UNITED COMPANIES SEPARATE ACCOUNT ONE
485BPOS, 1997-04-30
Previous: SOCKET COMMUNICATIONS INC, DEF 14A, 1997-04-30
Next: UNITED COMPANIES SEPARATE ACCOUNT ONE, 485BPOS, 1997-04-30



                                                          File Nos.  33-91362
                                                                     811-9026
=============================================================================
                      SECURITIES  AND  EXCHANGE  COMMISSION

                            Washington, D.C.  20549

                                   FORM N-4

REGISTRATION  STATEMENT  UNDER  THE SECURITIES ACT OF 1933                 [ ]
      Pre-Effective  Amendment  No.  ___                                   [ ]
      Post-Effective  Amendment  No.  _3_                                  [X]
REGISTRATION  STATEMENT  UNDER  THE INVESTMENT COMPANY ACT OF 1940         [ ]
      Amendment  No.  _5_                                                  [X]
                       (Check appropriate box or boxes.)

     United  Companies  Separate  Account  One
     _____________________________________
     (Exact  Name  of  Registrant)

     United  Life  &  Annuity  Insurance  Company    
     _______________________________________
     (Name  of  Depositor)

     III United Plaza, 8545 United Plaza Boulevard, Baton Rouge, LA 70809-2264
     ____________________________________________________________   __________
     (Address of Depositor's Principal Executive Offices)           (Zip Code)

Depositor's  Telephone  Number,  including  Area  Code  (800)  825-7568

     Name  and  Address  of  Agent  for  Service
     _____________________________________
          C.  Paul  Patsis,  President  and  Chief  Executive  Officer
          United  Life  &  Annuity  Insurance  Company    
          III  United  Plaza,  8545  United  Plaza  Blvd.
          Baton  Rouge,  LA  70809-2251

     Copies  to:
          Judith  A.  Hasenauer
          Blazzard,  Grodd  &  Hasenauer,  P.C.
          P.O.  Box  5108
          Westport,  CT    06881
          (203)  226-7866

It  is  proposed  that  this  filing  will  become  effective:
   
_____  immediately  upon  filing  pursuant  to  paragraph  (b)  of  Rule  485
__X__  on  May  1,  1997  pursuant  to  paragraph  (b)of  Rule  485
_____  60  days  after  filing  pursuant  to  paragraph  (a)(1)  of  Rule  485
_____  on  (date)  pursuant  to  paragraph  (a)(1)  of  Rule  485    

If  appropriate,  check  the  following  box:

_____  this  post-effective  amendment  designates  a new effective date for a
previously  filed  post-effective  amendment.

Registrant  has declared that it has registered an indefinite number or amount
of  securities  in accordance with Rule 24f-2 under the Investment Company Act
of  1940.  Registrant  filed  its Rule 24f-2 Notice for the fiscal year ending
December  31,  1996  on  or  about  February  25,  1997.

                             CROSS REFERENCE SHEET
                            (Required  by  Rule  495)
<TABLE>
<CAPTION>
<S>       <C>                                            <C>
Item No.                                                 Location
- --------                                                 ------------------------------------

          PART A

Item 1.   Cover Page                                     Cover Page

Item 2.   Definitions                                    Glossary of Terms

Item 3.   Synopsis                                       Summary

Item 4.   Condensed Financial Information                Appendix A - Condensed
                                                         Financial Information

Item 5.   General Description of Registrant, Depositor,
          and Portfolio Companies                        ULA; Investment
                                                         Options    

Item 6.   Deductions and Expenses                        Expenses

Item 7.   General Description of Variable Annuity
          Contracts                                      The SpectraDirect
                                                         Fixed and Variable Annuity Contracts

Item 8.   Annuity Period                                 Annuity Provisions

Item 9.   Death Benefit                                  Death Benefit

Item 10.  Purchases and Contract Value                   How to Purchase A
                                                         Contract

Item 11.  Redemptions                                    Withdrawals

Item 12.  Taxes                                          Taxes

Item 13.  Legal Proceedings.                             Not Applicable

Item 14.  Table of Contents of the Statement of
          Additional Information                         Table of Contents of
                                                         the Statement of
                                                         Additional Information
</TABLE>




                        CROSS REFERENCE SHEET (CONT'D)
                            (Required by Rule 495)
<TABLE>
<CAPTION>
<S>       <C>                                   <C>
Item No.                                        Location
- --------                                        --------------------

          PART B

Item 15.  Cover Page                            Cover Page

Item 16.  Table of Contents.                    Table of Contents

Item 17.  General Information and History       The Company

Item 18.  Services                              Not Applicable

Item 19.  Purchase of Securities Being Offered  Not Applicable

Item 20.  Underwriters                          Distributor

Item 21.  Calculation of Performance Data       Performance
                                                Information

Item 22.  Annuity Payments.                     Annuity Provisions

Item 23.  Financial Statements                  Financial Statements
</TABLE>



                                    PART C

Information  required  to  be  included  in  Part  C  is  set  forth under the
appropriate  Item  so  numbered,  in  Part  C  to this Registration Statement.







                                    PART A

             THE SPECTRADIRECT FIXED AND VARIABLE ANNUITY CONTRACT

                                   issued by

                  UNITED LIFE & ANNUITY SEPARATE ACCOUNT ONE
               (formerly United Companies Separate Account One)
                                      and

                    UNITED LIFE & ANNUITY INSURANCE COMPANY
              (formerly United Companies Life Insurance Company)    

                                  May 1, 1997

   
This  prospectus  describes  the  SpectraDirect  Fixed  and  Variable  Annuity
Contract  offered  by United Life & Annuity Insurance Company (ULA, us or we).
Until  recently,  United  Life  & Annuity Insurance Company (ULA) was known as
United  Companies  Life  Insurance  Company in the states and jurisdictions in
which it is licensed to do business. In each state in which the name change is
not  yet  effective,  we  may continue to do business as United Companies Life
Insurance  Company  until  the  name  change  is  formally  approved.    
   
The  annuity  has  13  investment options - the Portfolios listed below, a one
year  Fixed  Account  option  of  ULA  and  the  Interest  Adjustment Account.
    
MFS    VARIABLE  INSURANCE  TRUST
     MFS  Emerging  Growth  Series
     MFS  Total  Return  Series

FEDERATED  INSURANCE  SERIES
     Federated  High  Income  Bond  Fund  II
     Federated  Utility  Fund  II
     Federated  Fund  for  U.S.  Government  Securities  II

DREYFUS  STOCK  INDEX  FUND

DREYFUS  VARIABLE  INVESTMENT  FUND
     Growth  and  Income  Portfolio

SCUDDER  VARIABLE  LIFE  INVESTMENT  FUND
     Money  Market  Portfolio
     International  Portfolio

VAN  ECK  WORLDWIDE  INSURANCE  TRUST
     Worldwide  Hard  Assets  Fund (formerly, Gold and Natural Resources Fund)

THE  ALGER  AMERICAN  FUND
     Alger  American  Growth  Portfolio

Please read this prospectus before investing and keep it for future reference.
It  contains  important information about the SpectraDirect Fixed and Variable
Annuity  Contract.
   
To  learn more about the annuity offered by this prospectus, you can obtain  a
copy  of  the Statement of Additional Information (SAI) dated May 1, 1997. The
SAI  has  been filed with the Securities and Exchange Commission (SEC) and  is
incorporated  by  reference into this prospectus. The Table of Contents of the
SAI  is found on the last page of this prospectus. For a free copy of the SAI,
call  us  at (800) 825-7568 or write us at: P.O. Box 260100, 8545 United Plaza
Boulevard,  Baton  Rouge,  LA  70826-0100.  The  SEC  maintains  a  Web  site
(http://www.sec.gov)  that  contains  the  SAI,  material  incorporated  by
reference,  and  other  information  regarding  registrants  that  file
electronically  with  the  SEC.    

INQUIRIES.    If  you  have  any  questions  about  your Contract or need more
information,  please  contact  us  at:

                    III  United  Plaza
                    8545  United  Plaza  Blvd.
                    Baton  Rouge,  Louisiana  70809-2264
                    (800)  825-7568

INVESTMENT  IN  A VARIABLE ANNUITY CONTRACT IS SUBJECT TO RISKS, INCLUDING THE
POSSIBLE  LOSS OF PRINCIPAL. THE CONTRACTS ARE NOT DEPOSITS OR OBLIGATIONS OF,
OR  GUARANTEED OR ENDORSED BY, ANY FINANCIAL INSTITUTION AND ARE NOT FEDERALLY
INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE CORPORATION, THE FEDERAL RESERVE
BOARD,  OR  ANY  OTHER  AGENCY.

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




                               TABLE OF CONTENTS

                                                                          PAGE

GLOSSARY  OF  TERMS

SUMMARY

FEE  TABLE

THE  SPECTRADIRECT  FIXED  AND  VARIABLE  ANNUITY  CONTRACT
Owner
Joint  Owner
Annuitant
Beneficiary
Assignment

ANNUITY  PAYMENTS  (THE  INCOME  PHASE)
Annuity  Options

HOW  TO  PURCHASE  A  CONTRACT
Purchase  Payments
Allocation  of  Purchase  Payments
Right  to  Examine  Contract
Accumulation  Units

INVESTMENT  OPTIONS
Voting  Rights
Substitution
Transfers
Dollar  Cost  Averaging  Program
Rebalancing  Program
Asset  Allocation  Programs

PERFORMANCE

EXPENSES
Insurance  Charges
Mortality  and  Expense  Risk  Charge
Administrative  Charge
Contract  Maintenance  Charge
Contingent  Deferred  Sales  Charge
Reduction  or  Elimination  of  the  Contingent  Deferred  Sales  Charge
Transfer  Fee
Premium  Taxes
Income  Taxes
Portfolio  Expenses

TAXES
Annuity  Contracts  in  General
Qualified  and  Non-Qualified  Contracts
Withdrawals  -  Non-Qualified  Contracts
Withdrawals  -  Qualified  Contracts
Withdrawals  -  Tax-Sheltered  Annuities
Diversification

WITHDRAWALS
Systematic  Withdrawal  Program
Suspension  of  Payments  or  Transfers

DEATH  BENEFIT
Upon  Your  Death
Death  Benefit
Death  of  Annuitant

OTHER  INFORMATION
ULA
The  Separate  Account
Distribution
Financial  Statements

APPENDIX  A

APPENDIX  B

TABLE  OF  CONTENTS  OF  THE  STATEMENT  OF  ADDITIONAL  INFORMATION



                               GLOSSARY OF TERMS


We  have  tried to make this prospectus as understandable for you as possible.
We  have  capitalized  some of the technical terms used in this prospectus. To
help  you  understand  these  terms,  we  have  defined  them  below.

ACCOUNTS:  The  Portfolios, the Fixed Account and each Guarantee Period of the
Interest  Adjustment  Account.

ACCUMULATION PHASE: Until you decide to begin receiving Annuity Payments, your
annuity  is  in  the  Accumulation  Phase.

ACCUMULATION  UNIT:  The unit of measurement we use to keep track of the value
of  your  Contract  during  the  Accumulation  Phase.

ANNUITANT:  The  natural  person  on  whose  life  we  base  Annuity Payments.

ANNUITY  OPTIONS: You can choose among income plans for your Annuity Payments.
These  are  referred  to  as  Annuity  Options.

ANNUITY  PAYMENTS: You can receive regular income payments from your Contract.
These  are  referred  to  as  Annuity  Payments.

BENEFICIARY:  The  person  or  entity  you name to receive any death benefits.

CONTRACT:  An  individual  contract and the certificate issued to participants
under  a  group  contract.

FIXED  ACCOUNT:  An  investment  option  without  our  general  account.

GUARANTEE  PERIODS:  The  periods for which interest rates are credited in the
Interest  Adjustment  Account  or  the  Fixed  Account.

INCOME  DATE: You can choose the month and year in which Annuity Payments will
begin.  This  is  referred  to  as  the  Income  Date.

INCOME  PHASE:  The  period  during  which  we make Annuity Payments to you or
someone  you  name  to  receive  them.

INTEREST  ADJUSTMENT  ACCOUNT: An investment option within our general account
where  we  guarantee  the rate of interest for a specified period (a Guarantee
Period).
JOINT  OWNER:  The  Contract  can  be  owned by you and your spouse (the Joint
Owner).

OWNER:  The  person  or  entity entitled to ownership rights under a Contract.

NON-QUALIFIED:  If  you  do  not purchase the Contract under a qualified plan,
your  Contract  is  referred  to  as  a  Non-Qualified  Contract.

PORTFOLIO:  The variable investment options available under the Contract. Each
Portfolio  has  its  own  investment  objective.

PURCHASE  PAYMENT:  The  money  you  give  us  to  buy  the  Contract.

QUALIFIED: If you purchase the Contract under a qualified plan, it is referred
to  as  a  Qualified  Contract  (examples:  individual  retirement  annuities,
tax-sheltered annuities, H.R. 10 plans, and pension and profit-sharing plans).

TAX  DEFERRAL:    Tax  deferral  means  that  you are not taxed on earnings or
appreciation  on  the assets in your Contract until you take money out of your
Contract.



                                    SUMMARY

The  following information is a summary of some of the more important features
of  your  annuity  Contract.  More  detailed  information  is contained in the
corresponding  sections  of  this  prospectus.
   
THE  SPECTRADIRECT  FIXED  AND  VARIABLE  ANNUITY  CONTRACT.  This  prospectus
describes  individual  and group fixed and variable deferred annuity contracts
and  certificates  (together  referred  to  as  the "Contracts"). The Contract
offered by ULA is a contract between you, the owner, and United Life & Annuity
Insurance  Company,  an  insurance  company. The Contract provides a means for
investing on a Tax-Deferred basis in the Portfolios, the Fixed Account and the
Interest  Adjustment  Account.  The  SpectraDirect  Fixed and Variable Annuity
Contract is designed for people seeking long-term Tax-Deferred accumulation of
assets, generally for retirement or other long-term purposes. The Tax-Deferred
feature  is  most attractive to people in high federal and state tax brackets.
You  should  not  buy  this  Contract  if  you  are  looking  for a short-term
investment  or  if  you cannot accept the risk of getting back less money than
you  put  in.    

