPTION (06/20/94):        1.000000     3.27
              12/85:
              12/90:
              12/92:
              12/94:          .954944     9.98
      CURRENT 12/95:         1.050280

SB INCOME & GROWTH
                             UNIT VALUE  RETURN
                             ----------  ------

INCEPTION (06/20/94):        1.000000    18.21
              12/85:
              12/90:
              12/92:
              12/94:          .981491    31.52
      CURRENT 12/95:         1.290871

SB MONEY MARKET
                             UNIT VALUE  RETURN
                             ----------  ------

INCEPTION (06/20/94):        1.000000     3.78
              12/85:
              12/90:
              12/92:
              12/94:         1.015687     4.19
      CURRENT 12/95:         1.058195

PUTNAM DIVERSIFIED INCOME
                             UNIT VALUE  RETURN
                             ----------  ------
INCEPTION (06/20/94):        1.000000    10.84
              12/85:
              12/90:
              12/92:
              12/94:         1.008510    16.02
      CURRENT 12/95:         1.170101

SB PACIFIC BASIN
                             UNIT VALUE  RETURN
                             ----------  ------
INCEPTION (06/21/94):        1.000000    -5.99
              12/85:
              12/90:

<PAGE>   30
              12/92:
              12/94:          .899312     1.21
CURRENT       12/95:          .910187

MFS TOTAL RETURN
                             UNIT VALUE  RETURN
                             ----------  ------
INCEPTION (06/20/94):        1.000000    13.67
              12/85:
              12/90:
              12/92:
              12/94:          .978766    24.23
CURRENT       12/95:         1.215923

SB TOTAL RETURN
                             UNIT VALUE  RETURN
                             ----------  ------
INCEPTION (11/21/94):        1.000000    22.45
              12/85:
              12/90:
              12/92:
              12/94:         1.013044    23.45
      CURRENT 12/95:         1.250571

AIM CAPITAL APPRECIATION
                             UNIT VALUE  RETURN
                             ----------  ------
INCEPTION (10/10/95):        1.000000    -4.21
              12/85:
              12/90:
              12/92:
              12/94:        
      CURRENT 12/95:          .957880




<PAGE>   1

                                                                 EXHIBIT 15 (C)


                THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES


                               POWER OF ATTORNEY


KNOW ALL MEN BY THESE PRESENTS:


                 That I, JAY S. FISHMAN of Haworth, New Jersey, Director of The
Travelers Life and Annuity Company (hereinafter the "Company"), do hereby make,
constitute and appoint ERNEST J. WRIGHT, Assistant Secretary of said Company,
and KATHLEEN A. McGAH, Assistant Secretary of said Company, or either one of
them acting alone, my true and lawful attorney-in-fact, for me, and in my name,
place and stead, to sign registration statements on behalf of said Company on
Form N-4 or other appropriate form under the Securities Act of 1933 and the
Investment Company Act of 1940 for The Travelers Fund BD II for Variable
Annuities, a separate account of the Company dedicated specifically to the
funding of variable annuity contracts to be offered by the Company, and
further, to sign any and all amendments thereto, including post-effective
amendments, that may be filed by the Company on behalf of said registrant.

                 IN WITNESS WHEREOF, I have hereunto set my hand this 1st day
of April, 1996.


                                        /s/Jay S. Fishman
                                        Director
                                        The Travelers Life and Annuity Company
<PAGE>   2
                THE TRAVELERS FUND BD II FOR VARIABLE ANNUITIES


                               POWER OF ATTORNEY


KNOW ALL MEN BY THESE PRESENTS:


                 That I, IAN R. STUART of East Hampton, Connecticut, Vice
President, Chief Financial Officer, Chief Accounting Officer and Controller of
The Travelers Life and Annuity Company (hereinafter the "Company"), do hereby
make, constitute and appoint ERNEST J. WRIGHT, Assistant Secretary of said
Company, and KATHLEEN A. McGAH, Assistant Secretary of said Company, or either
one of them acting alone, my true and lawful attorney-in-fact, for me, and in
my name, place and stead, to sign registration statements on behalf of said
Company on Form N-4 or other appropriate form under the Securities Act of 1933
and the Investment Company Act of 1940 for The Travelers Fund BD II for
Variable Annuities, a separate account of the Company dedicated specifically to
the funding of variable annuity contracts to be offered by the Company, and
further, to sign any and all amendments thereto, including post-effective
amendments, that may be filed by the Company on behalf of said registrant.

                 IN WITNESS WHEREOF, I have hereunto set my hand this 1st day
of April, 1996.


                                        /s/Ian R. Stuart
                                        Vice President, Chief Financial Officer
                                        Chief Accounting Officer and
                                        Controller
                                        The Travelers Life and Annuity Company


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