You  may  invest  in the Fixed Account, the Interest Adjustment Account or the
following  Portfolios:

MFS    VARIABLE  INSURANCE  TRUST
     MFS  Emerging  Growth  Series
     MFS  Total  Return  Series

FEDERATED  INSURANCE  SERIES
     Federated  High  Income  Bond  Fund  II
     Federated  Utility  Fund  II
     Federated  Fund  for  U.S.  Government  Securities  II

DREYFUS  STOCK  INDEX  FUND

DREYFUS  VARIABLE  INVESTMENT  FUND
     Growth  and  Income  Portfolio

SCUDDER  VARIABLE  LIFE  INVESTMENT  FUND
     Money  Market  Portfolio
     International  Portfolio

VAN  ECK  WORLDWIDE  INSURANCE  TRUST
     Worldwide  Hard  Assets  Fund (formerly, Gold and Natural Resources Fund)

THE  ALGER  AMERICAN  FUND
     Alger  American  Growth  Portfolio

The Portfolios are fully described in the attached Portfolio prospectuses. You
can  make  or  lose money in the Portfolios, depending upon market conditions.
   
The  Fixed  Account  offers an interest rate that is guaranteed by us. You can
also  invest in the Interest Adjustment Account, which is an option within our
general  account  where  we  guarantee a specific rate of interest for certain
Guarantee  Periods. There are currently three Guarantee Periods available - 3,
5 and 7 years.  If you withdraw or transfer money from the Interest Adjustment
Account  prior  to the end of the selected Guarantee Period, it may be subject
to  an  interest  adjustment  (see Appendix B for a discussion of the Interest
Adjustment  Account).    

CURRENTLY,  YOU  MAY SELECT TO PUT YOUR MONEY IN TEN INVESTMENT OPTIONS (WHICH
INCLUDES  EACH  PORTFOLIO,  THE FIXED ACCOUNT AND EACH GUARANTEE PERIOD OF THE
INTEREST  ADJUSTMENT  ACCOUNT).

Like  all  deferred  annuity  contracts,  your  Contract  has  two phases: the
Accumulation  Phase  and the Income Phase. During the Accumulation Phase, your
earnings  accumulate  on  a Tax-Deferred basis and are based on the investment
performance  of  the Portfolio(s) you selected and/or the interest rate earned
on  the  money  you  have  in  the  Fixed  Account and the Interest Adjustment
Account.  During the Accumulation Phase, the earnings are taxed as income only
when  you make a withdrawal.  The Income Phase occurs when you begin receiving
regular  payments  from  your  Contract.  The  amount  of the payments you may
receive  during  the Income Phase depends in part upon the amount of money you
are  able  to  accumulate  in  your  Contract  during  the Accumulation Phase.
   
Until  recently,  United  Life  & Annuity Insurance Company (ULA) was known as
United  Companies  Life  Insurance  Company in the states and jurisdictions in
which it is licensed to do business. In each state in which the name change is
not  yet  effective,  we  may continue to do business as United Companies Life
Insurance  Company until the name change is formally approved. Prior to May 1,
1997, United Life & Annuity Separate Account One was known as United Companies
Separate  Account  One.    

ANNUITY PAYMENTS (THE INCOME PHASE).  You can receive monthly Annuity Payments
from  your  Contract  by selecting an Annuity Option. During the Income Phase,
payments  will  come  from  the  Fixed  Account.
   
HOW  TO PURCHASE A CONTRACT.  You can buy a Non-Qualified Contract with $5,000
and a Qualified Contract with $2,000. You can add $500 (or $100 if you use the
automatic  premium  check  option)  or  more  any  time  you  like  during the
Accumulation  Phase.  Your registered representative can help you fill out the
proper  forms.    

EXPENSES.    The  Contract  has  insurance  features  and investment features,
and  there  are  costs  related  to  each.
   
The  annual  insurance  charges total 1.67% of the average daily value of your
Contract  allocated to the Portfolios. Each year we also deduct a $30 contract
maintenance charge from your Contract. ULA currently waives this charge if the
value  of  your  Contract is at least $75,000. There are also annual Portfolio
charges  which  range  from  .30%  to  1.21% of the average daily value of the
Portfolio,  depending  upon  the  Portfolio(s)  you  invest  in.    

You can transfer between accounts up to 12 times a year without charge.  After
12  transfers, the charge is $25 or 2% of the amount transferred, whichever is
less.

    If you  make  a  withdrawal  from  the  Contract, ULA may assess a 
contingent deferred  sales  charge  (withdrawal charge). The amount of 
the charge depends upon  how  long  ULA  has  had  your  Purchase  
Payment.  The  charge  is:    

<TABLE>
<CAPTION>
<S>                             <C>
Number of Complete Years Since
Receipt of Purchase Payment     Charge
- ------------------------------  -------

             0                     8.5%
             1                     8.0%
             2                     7.5%
             3                     7.0%
             4                     6.5%
             5                     6.0%
             6                     5.0%
             7                     4.0%
             8                     3.0%
             9                     2.0%
            10 years or more       0.0%
</TABLE>



Free Withdrawal Amount - You can make a partial withdrawal without incurring a
contingent  deferred  sales  charge  of the "free withdrawal amount." The free
withdrawal  amount  is  equal  to  the greater of: (a) earnings, or (b) 10% of
Purchase  Payments at the beginning of the current year. If your withdrawal is
not on a Contract anniversary, the free withdrawal amount is equal to the free
withdrawal amount at the beginning of the Contract year less amounts withdrawn
without the contingent deferred sales charge during the current Contract year.
If  you  make  a  complete  withdrawal,  the  free  withdrawal  amount  is not
available.
   
In addition, in certain states, you can make a total or partial withdrawal and
ULA  will  not deduct the contingent deferred sales charge if you are confined
to  a  skilled  nursing  home facility for 90 consecutive days after the first
Contract  year.

ULA  may assess a state premium tax charge which ranges from 0-4.0% (depending
upon  the  state).    

TAXES.  Your earnings are not taxed until you take them out. In most cases, if
you  take  money  out, earnings come out first and are taxed as income. If you
are  younger  than  59 1/2  when  you take money out, you may be charged a 10%
federal  tax  penalty  on  the  taxable amounts withdrawn. Payments during the
Income Phase are considered  partly a return of your original investment. That
part  of  each  payment  is  not  taxable  as  income.  If  the  Contract  is
tax-qualified,  the  entire  payment  may  be taxable. There are limits to the
amount  you  can  withdraw  from  a  Qualified plan known as a 403(b) plan    
(or tax-sheltered  annuity).    

WITHDRAWALS.    You  may make a withdrawal at any time during the Accumulation
Phase.  Any  partial  withdrawal  must be for at least $500 (unless it is made
under  the  Systematic  Withdrawal  Program).  You may request a withdrawal or
elect  the  Systematic Withdrawal Program. Of course, you may also have to pay
income  tax  and  a  tax  penalty  on  any  money  you  take  out.

DEATH  BENEFIT.  If you die during the Accumulation Phase, the person you have
selected  as  your  Beneficiary  will  receive  a  death  benefit.

OTHER  INFORMATION.

     Free  Look.  If you cancel the Contract within 10 days after receiving it
(or  whatever  period is required in your state), we will send your money back
without  assessing  a  contingent  deferred  sales  charge.  You  will receive
whatever  your Contract is worth on the day we receive your request.  This may
be  more  or  less  than  your  original payment. (Some states require that we
return  your  Purchase  Payment.)

     No  Probate.   In most cases, when you die, your Beneficiary will receive
the  death  benefit  without  going  through  probate.

ADDITIONAL  FEATURES.  The Contract offers additional features which you might
be  interested  in.  These  include:

      Dollar Cost Averaging Program - You can arrange to have a regular amount
of  money automatically transferred from the Scudder Money Market Portfolio or
the  Fixed  Account  to  one or more selected Portfolios monthly, quarterly or
semi-annually,  theoretically  giving  you  a lower average cost per unit over
time  than  a  single one time purchase. However, there are no guarantees that
this  will  take  place.

      Rebalancing  -  ULA  will  automatically  readjust  your money among the
Portfolios  to  maintain  your  specified  allocation  mix.   This can be done
quarterly, semi-annually or annually if the value of your Contract is at least
$5,000.

      Systematic  Withdrawal  Program  -  You  can  elect  to receive periodic
payments from your Contract. Of course, you may have to pay taxes on the money
you  receive.



                                   FEE TABLE

OWNER  TRANSACTION  EXPENSES

<TABLE>
<CAPTION>

<S>                                <C>                  <C>
Contingent Deferred Sales Charge
(see Note 2 below)                 Number of Complete
                                   Years Since Receipt
                                   of Purchase Payment  Charge
                                   -------------------  -------

                                                     0     8.5%
                                                     1     8.0%
                                                     2     7.5%
                                                     3     7.0%
                                                     4     6.5%
                                                     5     6.0%
                                                     6     5.0%
                                                     7     4.0%
                                                     8     3.0%
                                                     9     2.0%
                                      10 years or more     0.0%
</TABLE>



<TABLE>
<CAPTION>
<S>                              <C>
Transfer Fee (see Note 3 below)  No charge for first 12 transfers in a Contract
                                 year; thereafter the fee is the lesser of $25
                                 or 2% of the amount transferred.

CONTRACT MAINTENANCE CHARGE      30 per Contract per Year.
   (see Note 4 below)    
</TABLE>



<TABLE>
<CAPTION>
<S>                                         <C>
SEPARATE ACCOUNT ANNUAL EXPENSES
(as a percentage of average account value)

Mortality and Expense Risk Charge           1.52%
Administrative Charge                        .15%
                                            -----
Total Separate Account Annual Expenses      1.67%
</TABLE>



ANNUAL  EXPENSES  OF  THE  PORTFOLIOS
(as  a  percentage  of  the  average  daily  net  assets  of  a  Portfolio)
<TABLE>
<CAPTION>
<S>                                       <C>          <C>              <C>
                                                       Other            Total
                                                       Expenses         Annual Expenses
                                          Management   (after expense    (after expense 
                                          Fees         reimbursement)   reimbursement)
                                          -----------  ---------------  ----------------
   
MFS  VARIABLE INSURANCE TRUST
  MFS Emerging Growth Series(a)                  .75%             .25%             1.00%
  MFS Total Return Series(a)                     .75%             .25%             1.00%
FEDERATED INSURANCE SERIES
  Federated High Income Bond Fund II (b)         .00%             .80%              .80%
  Federated Utility Fund II (c)                  .24%             .61%              .85%
  Federated Fund for
  U.S. Government Securities II (d)              .00%             .80%              .80%
DREYFUS STOCK INDEX FUND                        .245%            .055%              .30%
DREYFUS VARIABLE INVESTMENT FUND
  Growth and Income Portfolio                    .75%             .08%              .83%
SCUDDER VARIABLE LIFE INVESTMENT FUND
  Money Market Portfolio                         .37%             .09%              .46%
  International Portfolio (e)                   .863%            .187%             1.05%
VAN ECK WORLDWIDE INSURANCE TRUST
  Worldwide Hard Assets Fund                    1.00%             .23%             1.23%
THE ALGER AMERICAN FUND
  Alger American Growth Portfolio                .75%             .04%              .79%
<FN>


     (a)  The  adviser  has  agreed  to  bear  expenses  for  each  Series,  subject  to
reimbursement  by  each Series, so that each Series' "Other Expenses" do not exceed .25%
of the average daily net assets of the Series during the current fiscal year. Otherwise,
"Other  Expenses" would be .41% and 1.35% for the MFS Emerging Growth Series and the MFS
Total  Return Series, respectively, and "Total Annual Expenses" would be 1.16% and 2.10%
respectively  for  these  Series.  Each  Series  has an expense offset arrangement which
reduces the Series' custodian fee based upon the amount of cash maintained by the Series
with  its  custodian  and  dividend  disbursing  agent,  and  may  enter into other such
arrangements  and  directed  brokerage arrangements (which would also have the effect of
reducing  the  Series' expenses). Any such fee reductions are not reflected under "Other
Expenses."    

     (b)  The  management  fee  has  been reduced to reflect the voluntary waiver of the
management  fee. The adviser can terminate this voluntary waiver at any time at its sole
discretion.  The maximum management fee is .60%. The total operating expenses were 1.39%
absent  the  voluntary  waiver  of the management fee and the voluntary reimbursement of
certain  other  operating  expenses.

     (c)  The  management  fee  has  been reduced to reflect the voluntary waiver of the
management  fee. The adviser can terminate this voluntary waiver at any time at its sole
discretion.  The maximum management fee is .75%. The total operating expenses were 1.36%
absent  the  voluntary  waiver  of the management fee and the voluntary reimbursement of
certain  other  operating  expenses.

     (d)  The  management  fee  has  been reduced to reflect the voluntary waiver of the
management  fee. The adviser can terminate this voluntary waiver at any time at its sole
discretion.  The maximum management fee is .60%. The total operating expenses were 1.81%
absent  the  voluntary  waiver  of the management fee and the voluntary reimbursement of
certain  other  operating  expenses.

     (e)  For  any  calendar  month  during  which  the  average daily net assets of the
International  Portfolio  exceed  $500,000,000,  the  fee  payable  for that month, with
respect  to the excess over $500,000,000, is calculated at an annual rate of .775%. As a
result, the Adviser received compensation at an annual rate of .863% for the fiscal year
ended  December  31,  1996.    
</TABLE>



EXAMPLES

You  would  pay  the  following expenses on a $1,000 investment, assuming a 5%
annual  return  on your money if (a) you surrender your Contract at the end of
each time period and (b) if your Contract is not surrendered or is annuitized:

<TABLE>
<CAPTION>
<S>                                    <C>      <C>      <C>      <C>
                                                Time     Periods
                                        1 Year  3 Years  5 Years  10 Years
   
MFS  VARIABLE INSURANCE TRUST
   MFS Emerging Growth Series          a) $114  a) $162  a) $217  a) $365
                                       b) $ 29  b) $ 87  b) $152  b) $345
   MFS Total Return Series             a) $114  a) $162  a) $217  a) $365
                                       b) $ 29  b) $ 87  b) $152  b) $345
FEDERATED INSURANCE SERIES
   Federated High Income Bond Fund II  a) $112  a) $156  a) $206  a) $340
                                       b) $ 27  b) $ 81  b) $141  b) $320
   Federated Utility Fund II           a) $112  a) $158  a) $209  a) $346
                                       b) $ 27  b) $ 83  b) $144  b) $326
   Federated Fund for
      U.S. Government Securities II    a) $112  a) $156  a) $206  a) $340
                                       b) $ 27  b) $ 81  b) $141  b) $320

DREYFUS STOCK INDEX FUND               a) $106  a) $140  a) $178  a) $275
                                       b) $ 21  b) $ 65  b) $113  b) $255
DREYFUS VARIABLE INVESTMENT FUND
   Growth and Income Portfolio         a) $112  a) $157  a) $208  a) $344
                                       b) $ 27  b) $ 82  b) $143  b) $324
SCUDDER VARIABLE LIFE INVESTMENT FUND
   Money Market Portfolio              a) $108  a) $145  a) $187  a) $296
                                       b) $ 23  b) $ 70  b) $122  b) $276
   International Portfolio             a) $114  a) $164  a) $220  a) $372
                                       b) $ 29  b) $ 89  b) $155  b) $352
VAN ECK WORLDWIDE INSURANCE TRUST
   Worldwide Hard Assets Fund          a) $116  a) $170  a) $230  a) $395
                                       b) $ 31  b) $ 95  b) $165  b) $375
THE ALGER AMERICAN FUND
   Alger American Growth Portfolio     a) $111  a) $156  a) $206  a) $338
                                       b) $ 26  b) $ 81  b) $141  b) $318
    
</TABLE>



THE  ANNUAL  EXPENSES  OF  THE  PORTFOLIOS  AND THE EXAMPLES ARE BASED ON DATA
PROVIDED  BY  THE  RESPECTIVE  FUND GROUPS. WE HAVE NOT INDEPENDENTLY VERIFIED
SUCH  DATA.

      1.  The purpose of the Fee Table is to show you the various expenses you
will  incur  directly  or indirectly with the Contract. The Fee Table reflects
expenses  of  the  Separate  Account  as  well  as  the  Portfolios.

     2.    Under  certain  circumstances,  you  can  make a withdrawal without
incurring  the  contingent  deferred  sales  charge.

     3.   ULA will not charge you the transfer fee even if there are more than
12 transfers in a year if the transfer is part of the Dollar Cost Averaging or
Rebalancing  Programs.
   
     4.    ULA will not charge the contract maintenance charge if the value of
your  Contract  is  at  least $75,000 or more. However, if you make a complete
withdrawal,  ULA  will  charge  the  contract  maintenance charge. There is no
contract  maintenance  charge  assessed  during  the  Income  Phase.    

     5.    Premium  taxes  are  not  reflected.  They  may  apply.

     6.    The  assumed  average  contract  size  is $25,000. The $30 contract
maintenance  charge  is  reflected  in  the  examples  as  $1.20.

     7.    THE  EXAMPLES  SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST OR
FUTURE  EXPENSES.  ACTUAL  EXPENSES  MAY  BE GREATER OR LESS THAN THOSE SHOWN.


THE  SPECTRADIRECT  FIXED  AND  VARIABLE  ANNUITY  CONTRACT

This  prospectus  describes  individual  and group fixed and variable deferred
annuity  contracts  and certificates (together referred to as the "Contracts")
offered  by  ULA.

An  annuity is a contract between you, the owner, and an insurance company (in
this  case  ULA),  where the insurance company promises to pay you (or someone
else  you  choose)  an income, in the form of Annuity Payments, beginning on a
designated  date  that is at least three years in the future. Until you decide
to  begin  receiving  Annuity  Payments,  your  annuity is in the Accumulation
Phase.  Once  you  begin receiving Annuity Payments, your Contract switches to
the  Income  Phase.

The  Contract  benefits from Tax Deferral. Tax deferral means that you are not
taxed  on  earnings  or  appreciation on the assets in your Contract until you
take  money  out  of  your  Contract.

The  Contract  is  called  a variable annuity because you can choose among the
available  Portfolios,  and  depending upon market conditions, you can make or
lose  money  in  any  of  these Portfolios. If you select the variable annuity
portion  of  the  Contract,  the amount of money you are able to accumulate in
your  Contract  during  the  Accumulation  Phase  depends  in  part  upon  the
investment  performance  of  the Portfolio(s) you select. The Annuity Payments
you  will  receive  during  the Income Phase will come from the Fixed Account.

The  Contract  contains  a Fixed Account. The Fixed Account offers an interest
rate that is guaranteed by ULA. There is a one year Guarantee Period available
for  the Fixed Account. ULA guarantees that the interest credited to the Fixed
Account  will  not  be less than 3% per year. If you select the Fixed Account,
your  money  will  be  placed with our other general assets. If you select the
Fixed Account, the amount of money you are able to accumulate in your Contract
during the Accumulation Phase depends in part upon the total interest credited
to  your  Contract.

The  Contract  also  has  an  Interest Adjustment Account with three Guarantee
Periods  currently available: 3 years, 5 years and 7 years. Each allocation to
a  Guarantee  Period  locks  in  a fixed annual interest rate declared by ULA.
Withdrawals,  transfers  or  annuitization  of amounts from a Guarantee Period
prior  to  the  end  of  that  Guarantee  Period may be subject to an interest
adjustment.      See Appendix B to this prospectus for information relating to
the  Interest  Adjustment  Account.

We  may  make changes to your Contract in order to comply with applicable law.
   
OWNER  .  The  SpectraDirect  Fixed  and  Variable Annuity is a group deferred
annuity  contract.  A  group  contract  is issued to a contractholder, for the
benefits  of the participants in the group. You are a participant in the group
and will receive a certificate evidencing your ownership. You, as the Owner of
a  certificate,  are entitled to all the rights and privileges of ownership.In
some  states  an  individual  fixed  and variable deferred annuity contract is
issued  instead,  which  is  identical to the group contract described in this
prospectus  except  that  it  is issued directly to the Owner. As used in this
prospectus,  the  term  Contract  refers  to  your  certificate  or individual
contract.  The  Owner  is  as  designated  at the time the Contract is issued,
unless  changed.  You  may change Owners at any time prior to the Income Date.
This  may  be a taxable event. You should consult with your tax adviser before
doing  this.    

JOINT  OWNER . The Contract can be owned by Joint Owners. Any Joint Owner must
be  the  spouse  of the other Owner. Upon the death of either Joint Owner, the
surviving  spouse  will  be  the  primary  Beneficiary.  Any other Beneficiary
designation  will  be  treated  as  a  contingent Beneficiary unless otherwise
indicated.  Unless  otherwise  specified,  if  there  are  Joint  Owners, both
signatures  will  be required for all transactions except telephone transfers.

ANNUITANT  .  The  Annuitant  is the person whose life we look to when we make
Annuity Payments. You choose the Annuitant at the time the Contract is issued.
You  may  change  the  Annuitant at any time before the Income Date unless the
Contract is owned by a non-individual (for example, a corporation). Any change
of  Annuitant is subject to our underwriting rules then in effect. On or after
the  Income  Date,  the  Annuitant  will  include  any  Joint  Annuitant.

BENEFICIARY  .  The Beneficiary is the person(s) or entity you name to receive
any death benefit. The Beneficiary is named at the time the Contract is issued
unless  changed  at  a  later date. Unless an irrevocable Beneficiary has been
named,  you  can  change  the  Beneficiary  or  contingent  Beneficiary.

ASSIGNMENT

You  can assign the Contract at any time during your lifetime. ULA will not be
bound  by  the  assignment  until  it  receives  the  written  notice  of  the
assignment.  ULA will not be liable for any payment or other action we take in
accordance  with  the Contract before we receive notice of the assignment. Any
assignment  made  after  the death benefit has become payable can only be done
with  our  consent.  AN  ASSIGNMENT  MAY  BE  A  TAXABLE  EVENT.

If  the  Contract  is  issued  pursuant  to  a  Qualified  plan,  there may be
limitations  on  your  ability  to  assign  the  Contract.

ANNUITY  PAYMENTS  (THE  INCOME  PHASE)

You  can  receive regular monthly income payments under your Contract. You can
choose the month and year in which those payments begin. We call that date the
Income  Date.  Your Income Date must be at least three years after you buy the
Contract. The Income Date may not be later than when the Annuitant reaches age
85  or 10 years after the Contract is issued for Annuitants older than 75. You
can  also  choose  among  income  plans.  We  call  those  Annuity  Options.

We  ask you to choose your Income Date when you purchase the Contract. You can
change  it  at any time before the Income Date with thirty (30) days notice to
us.  You  (or  someone  you  designate)  will  receive  the  Annuity Payments.

If  you  do  not  choose  an  Annuity Option prior to the Income Date, we will
assume  that  you  selected  Option  B  which provides a life annuity with 120
monthly  payments  guaranteed.  Prior  to  the Income Date, you can change the
Annuity  Option.  Any change must be requested at least thirty (30) days prior
to  the  Income  Date.

Annuity  Payments  are  paid in monthly installments. Annuity Payments will be
made  on a fixed basis only (which means they will come from the Fixed Account
and will not be based on the investment performance of the Portfolios). If the
value of your Contract to be applied to an Annuity Option is less than $2,000,
we reserve the right to pay you a lump sum amount instead of Annuity Payments.
Also,  if  the  Annuity Payments would be or become less than $200, we reserve
the  right  to  reduce the frequency of payments so that they will be at least
$200.

ANNUITY  OPTIONS

You  can  choose  one  of  the  following Annuity Options or any other Annuity
Option  you want and that ULA agrees to provide. After Annuity Payments begin,
you  cannot  change  the  Annuity  Option.

OPTION  A.  LIFE  ANNUITY.  Under  this  option,  we will make monthly Annuity
Payments  so long as the Annuitant is alive. After the Annuitant dies, we stop
making  Annuity  Payments.

OPTION  B.  LIFE ANNUITY WITH 60, 120, 180 or 240 MONTHLY PAYMENTS GUARANTEED.
Under  this  option,  we  will  make  monthly  Annuity Payments so long as the
Annuitant is alive. However, if, when the Annuitant dies, we have made Annuity
Payments  for  less  than  the selected guaranteed period, we will continue to
make  Annuity Payments to you for the rest of the guaranteed period. If you do
not  want  to  receive Annuity Payments, you can ask us for a single lump sum.

OPTION  C. JOINT AND SURVIVOR ANNUITY. Under this option, we will make monthly
Annuity  Payments  during  the  joint  lifetime of the Annuitant and the joint
Annuitant.  When the Annuitant dies, if the joint Annuitant is still alive, we
will  continue  to  make  Annuity  Payments,  so  long  as the joint Annuitant
continues  to  live.  The  monthly  Annuity  Payments  will  end when the last
surviving  Annuitant  dies.

HOW  TO  PURCHASE  A  CONTRACT

PURCHASE  PAYMENTS

A  Purchase  Payment is the money you give us to buy the Contract. The minimum
payment  ULA  will  accept  is  $5,000  when  the  Contract  is  bought  as  a
Non-Qualified  Contract.  If  you  are  buying  the Contract as part of an IRA
(Individual  Retirement  Annuity), 401(k) or other Qualified plan, the minimum
amount we will accept is $2,000. The maximum amount we will accept without our
prior  approval is $500,000. You can make additional Purchase Payments of $500
(or as low as $100 if you have selected the automatic premium check option) or
more  to either type of Contract.  We reserve the right to reject any Purchase
Payment  or  application.    At  the  time  you  buy the Contract, you and the
Annuitant  cannot  be older than 80 years old for a Non-Qualified Contract and
75  years  old  for  a  Qualified  Contract.

ALLOCATION  OF  PURCHASE  PAYMENTS
   
When  you  purchase  a Contract, we will allocate your Purchase Payment to the
Fixed  Account,  one  or  more  Guarantee  Periods  of the Interest Adjustment
Account  and/or  one  or more of the Portfolios you have selected. We ask that
you  allocate  your money in whole percentages with a minimum allocation of 5%
of  each  Purchase Payment or transfer or $500 (whichever is greater). You can
instruct  us  how to allocate additional Purchase Payments you make. If you do
not  instruct  us,  we  will  allocate  them  in the same way as your previous
instructions to us. Under certain circumstances, we will allocate your initial
Purchase  Payment  to  the Scudder Money Market Portfolio until the end of the
right  to examine contract period (see below). CURRENTLY, YOU CAN SELECT UP TO
TEN  INVESTMENT  OPTIONS (WHICH INCLUDES EACH PORTFOLIO, THE FIXED ACCOUNT AND
EACH  GUARANTEE  PERIOD  OF  THE  INTEREST  ADJUSTMENT  ACCOUNT).    

Once  we  receive your Purchase Payment, the necessary information and federal
funds  (federal  funds  means  monies  credited  to  a bank's account with its
regional  federal reserve bank), we will issue your Contract and allocate your
first  Purchase  Payment  within 2 business days. If you do not give us all of
the  information we need, we will contact you to get it. If for some reason we
are  unable  to  complete  this process within 5 business days, we will either
send back your money or get your permission to keep it until we get all of the
necessary  information.  If  you  make  additional  Purchase Payments, we will
credit  these  amounts  to your Contract within one business day. Our business
day  closes  when the New York Stock Exchange closes, which is usually at 4:00
p.m.  Eastern  time.

RIGHT  TO  EXAMINE  CONTRACT

If you change your mind about owning the Contract, you can cancel it within 10
days  after  receiving  it  (or  the  period required in your state). When you
cancel  the Contract within this time period, ULA will not assess a contingent
deferred  sales  charge. You will receive back whatever your Contract is worth
on the day we receive your request. In certain states or if you have purchased
the  Contract  as  an  IRA,  we may be required to give you back your Purchase
Payment  if  you decide to cancel your Contract within 10 days after receiving
it  (or  whatever  period  is required in your state). If that is the case, we
will  allocate  your  Purchase  Payment  to the Scudder Money Market Portfolio
(except  for  any  portion  of  your Purchase Payment which you selected to be
allocated  to the Fixed Account and/or the Interest Adjustment Account) for 15
days after we issue your Contract (right to examine contract period). (In some
states, the period may be longer.) At the end of the right to examine contract
period,  we  will  re-allocate  your  Purchase  Payment  as  you  selected.

ACCUMULATION  UNITS

The  value of the portion of your Contract allocated to the Portfolios will go
up  or  down depending upon the investment performance of the Portfolio(s) you
choose.  The  value  of  your Contract will also depend on the expenses of the
Contract.  In  order  to  keep  track  of the value of your Contract, we use a
measurement  called  an  Accumulation  Unit (which is like a share of a mutual
fund).
   
Every  business  day  we  determine  the  value  of  an  Accumulation  Unit by
multiplying  the  Accumulation  Unit value for the previous period by a factor
for  the  current  period.  The  factor  is  determined  by:    

     1.    dividing  the  value of a Portfolio share at the end of the current
period  by  the  value  of  a  Portfolio  share  for  the previous period; and

     2.    subtracting  from  that  amount  any  insurance  charges.

The  value  of  an  Accumulation  Unit  may  go  up  or  down from day to day.

When  you  make  a Purchase Payment, we credit your Contract with Accumulation
Units. The number of Accumulation Units credited is determined by dividing the
amount  of  the  Purchase Payment allocated to a Portfolio by the value of the
Accumulation  Unit  for  that  Portfolio.

We  calculate  the  value of an Accumulation Unit for each Portfolio after the
New  York  Stock  Exchange  closes  each  day  and  then  credit your Contract
accordingly.

EXAMPLE:

On  Tuesday  we receive an additional Purchase Payment of $4,000 from you. You
have  told us you want this to go to the Alger American Growth Portfolio. When
the  New  York  Stock  Exchange  closes on that Tuesday, we determine that the
value  of  an  Accumulation  Unit  for investment in the Alger American Growth
Portfolio  is $11.25. We then divide $4,000 by $11.25 and credit your Contract
on  Tuesday night with 355.55 Accumulation Units for the Alger American Growth
Portfolio.

INVESTMENT  OPTIONS

When  you buy the Contract you have the opportunity to allocate your money to:
(1)  the  Fixed  Account;  (2)  the  Interest  Adjustment Account; and (3) the
Portfolios  set  forth  below.  Additional  Portfolios may be available in the
future.
   
YOU  SHOULD  READ  THE  PROSPECTUSES  FOR  THE  PORTFOLIOS  CAREFULLY  BEFORE
INVESTING.  THE  PROSPECTUSES  FOR  THE  PORTFOLIOS ACCOMPANY THIS PROSPECTUS.
    
MFS    VARIABLE  INSURANCE  TRUST
     Massachusetts  Financial  Services  Company  is the investment adviser to
each  Series.  The  Trust  is comprised of twelve Series, the following two of
which  are  available  under  the  Contracts:
        MFS  Emerging  Growth  Series
        MFS  Total  Return  Series

FEDERATED  INSURANCE  SERIES
     Federated  Advisers is the investment adviser to each Fund. The Trust has
eight  separate  Funds,  the  following three of which are available under the
Contracts:
        Federated  High  Income  Bond  Fund  II
        Federated  Utility  Fund  II
        Federated  Fund  for  U.S.  Government  Securities  II

DREYFUS  STOCK  INDEX  FUND
     The  Dreyfus  Corporation  serves as the Fund's manager and Mellon Equity
Associates  serves  as  the  Fund's  index  fund  manager.

DREYFUS  VARIABLE  INVESTMENT  FUND
     The  Dreyfus  Corporation  serves  as the investment adviser. The Fund is
comprised  of  thirteen  Portfolios,  the  following one of which is available
under  the  Contracts:
        Growth  and  Income  Portfolio

SCUDDER  VARIABLE  LIFE  INVESTMENT  FUND
     Scudder, Stevens & Clark, Inc. is the investment adviser to the Fund. The
Fund  is  comprised  of  seven  Portfolios,  of  which  the  following two are
available  under  the  Contracts:
        Money  Market  Portfolio
        International  Portfolio

VAN  ECK  WORLDWIDE  INSURANCE  TRUST
     Van Eck Associates Corporation is the investment adviser to the Fund. The
Trust  is  comprised  of  five  funds, the following one of which is available
under  the  Contracts:
        Worldwide Hard Assets Fund (formerly, Gold and Natural Resources Fund)

THE  ALGER  AMERICAN  FUND
     Fred  Alger  Management,  Inc.  is  the  investment manager. The Trust is
comprised of six Portfolios, the following one of which is available under the
Contracts:
        Alger  American  Growth  Portfolio

Shares  of  the  Portfolios  are  issued  and  redeemed  in  connection  with
investments in and payments under certain variable annuity contracts and (with
respect  to  certain  of  the  Portfolios) variable life insurance policies of
various  life  insurance  companies  which  may  or may not be affiliated. The
Portfolios  do  not  believe that offering their shares in this manner will be
disadvantageous  to  you. Nevertheless, the Board of Trustees or the Boards of
Directors,  as  applicable,  intend to monitor events in order to identify any
material  irreconcilable  conflicts  which may possibly arise and to determine
what action, if any, should be taken. If such a conflict were to occur, one or
more  insurance  company separate accounts might withdraw its investments in a
Portfolio.  An  irreconcilable  conflict  might  result in the withdrawal of a
substantial  amount  of a Portfolio's assets which could adversely affect such
Portfolio's  net  asset  value  per  share.

VOTING  RIGHTS

ULA  is  the  legal  owner of the Portfolio shares. However, ULA believes that
when  a  Portfolio solicits proxies in conjunction with a shareholder vote, it
is  required  to  obtain from you and other Contract owners instructions as to
how to vote those shares. When we receive those instructions, we will vote all
of  the  shares  we  own  in  proportion to those instructions. This will also
include  any shares that ULA owns on its own behalf. Should ULA determine that
it  is no longer required to comply with the above, we will vote the shares in
our  own  right.

SUBSTITUTION

ULA may be required to substitute one of the Portfolios you have selected with
another  Portfolio.  We  would  not  do this without the prior approval of the
Securities  and  Exchange Commission. We will give you notice of our intention
to  do  this.

TRANSFERS

During  the  Accumulation  Phase, you can transfer money among the Portfolios,
Fixed  Account and the Interest Adjustment Account, after the right to examine
contract  period  is over. During the Accumulation Phase, ULA currently allows
you  to make as many transfers as you want to each year. However, this product
is  not  designed  for  professional  market  timing  organizations  or  other
individuals  using  programmed  and  frequent  transfers. Such activity may be
disruptive  to  a  Portfolio.  We  reserve the right to stop or prohibit these
types  of  transfers  if  we  determine  that  they  could  harm  a Portfolio.

If  you  make  more  than  12  transfers  in  a  year, there is a transfer fee
deducted.  The  fee  is  the  lesser  of  $25 per transfer or 2% of the amount
transferred.  The  following  applies  to  any  transfer:

     1.  The  minimum amount which you can transfer is $250 from an Account or
your  entire  value in the Account. This requirement is waived if the transfer
is  in  connection  with the Dollar Cost Averaging Program (which is described
below).

     2. You cannot make transfers during the right to examine contract period.

     3. The minimum amount which must remain in an Account after a transfer is
$500,  or  $0  if  the  entire  amount  in  the  Account  is  transferred.

     4.  The maximum amount which can be transferred from the Fixed Account to
the  Portfolios  is  25% of the value of your Contract in the Fixed Account in
any  one  Contract  year.  This  requirement is waived if the transfer is made
pursuant  to  the  Dollar  Cost  Averaging  or  Rebalancing  Programs.
   
     5.    The  maximum  amount  which  can be transferred from each Guarantee
Period in the Interest Adjustment Account to the Portfolios, the Fixed Account
or  another  Guarantee Period of the Interest Adjustment Account is 25% of the
value  of your Contract in the Interest Adjustment Account as of the beginning
of  the  current Contract year. If there was no Contract value in the Interest
Adjustment  Account at the beginning of the year, then the transfer is limited
to  25%  of the Purchase Payment allocated to the Interest Adjustment Account.
    
     6. We reserve the right, at any time, to terminate, suspend or modify the
transfer  privileges  described  above.

     7.  You  cannot  make  transfers  during  the  Income  Phase.

You  cannot  make transfers during the Income Phase. You can make transfers by
telephone.  We  may  allow  you to authorize someone else to make transfers by
telephone  on  your behalf. If you own the Contract with a Joint Owner, unless
ULA  is  instructed  otherwise,  ULA  will  accept telephone instructions from
either  one  of  you.  ULA  will  use  reasonable  procedures  to confirm that
instructions  given  us  by  telephone  are  genuine.  If  we  do not use such
procedures,  we may be liable for any losses due to unauthorized or fraudulent
instructions.  We  may  tape  record all telephone instructions. The telephone
privilege  may  be  discontinued  at  any  time.

DOLLAR  COST  AVERAGING  PROGRAM

The  Dollar Cost Averaging Program allows you to systematically transfer a set
amount  of money on a monthly, quarterly or semi-annual basis from the Scudder
Money  Market  Portfolio  or  the  Fixed  Account  to  one or more Portfolios.
Transfers  to  the  Fixed  Account  or  Interest  Adjustment  Account  are not
permitted  under  Dollar  Cost Averaging. By allocating amounts on a regularly
scheduled  basis,  as opposed to allocating the total amount at one particular
time,  you  may  be less susceptible to the impact of market fluctuations. You
may  only  participate  in  this  program  during  the Accumulation Phase. The
minimum  amount  which  may  be  transferred  is $500 (per Portfolio). We will
notify  you  for  instructions  if  at any time the value of the Scudder Money
Market  Portfolio or the Fixed Account is not sufficient to make the requested
transfer.

All Dollar Cost Averaging transfers will be made at any time prior to the 25th
of  a  calendar  month. If you choose this Program, you must participate in it
for  at  least  one  year.

If  you  participate  in the Dollar Cost Averaging Program, the transfers made
under  the Program are not taken into account in determining any transfer fee.
You  may  not  participate  in  the  Dollar  Cost  Averaging  Program  and the
Rebalancing  Program  at  the  same  time.

We reserve the right to terminate, suspend or modify the Dollar Cost Averaging
Program.

REBALANCING  PROGRAM

Once  your  money has been invested, the performance of the Portfolios and the
earnings  from  the  Fixed  Account  and  Guarantee  Periods  of  the Interest
Adjustment Account may cause your allocation to shift. The Rebalancing Program
is  designed  to  help  you  maintain  your specified allocation mix     among
     the different Portfolios. You can direct us to readjust your money 
quarterly, semi-annually or annually to return to your particular percentage 
allocations. The value  of  your  Contract  must be at least $5,000 to have 
transfers made under  this  Program. You may not rebalance your money in the 
Fixed Account or the Interest Adjustment Account. If you participate in the 
Rebalancing Program, the transfers made under the Program are not taken into 
account in determining any transfer fee. You may not participate in the 
Rebalancing Program and the Dollar Cost Averaging Program at the same time.

ASSET  ALLOCATION  PROGRAMS

ULA  understands  the  importance  of  having  available on a continuous basis
advice  from  a  financial  adviser regarding your investments in the Contract
(asset allocation program). Certain investment advisers have made arrangements
with  us  to  make  their  services  available  to  you.  ULA has not made any
independent  investigation  of  these  advisers  and  is  not  endorsing  such
programs.  You  may  be required to enter into an advisory agreement with your
investment  adviser.  You  are responsible for the compensation of the adviser
you  choose.

Under certain asset allocation programs, if you are under age 59 1/2, you will
be  billed  for  the  services of the investment adviser. If you are 59 1/2 or
older,  ULA will, pursuant to an agreement with you, make a partial withdrawal
from  the  value  of  your  Contract to pay for the services of the investment
adviser. If the Contract is Non-Qualified, the withdrawal will be treated like
any  other distribution and will be includible in gross income for federal tax
purposes  and,  under  certain circumstances, may be subject to a tax penalty.

PERFORMANCE

ULA may periodically advertise performance of the various Portfolios. ULA will
calculate  performance by determining the percentage change in the value of an
Accumulation  Unit  by  dividing  the increase (decrease) for that unit by the
value  of  the  Accumulation  Unit  at  the  beginning  of  the  period.  This
performance  number  reflects  the  deduction  of  the  insurance charges, the
contract  maintenance  charge  and  the expenses of the Portfolio. It does not
reflect  the deduction of any applicable contingent deferred sales charge. The
deduction  of any applicable contingent deferred sales charge would reduce the
percentage increase or make greater any percentage decrease. Any advertisement
will  also  include  average  annual  total  return  figures which reflect the
deduction  of  the  insurance charges, contract maintenance charge, contingent
deferred  sales  charges  and  the  expenses  of  the  Portfolios.

The  Portfolios  have  been  in  existence  for  some time and have investment
performance  history.  However,  the Contracts are relatively new. In order to
demonstrate  how the actual investment experience of the Portfolios may affect
your  Accumulation  Unit  values,  ULA  prepares  hypothetical  performance
information.  The  performance  is based on the performance of the Portfolios,
modified  to  reflect  the  charges and expenses of your Contract as if it had
been  in  existence  for  the  time  periods  shown.  ULA  will  also  provide
standardized total return performance figures for the Accumulation Unit values
for  the  applicable  time  periods, where available. The information is based
upon  the  historical  experience  of  the Portfolios and does not necessarily
represent  what  your  investment  would  earn  in  those  Portfolios.

   From time to time, we may advertise the Scudder Money Market Portfolio's 
yield and effective yield.      ULA may also in the future advertise yield 
information for  one or more of the other Portfolios. If it does, it will 
provide you with information regarding how yield is calculated. More detailed 
information regarding how performance is calculated  is  found  in  the  SAI.

Any  performance  advertised  will  be  based  on historical data and does not
guarantee  future  results  of  the  Portfolios.

EXPENSES

There  are  charges  and other expenses associated with the Contract that will
reduce  your  investment  return.  These  charges  and  expenses  are:

INSURANCE  CHARGES

We deduct insurance charges each day. We do this as part of the calculation of
the  value  of  the  Accumulation  Units.  The  insurance  charges are: 1) the
mortality  and  expense  risk  charge  and  2)  the  administrative  charge.

MORTALITY  AND EXPENSE RISK CHARGE . This charge is equal, on an annual basis,
to  1.52%  of the average daily value of the Contract invested in a Portfolio,
after  the  deduction  of  expenses.  This  charge  compensates us for all the
insurance  benefits  provided  by your Contract (for example, the guarantee of
annuity  rates,  the death benefits, certain expenses related to the Contract,
and  for  assuming  the  risk  (expense risk) that the current charges will be
insufficient  in  the future to cover the cost of administering the Contract).
Approximately  1.25%  of  the  mortality  and  expense  risk charge is for the
standard  death  benefit  and  approximately  .27%  is  for the enhanced death
benefit (see the "Death Benefits" section of this prospectus).  The portion of
the  charge  which is to pay for the enhanced death benefit will be charged to
all  Contracts  issued,  whether  or  not  your  state permits us to offer the
enhanced  death benefit (which means that you may pay for a benefit you do not
receive).

ADMINISTRATIVE  CHARGE  . This charge is equal, on an annual basis, to .15% of
the  average  daily  value  of the Contract invested in a Portfolio, after the
deduction  of  expenses.  This  charge, together with the contract maintenance
charge (which is explained below), is for all the expenses associated with the
administration of the Contract. Some of these expenses include: preparation of
the  Contract,  confirmations,  annual  reports and statements, maintenance of
Contract records, personnel costs, legal and accounting fees, filing fees, and
computer  and  systems  costs.  Because  this  charge  is  taken  out of every
Accumulation  Unit  value, you may pay more in administrative costs than those
that  are  associated solely with your Contract. ULA does not intend to profit
from  this charge. However, if this charge and the contract maintenance charge
are  not  enough  to  cover the costs of the Contracts in the future, ULA will
bear  the  loss.

CONTRACT  MAINTENANCE  CHARGE

Every  year  on the anniversary of the date when your Contract was issued, ULA
deducts  $30  from  your Contract as a contract maintenance charge. During the
Accumulation Phase, if the value of your Contract is at least $75,000 when the
deduction  for  the  charge is to be made, ULA will not deduct this charge. If
you  make  a  complete withdrawal from your Contract, the contract maintenance
charge will also be deducted. During the Income Phase, no contract maintenance
charge  will  be  deducted.  This  charge  is for administrative expenses (see
above)  and  cannot  be  increased.

CONTINGENT  DEFERRED  SALES  CHARGE

Withdrawals  may  be subject to a contingent deferred sales charge. During the
Accumulation  Phase,  you  can  make  withdrawals  from your Contract (see the
"Withdrawals" section). ULA keeps track of each Purchase Payment you make. The
amount  of  the contingent deferred sales charge depends upon how long ULA has
had  your payment. The charge is calculated at the time of each withdrawal and
will  be  deducted  from  the value remaining in your Contract. The charge is:

<TABLE>
<CAPTION>
<S>                                <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>
Number of complete years from                                                                   10 years
   receipt of Purchase Payment:      0     1     2     3     4     5     6     7     8     9   or more
Contingent Deferred Sales Charge:  8.5%  8.0%  7.5%  7.0%  6.5%  6.0%  5.0%  4.0%  3.0%  2.0%        0%%
</TABLE>



However, after ULA has had a Purchase Payment for 10 years, there is no charge
when  you  withdraw  that  Purchase  Payment.  For  purposes of the contingent
deferred  sales  charge,  ULA  treats  withdrawals  as  coming from the oldest
Purchase  Payments  first.  ULA  does not assess the contingent deferred sales
charge  on  any  payments  paid  out as Annuity Payments or as death benefits.

NOTE:  For tax purposes, withdrawals are considered to have come from the last
money  you  put  into  the  Contract.  Thus,  for  tax  purposes, earnings are
considered  to  come  out  first.

Free Withdrawal Amount - You can make a partial withdrawal without incurring a
contingent  deferred  sales  charge  of the "free withdrawal amount." The free
withdrawal  amount  is  equal  to  the greater of: (a) earnings; or (b) 10% of
Purchase  Payments at the beginning of the current year. If your withdrawal is
not on a Contract anniversary, the free withdrawal amount is equal to the free
withdrawal amount at the beginning of the Contract year less amounts withdrawn
without the contingent deferred sales charge during the current Contract year.
If  you  make  a  complete  withdrawal,  the  free  withdrawal  amount  is not
available.  Any  amounts  withdrawn  as the free withdrawal amount will not be
subject  to  an  Interest  Adjustment.

In addition, in certain states, you can make a total or partial withdrawal and
ULA  will  not deduct the contingent deferred sales charge if you are confined
to  a  skilled  nursing  home facility for 90 consecutive days after the first
Contract  year.

REDUCTION  OR  ELIMINATION  OF  THE  CONTINGENT  DEFERRED  SALES  CHARGE

ULA  will  reduce  or  eliminate  the  amount of the contingent deferred sales
charge  when  the  Contract is sold under circumstances which reduce its sales
expenses.  Some  examples  are:  if there is a large group of individuals that
will  be  purchasing  the  Contract  or  a prospective purchaser already had a
relationship  with ULA. ULA will not deduct a contingent deferred sales charge
under  a  Contract issued to an officer, director or employee of ULA or any of
its affiliates. Any circumstances resulting in the reduction or elimination of
the  contingent  deferred  sales  charge  requires  our  prior  approval.

TRANSFER  FEE

You  can  make 12 free transfers every year. We measure a year from the day we
issue your Contract. If you make more than 12 transfers a year, we will deduct
a  transfer  fee  of $25 or 2% of the amount that is transferred, whichever is
less,  for  each  additional  transfer.

If  the transfer is part of the Dollar Cost Averaging or Rebalancing Programs,
it  will  not  count  in  determining  the  transfer  fee.

PREMIUM  TAXES

Some  states  and  other  governmental  entities (e.g., municipalities) charge
premium  taxes  or  similar taxes. ULA is responsible for the payment of these
taxes and will make a deduction from the value of your Contract for them. Some
of  these  taxes  are  due  when  the  Contract is issued, others are due when
Annuity  Payments begin. It is ULA's current practice to pay any premium taxes
when  they become payable to the states. Premium taxes generally range from 0%
to  4.0%,  depending  on  the  state.

INCOME  TAXES

ULA  will deduct from the Contract any income taxes which it may incur because
of  the  Contract.  Currently,  ULA  is  not  making  any  such  deductions.

PORTFOLIO  EXPENSES

There  are  deductions from and expenses paid out of the assets of the various
portfolios  which  are  described  in  the  prospectuses  for  the Portfolios.

TAXES

NOTE:  ULA  HAS  PREPARED  THE  FOLLOWING  INFORMATION  ON  TAXES AS A GENERAL
DISCUSSION  OF  THE  SUBJECT.  IT  IS  NOT  INTENDED AS TAX ADVICE. YOU SHOULD
CONSULT  YOUR  OWN  TAX ADVISER ABOUT YOUR OWN CIRCUMSTANCES. ULA HAS INCLUDED
ADDITIONAL  INFORMATION  REGARDING  TAXES  IN  THE  STATEMENT  OF  ADDITIONAL
INFORMATION.

ANNUITY  CONTRACTS  IN  GENERAL

Annuity  Contracts  are  a  means  of  setting  aside money for future needs -
usually  retirement.  Congress  recognized how important saving for retirement
was  and  provided  special  rules  in  the  Internal  Revenue Code (Code) for
annuities.

Basically,  these  rules provide that you will not be taxed on the earnings on
the  money held in your annuity Contract until you take the money out. This is
referred  to as Tax Deferral. There are different rules regarding how you will
be  taxed depending upon how you take the money out and the type of Contract -
Qualified  or  Non-Qualified  (see  following  sections).

You,  as  the  Owner,  will  not  be  taxed  on increases in the value of your
Contract  until  a  distribution occurs - either as a withdrawal or as Annuity
Payments.  When  you  make  a  withdrawal  you  are taxed on the amount of the
withdrawal  that  is  earnings. For Annuity Payments, different rules apply. A
portion  of  each  Annuity  Payment  you  receive will be treated as a partial
return  of your Purchase Payments and will not be taxed. The remaining portion
of  the  Annuity  Payment  will be treated as ordinary income. How the Annuity
Payment  is  divided between taxable and non-taxable portions depends upon the
period  over  which  the  Annuity  Payments  are  expected to be made. Annuity
Payments  received  after  you have received all of your Purchase Payments are
fully  includible  in  income.

When  a  Non-Qualified  Contract  is  owned  by  a non-natural person (e.g., a
corporation  or  certain  other entities other than tax-qualified trusts), the
Contract  will  generally  not be treated as an annuity for tax purposes. This
means  that  the Contract may not receive the benefits of Tax-Deferral. Income
may  be  taxed  as  ordinary  income  every  year.

QUALIFIED  AND  NON-QUALIFIED  CONTRACTS

If you purchase the Contract under a Qualified plan, your Contract is referred
to  as  a  Qualified  Contract.  Examples  of  Qualified plans are: Individual
Retirement Annuities (IRAs), Tax-Sheltered Annuities (sometimes referred to as
403(b)  Contracts),  H.R.  10  Plans  (sometimes  referred to as Keogh Plans),
pension  and  profit-sharing plans, which include 401(k) plans and Section 457
Deferred  Compensation  Plans.

If  you  do not purchase the Contract under a Qualified plan, your Contract is
referred  to  as  a  Non-Qualified  Contract.

WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS

If you make a withdrawal from your Contract, the Code treats such a withdrawal
as  first  coming  from earnings and then from your Purchase Payments. In most
cases,  such  withdrawn  earnings  are  includible  in  income.

The  Code  also  provides  that  any amount received under an annuity Contract
which is included in income may be subject to a tax penalty. The amount of the
penalty  is  equal  to  10%  of  the amount that is includible in income. Some
withdrawals  will  be  exempt  from the penalty. They include any amounts: (1)
paid  on or after the taxpayer reaches age 59 1/2; (2) paid after you die; (3)
paid  if the taxpayer becomes totally disabled (as that term is defined in the
Code);  (4) paid in a series of substantially equal payments made annually (or
more  frequently)  for  the  life or life expectancy of the taxpayer; (5) paid
under  an  immediate  annuity;  or  (6) which come from purchase payments made
prior  to  August  14,  1982.

WITHDRAWALS  -  QUALIFIED  CONTRACTS

The  above information describing the taxation of Non-Qualified Contracts does
not  apply  to  Qualified  Contracts.  There  are  special  rules  that govern
Qualified  Contracts. A more complete discussion of withdrawals from Qualified
Contracts  is  contained  in  the  Statement  of  Additional  Information.

WITHDRAWALS  -  TAX-SHELTERED  ANNUITIES

The  Code  limits  the  withdrawal  of  purchase  payments made by owners from
certain  Tax-Sheltered  Annuities. Withdrawals can only be made when an owner:
(1) reaches age 59 1/2; (2) leaves his/her job; (3) dies; (4) becomes disabled
(as  that  term  is  defined  in  the  Code);  or (5) in the case of hardship.
However,  in  the  case  of hardship, the owner can only withdraw the purchase
payments  and  not  any  earnings.

DIVERSIFICATION

The  Code provides that the underlying investments for a variable annuity must
satisfy  certain  diversification  requirements  in  order to be treated as an
annuity  Contract. ULA believes that the Portfolios are being managed so as to
comply  with  the  requirements.

Neither  the  Code nor the Internal Revenue Service Regulations issued to date
provide  guidance  as  to  the  circumstances  under which you, because of the
degree  of  control  you exercise over the underlying investments, and not ULA
would be considered the owner of the shares of the Portfolios. If this occurs,
it will result in the loss of the favorable tax treatment for the Contract. It
is  unknown to what extent under federal tax law Contract Owners are permitted
to select Portfolios, to make transfers among the Portfolios or the number and
type of Portfolio Owners may select from. If any guidance is provided which is
considered  a  new  position,  then  the  guidance  would generally be applied
prospectively.  However,  if  such  guidance  is  considered  not  to be a new
position,  it  may  be applied retroactively. This would mean that you, as the
Owner  of  the  Contract,  could  be  treated  as the owner of the Portfolios.

Due  to  the  uncertainty  in  this area, ULA reserves the right to modify the
Contract  in  an  attempt  to  maintain  favorable  tax  treatment.

WITHDRAWALS

You  can have access to the money in your Contract: (1) by making a withdrawal
(either  a  partial or a total withdrawal); (2) by receiving Annuity Payments;
or  (3) when a death benefit is paid to your Beneficiary. Withdrawals can only
be  made  during  the  Accumulation  Phase.

When you make a complete withdrawal you will receive the value of the Contract
on  the  day  you  made the withdrawal less any applicable contingent deferred
sales  charge,  less any premium tax and less any contract maintenance charge.
(See  Expenses for a discussion of the charges.) A partial withdrawal is taken
first  from  the value of the Contract for which the free withdrawal provision
applies  and  then  from  the  value  for  which  there  is  no  waiver.
   
Any  partial withdrawal must be for at least $500 (unless it is made under the
Systematic  Withdrawal  Program,  see  below).  Unless  you tell us otherwise,
partial  withdrawals  will  be made pro-rata from the Portfolios. ULA requires
that after you make a partial withdrawal the value of your Contract must be at
least  $2,000  and  the  value of any Account must be at least $500. A partial
withdrawal  from  the Fixed Account or the Interest Adjustment Account is made
first  from the one year Fixed Account Guarantee Period and then next from the
Guarantee  Period  of  the  shortest  remaining  duration  and  then  from the
Guarantee  Period with the earliest effective date where the Guarantee Periods
are  of  the  same duration. A withdrawal from the Interest Adjustment Account
may  be subject to an adjustment (see Appendix B for information regarding the
Interest  Adjustment  Account).    

INCOME  TAXES,  TAX  PENALTIES  AND  CERTAIN  RESTRICTIONS  MAY  APPLY  TO ANY
WITHDRAWAL  YOU  MAKE.

There are limits to the amount you can withdraw from a Qualified plan referred
to  as  a  403(b)  plan.  For  a more complete explanation see - Taxes and the
discussion  in  the  SAI.

SYSTEMATIC  WITHDRAWAL  PROGRAM

If  the value of your Contract is at least $12,000, ULA offers a Program which
provides  automatic periodic payments to you each year. Systematic withdrawals
can  be made at any time, including during the first year. You can instruct us
how  much you want to withdraw under the Program as long as each payment is at
least  $100. You may terminate systematic withdrawals by giving us thirty (30)
days  prior  written  notice.  We  do  not  currently  charge  for  systematic
withdrawals  but  reserve  the  right  to  charge  for them in the future. The
contingent  deferred  sales  charge  may  apply to systematic withdrawals (see
"Expenses").  Systematic  withdrawals  are  available  for  Qualified  and
Non-Qualified  Contracts.

INCOME  TAXES  AND  TAX  PENALTIES  MAY  APPLY  TO  SYSTEMATIC  WITHDRAWALS.

SUSPENSION  OF  PAYMENTS  OR  TRANSFERS

ULA  may  be  required  to  suspend  or  postpone  payments for withdrawals or
transfers  for  any  period  when:

     1.    the New York Stock Exchange is closed (other than customary weekend
and  holiday  closings);

     2.    trading  on  the  New  York  Stock  Exchange  is  restricted;

     3.    an  emergency exists as a result of which disposal of the Portfolio
shares  is  not  reasonably  practicable  or  ULA  cannot reasonably value the
Portfolio  shares;

     4.   during any other period when the Securities and Exchange Commission,
by  order,  so  permits  for  the  protection  of  owners.
   
ULA  has reserved the right to defer payment for a withdrawal or transfer from
the  Fixed Account or the Interest Adjustment Account for the period permitted
by  law  but  not  for  more  than  six  months.    

DEATH  BENEFIT

UPON  YOUR  DEATH

If you die during the Accumulation Phase, ULA will pay a death benefit to your
Beneficiary  (see below). No death benefit is paid during the Income Phase. If
you  have a Joint Owner, and the Joint Owner dies, the surviving Owner will be
considered  the  primary  Beneficiary.  Any  other  Beneficiary designation on
record at the time of death will be treated as a contingent Beneficiary. Joint
Owners  must  be  spouses.

DEATH  BENEFIT

The  death benefit will be the value of your Contract in the Fixed Account and
the  Interest  Adjustment  Account  plus  the  greater  of:

     (a)  the value of your Contract invested in the Portfolios as of the date
ULA  receives  proof  of  death  and an election for the method of payment; or

     (b)  the  Purchase  Payments  you  have  made  which  are invested in the
Portfolios,  less  any  money taken out and transfers from the Portfolios (and
related  contingent  deferred sales charges and transfer fees) (referred to as
"net  purchase  payments"),  increased by 6% per year up to the first Contract
anniversary  after  your  75th  birthday (up to a maximum of two times the net
purchase  payments);  or

     (c)  the  highest reset value up to the date of death. The reset value is
the  value  of  your Contract invested in the Portfolios on each 10th Contract
anniversary  prior to your 85th birthday, plus Purchase Payments you have made
after such Contract anniversary and invested in the Portfolios, less any money
taken  out  and  transfers  from the Portfolios after such anniversary and any
related  contingent  deferred  sales  charges  and  transfer  fees.

The above death benefit is the enhanced death benefit. It may not be available
in  your  state. If it is not, the death benefit (standard death benefit) will
be  the  greater  of:

     (a)  the  Purchase  Payments you have made, less any money you have taken
out  and  related  contingent  deferred  sales  charges;  or

     (b) the value of your Contract on the date we receive both proof of death
and  an  election  for  the  payment  method.

Approximately  1.25%  of  the  mortality  and  expense  risk charge is for the
standard  death  benefit  and  approximately  .27%  is  for the enhanced death
benefit  (see  the  "Expenses" section of this prospectus). The portion of the
charge  which  is to pay for the enhanced death benefit will be charged to all
Contracts  issued,  whether or not your state permits us to offer the enhanced
death benefit (which means that you may pay for a benefit you do not receive).

A  Beneficiary  may  request  that  the  death  benefit  be paid in one of the
following  ways: (1) lump sum payment of the death benefit; (2) payment of the
entire  death  benefit  within 5 years of the date of death; or (3) payment of
the  death benefit under an Annuity Option. The death benefit payable under an
Annuity  Option  must  be paid over the Beneficiary's lifetime or for a period
not  extending  beyond  the  Beneficiary's life expectancy. Payment must begin
within  one  year  of  the date of death. Any portion of the death benefit not
applied  under (3) above within one year of the date of the Owner's death must
be  distributed  within  five  years  of  the  date  of  death.

If  the  Beneficiary is the spouse of the Owner, he/she can choose to continue
the  Contract  in his/her own name at the then current value, elect a lump sum
payment  of the death benefit or apply the death benefit to an Annuity Option.
Payment  to  the  Beneficiary,  other  than in a lump sum, may only be elected
during the sixty-day period beginning with the date we receive proof of death.
If  a  lump sum payment is elected and all the necessary requirements are met,
the  payment  will  be  made  within  seven  days.

If  you  (or  any Joint Owner) die during the Income Phase and you are not the
Annuitant,  any payments which are remaining under the Annuity Option selected
will  continue  at  least as rapidly as they were being paid at your death. If
you  die  during  the  Income  Phase,  the  Beneficiary  becomes  the  Owner.

DEATH  OF  ANNUITANT

If  the  Annuitant,  who  is  not  an  Owner  or  Joint Owner, dies during the
Accumulation  Phase,  you  can name a new Annuitant. If a new Annuitant is not
named  within  30  days  of  the  death  of the Annuitant, you will become the
Annuitant.  However,  if  the  Owner  is  a  non-natural  person  (e.g.,  a
corporation),  then the death of the Annuitant will be treated as the death of
the  Owner,  and  a  new  Annuitant  may  not  be  named.

If the Annuitant dies after Annuity Payments have begun, the remaining amounts
payable,  if  any, will be as provided for in the Annuity Option selected. The
remaining  amounts  payable  will  be paid to the Owner at least as rapidly as
they  were  being  paid  at  the  Annuitant's  death.

OTHER  INFORMATION
   
ULA

United  Life  &  Annuity Insurance Company (ULA), 8545 United Plaza Boulevard,
Baton Rouge, Louisiana 70809-2264, is a stock life insurance company domiciled
in  Louisiana  and organized in 1955. ULA is authorized to conduct business in
47 states, the District of Columbia and Puerto Rico. On July 24, 1996, Pacific
Life  and  Accident  Insurance  Company  (PLAIC)  acquired one hundred percent
ownership  of  ULA.  PLAIC  is a wholly-owned subsidiary of PennCorp Financial
Group,  Inc.  (PennCorp).  PennCorp  is  a  publicly-traded  insurance holding
company,  the  principal  subsidiaries  of  which  are  insurance  companies.

Until  recently,  United  Life  & Annuity Insurance Company (ULA) was known as
United  Companies Life Insurance Company. ULA is in the process of formalizing
the  name  change to United Life & Annuity Insurance Company in the states and
jurisdictions  in  which it is licensed to do business. In each state in which
the  name  change is not yet effective, we may continue to do business as
United  Companies  Life  Insurance  Company  until the name change is formally
approved.    

THE  SEPARATE  ACCOUNT
   
ULA established a separate account, United Life & Annuity Separate Account One
(Separate  Account),  to hold the assets that underlie the Contracts. Prior to
May  1,  1997,  the  Separate  Account  was known as United Companies Separate
Account  One.Our  Board  of  Directors  adopted  a resolution to establish the
Separate  Account  under  Louisiana insurance law on November 2, 1994. ULA has
registered the Separate Account with the Securities and Exchange Commission as
a unit investment trust under the Investment Company Act of 1940. The Separate
Account is divided into sub-accounts. Each sub-account invests in a Portfolio.
    
The  assets  of  the  Separate Account are held in ULA's name on behalf of the
Separate  Account  and  legally  belong  to  ULA.  However,  those assets that
underlie the Contracts, are not chargeable with liabilities arising out of any
other  business  we may conduct. All the income, gains and losses (realized or
unrealized) resulting from these assets are credited to or charged against the
Contracts  and  not  against  any  other  Contracts  we  may  issue.

DISTRIBUTION

United  Variable  Services,  Inc.  (UVS),  8545  United Plaza Boulevard, Baton
Rouge,  Louisiana 70809-2264, acts as the distributor of the Contracts. UVS is
a  wholly-owned  subsidiary of ULA. Commissions will be paid to broker-dealers
who  sell  the  Contracts.

FINANCIAL  STATEMENTS

The financial statements of ULA and the Separate Account have been included in
the  Statement  of  Additional  Information.



APPENDIX  A

                        CONDENSED FINANCIAL INFORMATION

                           Accumulation Unit Values

The  following  schedule  includes  Accumulation  Unit  values for the periods
indicated.  This  data  has  been  taken from the Separate Account's financial
statements.  This  information should be read in conjunction with the Separate
Account's  financial  statements and related notes thereto which appear in the
Statement  of  Additional  Information.

<TABLE>
<CAPTION>
<S>                                              <C>            <C>              <C>

                                                                Period from      Period from
                                                                commencement of  commencement
                                                 Date of        operations or    of operations
                                                 Commencement   for Year Ended   through
                                                 of Operations  12-31-96         12-31-95

ALGER AMERICAN GROWTH SUB-ACCOUNT
   Unit value at beginning of period                  12/15/95  $         10.05  $        10.00
   Unit value at end of period                                  $         11.21  $        10.05
   Number of units outstanding at end of period                         223,099           6,521

DREYFUS STOCK INDEX SUB-ACCOUNT
   Unit value at beginning of period                  12/15/95  $         10.15  $        10.00
   Unit value at end of period                                  $         12.24  $        10.15
   Number of units outstanding at end of period                         161,011           4,041

DREYFUS GROWTH AND INCOME SUB-ACCOUNT
   Unit value at beginning of period                    1/2/96  $         10.48  N/A
   Unit value at end of period                                  $         12.44
   Number of units outstanding at end of period                         109,336

FEDERATED HIGH INCOME BOND FUND II SUB-ACCOUNT
   Unit value at beginning of period                  12/15/95  $         10.16  $        10.00
   Unit value at end of period                                  $         11.42  $        10.16
   Number of units outstanding at end of period                         163,448             456

FEDERATED UTILITY FUND II SUB-ACCOUNT
   Unit value at beginning of period                   2/21/96  $         10.30  N/A
   Unit value at end of period                                  $         11.30
   Number of units outstanding at end of period                          37,035

FEDERATED FUND FOR U.S. GOVERNMENT
SECURITIES II SUB-ACCOUNT
   Unit value at beginning of period                    1/2/96  $         10.14  N/A
   Unit value at end of period                                  $         10.39
   Number of units outstanding at end of period                          22,384

MFS EMERGING GROWTH SUB-ACCOUNT
   Unit value at beginning of period                  12/15/95  $         10.19  $        10.00
   Unit value at end of period                                  $         11.73  $        10.19
   Number of units outstanding at end of period                         199,515             100

MFS TOTAL RETURN SUB-ACCOUNT
   Unit value at beginning of period                  12/15/95  $         10.25  $        10.00
   Unit value at end of period                                  $         11.52  $        10.25
   Number of units outstanding at end of period                         121,925           2,346



SCUDDER MONEY MARKET SUB-ACCOUNT
   Unit value at beginning of period                  11/28/95  $         10.04  $        10.00
   Unit value at end of period                                  $         10.37  $        10.04
   Number of units outstanding at end of period                         210,903           7,407

SCUDDER INTERNATIONAL SUB-ACCOUNT
   Unit value at beginning of period                  12/15/95  $         10.11  $        10.00
   Unit value at end of period                                  $         11.42  $        10.11
   Number of units outstanding at end of period                         101,078               6

VAN ECK WORLDWIDE HARD ASSETS SUB-ACCOUNT
   Unit value at beginning of period                    1/2/96  $         10.14  N/A
   Unit value at end of period                                  $         11.77
   Number of units outstanding at end of period                           7,122
</TABLE>




APPENDIX  B

     THE  INTEREST  ADJUSTMENT  ACCOUNT

You may allocate your Purchase Payment to one or more Guarantee Periods of the
Interest  Adjustment  Account.  Currently, we offer three Guarantee Periods in
the  Interest  Adjustment  Account  - 3 years, 5 years and 7 years. During the
Accumulation  Phase,  you  may make transfers from the Portfolios or the Fixed
Account  to the Guarantee Periods on the next Contract anniversary. There will
be  an  initial  current  interest  rate  for  a  Guarantee  Period. After the
Guarantee  Period ends, the current interest rate for any subsequent Guarantee
Period  may  be  different.
   
Because  of  certain  exemptive  and exclusionary provisions, interests in the
Interest  Adjustment  Account  are  not registered under the Securities Act of
1933  and  the  Interest Adjustment Account is not registered as an investment
company  under  the  Investment  Company  Act  of 1940. Therefore, neither the
Interest  Adjustment  Account  nor  any  interests  in  it  are subject to the
provisions  of  these  Acts  and  ULA  has  been advised that the staff of the
Securities  and  Exchange  Commission  has not reviewed the disclosure in this
prospectus  relating to the Interest Adjustment Account. Disclosures regarding
the  Interest Adjustment Account may, however, be subject to certain generally
applicable  provisions of the federal securities laws relating to the accuracy
and  completeness  of  statements  made  in  prospectuses.    

During  the  thirty  (30) days prior to the end of a Guarantee Period, you may
elect  to  renew for the same or any other Guarantee Period or may transfer to
the  Fixed  Account  or  the  Portfolios.

Except  on the latest Annuity Date, if you make a withdrawal, transfer from or
begin  receiving  Annuity  Payments  from  a  Guarantee Period of the Interest
Adjustment  Account  prior  to  the  end  of the Guarantee Period, the amounts
withdrawn,  transferred  or  applied to an Annuity Option may be subject to an
interest  adjustment  (see  below).  However,  no  interest adjustment will be
applied  in  the  following  situations:  (1)  payment of a death benefit; (2)
amounts  withdrawn  to pay fees and charges; (3) amounts withdrawn as the free
withdrawal amount; and (4) amounts withdrawn or transferred within thirty (30)
days  prior  to  the  end  of  the  Guarantee  Period.
   
The  interest  adjustment  will be calculated using the formula which provides
you with the larger value. The formulas are calculated by: (a) multiplying the
amount  withdrawn,  transferred  or  annuitized by the formula below or by (b)
accumulating  the  Purchase Payment withdrawn, transferred or annuitized by 3%
annually.  Both  (a)  and  (b)  will be adjusted for any applicable contingent
deferred sales charges and any prior deductions for withdrawals and taxes. The
interest  adjustment  factor  is  equal  to:    

                                (1+i)        n/12
                           [---------------]       -1
                              (1+j+.004)

<TABLE>
<CAPTION>
<S>    <C>  <C>
where  i =  Current interest rate credited to the value of your Contract
            allocated to a Guarantee Period as of the beginning of the
            Guarantee Period.

       j =  Current interest rate then being offered for new Guarantee
            Periods with durations equal to the number of years in the
            current Guarantee Period.

       n =  Number of full months remaining in the Guarantee Period.
</TABLE>


   
The  interest  adjustment may be positive or negative. The interest adjustment
will  be an addition to or deduction from the remaining amount of the value of
your  Contract  (except  when  you  make  a  complete  withdrawal).    



         TABLE OF CONTENTS OF THE STATEMENT OF ADDITIONAL INFORMATION



Company
   
Independent  Auditors     

Legal  Opinions

Distributor

Reduction  or  Elimination  of  the  Contingent  Deferred  Sales  Charge

Yield  Calculation  For  Money  Market  Sub-Account

Performance  Information

Tax  Status

Annuity  Provisions

Financial  Statements


<TABLE>
<CAPTION>
<S>    <C>
       ________________________________________________________________________


                                                              __________________

                                                              __________________

                                                              __________________



FRONT
- -----                                                                           
   
       United Life & Annuity Insurance Company
       P.O. Box 260100
       Baton Rouge, LA 70826-0100





       ________________________________________________________________________



       ________________________________________________________________________



       Please send me, at no charge, the Statement of Additional Information
       dated May 1, 1997, for the SpectraDirect Fixed and Variable Annuity
       Contract issued by United Life & Annuity Insurance Company.    

       (Please print or type and fill in all information)

BACK   ________________________________________________________________________
- -----                                                                           
       Name

       ________________________________________________________________________
       Address

       ________________________________________________________________________
       City                               State                   Zip Code

       ________________________________________________________________________
       Form #
</TABLE>






                                    PART B


                      STATEMENT OF ADDITIONAL INFORMATION

               INDIVIDUAL AND GROUP FIXED AND VARIABLE DEFERRED
                               ANNUITY CONTRACTS

                                   ISSUED BY

                  UNITED LIFE & ANNUITY SEPARATE ACCOUNT ONE 
               (formerly United Companies Separate Account One)

                                      AND

                    UNITED LIFE & ANNUITY INSURANCE COMPANY
              (formerly United Companies Life Insurance Company)    



THIS  IS  NOT A PROSPECTUS. THIS STATEMENT OF ADDITIONAL INFORMATION SHOULD BE
READ  IN CONJUNCTION WITH THE PROSPECTUS DATED MAY 1, 1997, FOR THE INDIVIDUAL
AND  GROUP FIXED AND VARIABLE DEFERRED ANNUITY CONTRACTS WHICH ARE REFERRED TO
HEREIN.

THE  PROSPECTUS  CONCISELY  SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR
OUGHT TO KNOW BEFORE INVESTING. FOR A COPY OF THE PROSPECTUS CALL OR WRITE THE
COMPANY  AT:  UNITED  LIFE & ANNUITY INSURANCE COMPANY, P.O. BOX 260100, BATON
ROUGE,  LOUISIANA  70826-0100,  (800)  825-7568.

THIS  STATEMENT  OF  ADDITIONAL  INFORMATION  IS  DATED  MAY  1,  1997.


                               TABLE OF CONTENTS

                                                                       PAGE

Company3
   
Independent  Auditors3     

Legal  Opinions      4

Distributor4

Reduction  or  Elimination  of  the  Contingent  Deferred  Sales  Charge4

Yield  Calculation  For  Money  Market  Sub-Account4

Performance  Information5

Tax  Status7

Annuity  Provisions14

Financial  Statements14

                                    COMPANY
   
United  Life  &  Annuity Insurance Company ("ULA" or the "Company") is a stock
life  insurance  company  domiciled in Louisiana and organized in 1955. ULA is
licensed  to  do  business  in  47 states, the District of Columbia and Puerto
Rico.    Until  recently, United Life & Annuity Insurance Company was known as
United  Companies Life Insurance Company. ULA is in the process of formalizing
the  name  change to United Life & Annuity Insurance Company in the states and
jurisdictions  in  which it is licensed to do business. In each state in which
the  name change is not yet effective, the Company may continue to do business
as  United  Companies Life Insurance Company until the name change is formally
approved.    

On  July  24,  1996,  Pacific  Life  and  Accident Insurance Company ("PLAIC")
acquired  one  hundred  percent ownership of the Company from United Companies
Financial  Corporation  ("UCFC"), including its wholly-owned subsidiary United
Variable  Services,  Inc.,  a  registered  broker-dealer  which  acts  as  the
principal  underwriter  of  the  Contracts  issued  by  the  Company  (the
"Acquisition").

Under  the  terms  of  the Acquisition, the sales price was comprised of cash,
estimated,  as  of  January  30, 1996, to be $109 million, and real estate and
other  assets  owned  by  the  Company  to be distributed to UCFC prior to the
acquisition. The real estate to be distributed included portions of the United
Plaza office park, including UCFC's home office. In addition, UCFC purchased a
convertible promissory note from an affiliate of the purchaser for $15 million
in  cash.  The  purchaser also agreed that the Company would continue to be an
investor  in  first  lien  home  equity  loans  originated  by  UCFC's lending
operations and that the purchaser would use commercially reasonable efforts to
maintain the Company's home office operations in its present location in Baton
Rouge,  Louisiana  following  the  closing  for  at  least  two  years.

PLAIC  is  a  Texas  domestic  life insurance company, formed on May 31, 1985.
PLAIC is a wholly-owned life insurance subsidiary of PennCorp Financial Group,
Inc.  ("PennCorp")  and  acts  as  the  holding  company  for  the  stock  of
Pennsylvania  Life  Insurance  Company and Professional Insurance Corporation.

PennCorp  is  a  publicly-traded  insurance  holding  company  the  principal
subsidiaries  of  which are insurance companies with operations throughout the
United  States and Canada, the executive offices of which are located in Baton
Rouge,  Louisiana, Raleigh, North Carolina, Jacksonville, Florida, Waco, Texas
and  Toronto,  Canada.

                             INDEPENDENT AUDITORS

The  consolidated  financial  statements  and financial statement schedules of
United Companies Life Insurance Company and subsidiary as of December 31, 1996
and for the periods from July 24, 1996 to December 31, 1996 (Successor period)
and  from  January  1,  1996  to  July  23,  1996 (Predecessor period) and the
financial  statements  of United Companies Separate Account One as of December
31,  1996  and  for the year then ended have been audited by KPMG Peat Marwick
LLP,  independent  auditors,  as  stated  in  their  reports appearing herein.

The  financial  statements  of  United  Companies  Life  Insurance Company and
subsidiary as of December 31, 1995 and for each of the two years in the period
ended  December  31, 1995 included in this Statement of Additional Information
have been audited by Deloitte & Touche LLP, independent auditors, as stated in
their  report  appearing  herein.    

                                LEGAL OPINIONS

Legal  matters  in  connection  with  the Contracts described herein are being
passed  upon  by  the law firm of Blazzard, Grodd & Hasenauer, P.C., Westport,
Connecticut.

                                  DISTRIBUTOR

United Variable Services, Inc., a wholly-owned subsidiary of the Company, acts
as  the  distributor.  The  offering  is  on  a  continuous  basis.

       REDUCTION OR ELIMINATION OF THE CONTINGENT DEFERRED SALES CHARGE

The  amount  of  the  Contingent Deferred Sales Charge on the Contracts may be
reduced  or  eliminated when sales of the Contracts are made to individuals or
to  a  group  of  individuals  in  a  manner  that results in savings of sales
expenses.  The  entitlement  to  a  reduction of the Contingent Deferred Sales
Charge  will  be  determined by the Company after examination of the following
factors:  1)  the  size of the group; 2) the total amount of purchase payments
expected  to  be received from the group; 3) the nature of the group for which
the  Contracts  are  purchased, and the persistency expected in that group; 4)
the  purpose  for  which  the Contracts are purchased and whether that purpose
makes  it likely that expenses will be reduced; and 5) any other circumstances
which the Company believes to be relevant to determining whether reduced sales
or  administrative expenses may be expected. None of the reductions in charges
for  sales  is  contractually  guaranteed.

The Contingent Deferred Sales Charge will be eliminated when the Contracts are
issued  to  an  officer,  director  or  employee  of the Company or any of its
affiliates.  In  no  event will any reduction or elimination of the Contingent
Deferred  Sales Charge be permitted where the reduction or elimination will be
unfairly  discriminatory  to  any  person.

                 YIELD CALCULATION FOR MONEY MARKET PORTFOLIO
   
The  Money  Market  Portfolio  will calculate its current yield based upon the
seven days ended on the date of calculation. For the seven calendar days ended
December  31,  1996,  the  annualized  yield of the Money Market Portfolio was
3.21%.    

The current yield of the Money Market Portfolio is computed by determining the
net  change  (exclusive  of  capital  changes)  in the value of a hypothetical
pre-existing  Owner  account  having a balance of one Accumulation Unit of the
Portfolio  at  the  beginning  of  the  period,  subtracting the Mortality and
Expense  Risk  Charge,  the Administrative Charge and the Contract Maintenance
Charge,  dividing  the difference by the value of the account at the beginning
of the same period to obtain the base period return and multiplying the result
by  (365/7).
   
The  Money Market Portfolio computes its effective compound yield according to
the method prescribed by the Securities and Exchange Commission. The effective
yield  reflects  the  reinvestment  of net income earned daily on Money Market
Portfolio  assets.  For  the  seven calendar days ended December 31, 1996, the
effective  yield  of  the  Money  Market  Portfolio  was 3.26%.    

Net  investment  income  for  yield quotation purposes will not include either
realized capital gains and losses or unrealized appreciation and depreciation,
whether  reinvested  or  not.

The  yields  quoted  should not be considered a representation of the yield of
the  Money Market Portfolio in the future since the yield is not fixed. Actual
yields  will  depend  not  only  on  the  type,  quality and maturities of the
investments  held  by  the  Money Market Portfolio and changes in the interest
rates on such investments, but also on changes in the Money Market Portfolio's
expenses  during  the  period.

Yield  information  may  be  useful  in reviewing the performance of the Money
Market  Portfolio  and  for  providing  a  basis  for  comparison  with  other
investment  alternatives.  However,  the  Money  Market  Portfolio's  yield
fluctuates,  unlike  bank  deposits or other investments which typically pay a
fixed  yield  for  a  stated  period  of  time.

                            PERFORMANCE INFORMATION

From  time to time, the Company may advertise performance data as described in
the  Prospectus.  Any such advertisement will include total return figures for
the  time  periods  indicated  in the advertisement. Such total return figures
will  reflect  the  deduction  of a 1.52% Mortality and Expense Risk Charge, a
 .15%  Administrative  Charge,  the expenses for the underlying Portfolio being
advertised  and  any  applicable  Contract  Maintenance  Charge.  Any  such
advertisement  will  also  include  average  annual  total return for the time
periods  indicated  in the advertisement and will reflect the deduction of the
Mortality  and  Expense  Risk  Charge, the Administrative Charge, the Contract
Maintenance  Charge, the Contingent Deferred Sales Charge and the expenses for
the  underlying  Portfolio  being  advertised.

The  hypothetical value of a Contract purchased for the time periods described
in  the advertisement will be determined by using the actual Accumulation Unit
values  for  an  initial $1,000 purchase payment, and deducting any applicable
Contract  Maintenance  Charge  to arrive at the ending hypothetical value. The
average annual total return is then determined by computing the fixed interest
rate  that  a  $1,000 purchase payment would have to earn annually, compounded
annually,  to  grow  to  the hypothetical value at the end of the time periods
described.  The  formula  used  in  these  calculations  is:
                                          n
                                P  (1+T)    =    ERV

<TABLE>
<CAPTION>
<S>       <C>  <C>
     P    =  a hypothetical initial payment of $1,000
     T    =  average annual total return
     n    =  number of years
     ERV  =  ending redeemable value at the end of the time periods used (or
             fractional portion thereof) of a hypothetical $1,000 payment
             made at the beginning of the time periods used.
</TABLE>



In addition to total return data, the Company may include yield information in
its advertisements. For each Portfolio (other than the Money Market Portfolio)
for  which  the  Company  will advertise yield, it will show a yield quotation
based  on  a 30 day (or one month) period ended on the date of the most recent
balance  sheet of the Separate Account included in the registration statement,
computed  by  dividing  the net investment income per Accumulation Unit earned
during  the  period  by the maximum offering price per Unit on the last day of
the  period,  according  to  the  following  formula:




                                                6
                             Yield  =    (a-b)
                                     2 [ -----    -  1  ]
                                         cd

<TABLE>
<CAPTION>
<S>     <C>  <C>
Where:
        a =  Net investment income earned during the period by the
             Portfolio attributable to shares owned by the Sub-Account.

        b =  Expenses accrued for the period (net of reimbursements).

        c =  The average daily number of Accumulation Units outstanding
             during the period.

        d =  The maximum offering price per Accumulation Unit on the
             last day of the period.
</TABLE>



The  Company  may  also advertise performance data which will be computed on a
different  basis.

HYPOTHETICAL  PERFORMANCE  INFORMATION

The Sub-Accounts of the Separate Account are relatively new and therefore have
little  or  no  meaningful  investment  performance  history.  However,  the
corresponding Portfolios have been in existence for some time and consequently
have  investment  performance  history. In order to demonstrate how the actual
investment  experience of the Portfolios affects Accumulation Unit values, the
following  hypothetical performance information was developed. The information
is  based  upon  the  historical  experience  of the Portfolios and is for the
periods  shown.

Actual  performance  will  vary  and  the  hypothetical  results shown are not
necessarily  representative  of future results. Performance for periods ending
after  those shown may vary substantially from the examples shown below. Chart
1  shows  the performance of the Accumulation Units calculated for a specified
period  of  time  assuming  an initial Purchase Payment of $1,000 allocated to
each  Portfolio  and a deduction of all charges and deductions (see "Expenses"
in  the  Prospectus  for  more  information).  Chart 2 is identical to Chart 1
except that it does not reflect the deduction of the Contingent Deferred Sales
Charge.  The  hypothetical performance figures in both charts also reflect the
actual  fees  and expenses paid by the Portfolio. The percentage increases are
determined  by  subtracting the initial Purchase Payment from the ending value
and  dividing  the  remainder  by  the  beginning  value.

For  the  Periods  Ended  12/31/96:

<TABLE>
<CAPTION>
CHART 1
                                                                SINCE     INCEPTION
                                 1 YEAR   3 YEARS   5 YEARS   INCEPTION     DATE
<S>                              <C>      <C>       <C>       <C>         <C>
   
Alger American Growth              2.76%     7.34%    10.70%      14.36%     1/9/89
Dreyfus Growth and Income         10.06%       --        --       21.81%     5/2/94
Dreyfus Stock Index               11.09%     6.63%     3.85%       4.92%    9/29/89
Federated High Income Bond II      4.14%       --        --         .02%     3/1/94
Federated Fund for
  U.S. Government Securities II   -5.56%       --        --       -1.67%    3/28/94
Federated Utility II                .64%       --        --        3.24%    2/10/94
MFS Emerging Growth                6.59%       --        --       15.94%    7/24/95
MFS Total Return                   3.87%       --        --       14.98%     1/3/95
Scudder International              3.76%     3.49%     6.88%       6.66%     5/1/87
Van Eck Worldwide Hard Assets      5.42%     2.81%    11.13%       5.19%     9/1/89
</TABLE>




<TABLE>
<CAPTION>
CHART 2
                                                                SINCE     INCEPTION
                                 1 YEAR   3 YEARS   5 YEARS   INCEPTION     DATE
<S>                              <C>      <C>       <C>       <C>         <C>

Alger American Growth             10.76%     9.33%    11.48%      14.55%     1/9/89
Dreyfus Growth and Income         18.06%       --        --       23.81%     5/2/94
Dreyfus Stock Index               19.09%     8.64%     4.87%       5.32%    9/29/89
Federated High Income Bond II     12.14%       --        --        2.60%     3/1/94
Federated Fund for
  U.S. Government Securities II    2.44%       --        --        1.06%    3/28/94
Federated Utility II               8.64%       --        --        5.63%    2/10/94
MFS Emerging Growth               14.59%       --        --       21.10%    7/24/95
MFS Total Return                  11.87%       --        --       18.43%     1/3/95
Scudder International             11.76%     5.62%     7.78%       6.78%     5/1/87
Van Eck Worldwide Hard Assets     13.42%     4.98%    11.90%       5.58%     9/1/89
</TABLE>



The Company will also provide standardized total return performance figures of
the  Sub-Accounts  for  the  appropriate  time  periods,  where  available.

<TABLE>
<CAPTION>
<S>                                 <C>      <C>      <C>         <C>

Average Annual Total Return for
Periods Ending 12/31/96:
                                                                  SEPARATE
                                                                  ACCOUNT
                                                      SINCE       INCEPTION
                                     1 YEAR  5 YEARS  INCEPTION   DATE

Alger American Growth                 2.76%  N/A           7.61%   12/15/95
Dreyfus Stock Index                  11.09%  N/A          11.36%   12/15/95
Federated High Income Bond Fund II    4.14%  N/A           4.65%   12/15/95
MFS Emerging Growth                   6.59%  N/A           9.20%   12/15/95
MFS Total Return                      3.87%  N/A           4.94%   12/15/95
Scudder International                 3.76%  N/A           5.80%   12/15/95     
</TABLE>



You  should  note that the investment results of each Portfolio will fluctuate
over  time,  and any presentation of the Portfolio's total return or yield for
any  period should not be considered as a representation of what an investment
may  earn  or  what  your  total  return or yield may be in any future period.

                                  TAX STATUS

NOTE:  The  following description is based upon the Company's understanding of
current federal income tax law applicable to annuities in general. The Company
cannot  predict  the  probability  that any changes in such laws will be made.
Purchasers  are  cautioned  to  seek  competent  tax  advice  regarding  the
possibility  of such changes. The Company does not guarantee the tax status of
the Contracts. Purchasers bear the complete risk that the Contracts may not be
treated  as  "annuity  contracts"  under federal income tax laws. It should be
further  understood  that  the following discussion is not exhaustive and that
special rules not described in herein may be applicable in certain situations.
Moreover,  no  attempt has been made to consider any applicable state or other
tax  laws.

GENERAL

Section  72  of the Code governs taxation of annuities in general. An Owner is
not  taxed  on increases in the value of a Contract until distribution occurs,
either  in  the  form  of  a lump sum payment or as annuity payments under the
Annuity  Option  elected. For a lump sum payment received as a total surrender
(total  redemption) or death benefit, the recipient is taxed on the portion of
the  payment  that  exceeds  the cost basis of the Contract. For Non-Qualified
Contracts,  this  cost  basis  is  generally  the purchase payments, while for
Qualified  Contracts  there  may  be no cost basis. The taxable portion of the
lump  sum  payment  is  taxed  at  ordinary  income  tax  rates.

For  annuity  payments,  a  portion  of each payment in excess of an exclusion
amount  is  includable  in  taxable  income. The exclusion amount for payments
based  on  a  fixed annuity option is determined by multiplying the payment by
the ratio that the cost basis of the Contract (adjusted for any period certain
or  refund  feature) bears to the expected return under the Contract. Payments
received  after  the  investment in the Contract has been recovered (i.e. when
the  total of the excludable amounts equal the investment in the Contract) are
fully  taxable.  The  taxable  portion  is taxed at ordinary income rates. For
certain  types  of  Qualified Plans there may be no cost basis in the Contract
within  the  meaning  of  Section  72  of  the  Code.  Owners,  Annuitants and
Beneficiaries under the Contracts should seek competent financial advice about
the  tax  consequences  of  any  distributions.

The  Company  is taxed as a life insurance company under the Code. For federal
income  tax  purposes,  the Separate Account is not a separate entity from the
Company,  and  its  operations  form  a  part  of  the  Company.

DIVERSIFICATION

Section  817(h)  of  the Code imposes certain diversification standards on the
underlying  assets  of  variable  annuity  contracts. The Code provides that a
variable  annuity  contract will not be treated as an annuity contract for any
period  (and  any  subsequent  period)  for  which  the  investments  are  not
adequately diversified in accordance with regulations prescribed by the United
States  Treasury  Department  ("Treasury Department"). Disqualification of the
Contract  as  an annuity contract would result in imposition of federal income
tax  to  the Contract Owner with respect to earnings allocable to the Contract
prior  to the receipt of payments under the Contract. The Code contains a safe
harbor  provision  which provides that annuity contracts such as the Contracts
meet  the  diversification requirements if, as of the end of each quarter, the
underlying  assets  meet  the  diversification  standards  for  a  regulated
investment  company  and  no  more  than fifty-five percent (55%) of the total
assets  consist of cash, cash items, U.S. government securities and securities
of  other  regulated  investment  companies.

On  March  2,  1989,  the  Treasury Department issued regulations (Treas. Reg.
1.817-5)  which  established  diversification  requirements for the investment
portfolios  underlying  variable  contracts  such  as  the  Contracts.  The
regulations  amplify  the  diversification requirements for variable contracts
set  forth in the Code and provide an alternative to the safe harbor provision
described  above.

Under  the  regulations,  an  investment  portfolio  will be deemed adequately
diversified  if:  (1) no more than 55% of the value of the total assets of the
portfolio  is  represented  by any one investment; (2) no more than 70% of the
value  of  the  total  assets  of  the  portfolio  is  represented  by any two
investments;  (3)  no  more  than  80% of the value of the total assets of the
portfolio is represented by any three investments; and (4) no more than 90% of
the  value  of  the  total  assets of the portfolio is represented by any four
investments.

The  Code  provides  that  for  purposes  of  determining  whether  or not the
diversification  standards  imposed  on  the  underlying  assets  of  variable
contracts  by  Section  817(h)  of the Code have been met, "each United States
government  agency  or instrumentality shall be treated as a separate issuer."

The  Company  intends  that  all  Portfolios  underlying the Contracts will be
managed  by  the investment advisers for the Portfolios in such a manner as to
comply  with  these  diversification  requirements.

The  Treasury Department has indicated that the diversification Regulations do
not provide guidance regarding the circumstances in which Owner control of the
investments  of the Separate Account will cause the Owner to be treated as the
owner  of the assets of the Separate Account, thereby resulting in the loss of
favorable tax treatment for the Contract. At this time it cannot be determined
whether  additional  guidance  will  be  provided  and  what  standards may be
contained  in  such  guidance.

The  amount  of  Owner  control  which  may be exercised under the Contract is
different  in some respects from the situations addressed in published rulings
issued  by  the  Internal Revenue Service in which it was held that the policy
owner  was  not the owner of the assets of the separate account. It is unknown
whether  these  differences,  such  as  the  Owner's ability to transfer among
investment  choices  or  the  number and type of investment choices available,
would  cause  the  Owner  to  be  considered as the owner of the assets of the
Separate  Account  resulting  in  the  imposition of federal income tax to the
Owner  with  respect to earnings allocable to the Contract prior to receipt of
payments  under  the  Contract.

In  the  event any forthcoming guidance or ruling is considered to set forth a
new  position,  such  guidance  or  ruling  will  generally  be  applied  only
prospectively.  However,  if such ruling or guidance was not considered to set
forth  a  new position, it may be applied retroactively resulting in the Owner
being  retroactively  determined to be the owner of the assets of the Separate
Account.

Due  to the uncertainty in this area, the Company reserves the right to modify
the  Contract  in  an  attempt  to  maintain  favorable  tax  treatment.

MULTIPLE  CONTRACTS

The  Code  provides  that  multiple  non-qualified annuity contracts which are
issued within a calendar year period to the same contract owner by one company
or  its  affiliates  are  treated  as  one  annuity  contract  for purposes of
determining  the  tax  consequences  of  any  distribution. Such treatment may
result  in  adverse  tax  consequences,  including  more rapid taxation of the
distributed  amounts from such combination of contracts. Owners should consult
a tax adviser prior to purchasing more than one non-qualified annuity contract
in  any  calendar  year  period.

CONTRACTS  OWNED  BY  OTHER  THAN  NATURAL  PERSONS

Under  Section 72(u) of the Code, the investment earnings on purchase payments
for  the  Contracts  will  be  taxed  currently to the Owner if the Owner is a
non-natural  person,  e.g.,  a  corporation  or  certain  other entities. Such
Contracts  generally  will  not be treated as annuities for federal income tax
purposes.  However, this treatment is not applied to Contracts held by a trust
or  other  entity  as  an  agent for a natural person nor to Contracts held by
qualified  plans. Purchasers should consult their own tax counsel or other tax
adviser  before  purchasing  a  Contract  to be owned by a non-natural person.

TAX  TREATMENT  OF  ASSIGNMENTS

An  assignment  or  pledge of a Contract may be a taxable event. Owners should
therefore  consult competent tax advisers should they wish to assign or pledge
their  Contracts.

INCOME  TAX  WITHHOLDING

All  distributions  or  the  portion  thereof which is includible in the gross
income  of the Owner are subject to federal income tax withholding. Generally,
amounts  are  withheld from periodic payments at the same rate as wages and at
the rate of 10% from non-periodic payments. However, the Owner, in most cases,
may  elect  not  to  have  taxes  withheld  or  to  have withholding done at a
different  rate.

Effective  January  1,  1993,  certain  distributions  from  retirement  plans
qualified  under  Section  401  or  Section  403(b) of the Code, which are not
directly  rolled  over  to  another  eligible  retirement  plan  or individual
retirement  account  or  individual  retirement  annuity,  are  subject  to  a
mandatory  20%  withholding  for  federal  income  tax.  The  20%  withholding
requirement  generally  does  not apply to: a) a series of substantially equal
payments  made  at  least  annually  for  the  life  or life expectancy of the
participant  or  joint  and  last survivor expectancy of the participant and a
designated  beneficiary,  or for a specified period of 10 years or more; or b)
distributions  which are required minimum distributions; or (c) the portion of
the  distributions  not  includible in gross income (i.e. returns of after-tax
contributions). Participants should consult their own tax counsel or other tax
adviser  regarding  withholding  requirements.

TAX  TREATMENT  OF  WITHDRAWALS  -  NON-QUALIFIED  CONTRACTS

Section  72  of  the  Code  governs  treatment  of  distributions from annuity
contracts.  It  provides  that  if  the  contract  value exceeds the aggregate
purchase  payments  made, any amount withdrawn will be treated as coming first
from  the  earnings  and  then, only after the income portion is exhausted, as
coming  from the principal. Withdrawn earnings are includible in gross income.
It  further provides that a ten percent (10%) penalty will apply to the income
portion  of  any  distribution. However, the penalty is not imposed on amounts
received:  (a)  after  the taxpayer reaches age 59 1/2; (b) after the death of
the  Owner;  (c)  if  the  taxpayer  is  totally  disabled  (for  this purpose
disability  is as defined in Section 72(m)(7) of the Code); (d) in a series of
substantially  equal  periodic payments made not less frequently than annually
for  the  life (or life expectancy) of the taxpayer or for the joint lives (or
joint  life  expectancies)  of  the taxpayer and his Beneficiary; (e) under an
immediate  annuity; or (f) which are allocable to purchase payments made prior
to  August  14,  1982.

The  above  information  does  not  apply  to  Qualified  Contracts.  However,
separate tax withdrawal penalties and restrictions may apply to such Qualified
Contracts.  (See  "Tax  Treatment  of  Withdrawals  -  Qualified  Contracts.")

QUALIFIED  PLANS

The  Contracts  offered  by the Prospectus are designed to be suitable for use
under  various  types  of  Qualified  Plans.  Because  of the minimum purchase
payment requirements, these Contracts may not be appropriate for some periodic
payment  retirement  plans.  Taxation  of  participants in each Qualified Plan
varies  with  the type of plan and terms and conditions of each specific plan.
Owners,  Annuitants  and  Beneficiaries  are  cautioned  that benefits under a
Qualified  Plan  may  be  subject  to  the  terms  and  conditions of the plan
regardless of the terms and conditions of the Contracts issued pursuant to the
plan. Some retirement plans are subject to distribution and other requirements
that  are  not  incorporated  into  the  Company's  administrative procedures.
Owners,  participants  and  Beneficiaries are responsible for determining that
contributions,  distributions  and  other  transactions  with  respect  to the
Contracts  comply  with  applicable law. Following are general descriptions of
the  types  of  Qualified  Plans  with  which  the Contracts may be used. Such
descriptions  are  not  exhaustive  and are for general informational purposes
only.  The  tax rules regarding Qualified Plans are very complex and will have
differing  applications, depending on individual facts and circumstances. Each
purchaser  should  obtain  competent tax advice prior to purchasing a Contract
issued  under  a  Qualified  Plan.

On  July  6, 1983, the Supreme Court decided in ARIZONA GOVERNING COMMITTEE V.
NORRIS  that  optional  annuity benefits provided under an employer's deferred
compensation  plan could not, under Title VII of the Civil Rights Act of 1964,
vary  between  men  and women. The Contracts sold by the Company in connection
with Qualified Plans will utilize annuity tables which do not differentiate on
the  basis  of  sex.  Such  annuity  tables  will also be available for use in
connection  with  certain  non-qualified  deferred  compensation  plans.

Contracts  issued  pursuant  to  Qualified  Plans  include  special provisions
restricting  Contract provisions that may otherwise be available and described
in  this  Statement  of  Additional  Information.  Generally, Contracts issued
pursuant  to  Qualified  Plans  are  not transferable except upon surrender or
annuitization.  Various penalty and excise taxes may apply to contributions or
distributions  made  in  violation  of  applicable  limitations.  Furthermore,
certain  withdrawal  penalties  and  restrictions may apply to surrenders from
Qualified  Contracts.  (See  "Tax  Treatment  of  Withdrawals  -  Qualified
Contracts.")

a.    H.R.  10  Plans

Section  401  of  the  Code  permits  self-employed  individuals  to establish
Qualified  Plans  for  themselves and their employees, commonly referred to as
"H.R.  10" or "Keogh" plans. Contributions made to the Plan for the benefit of
the  employees will not be included in the gross income of the employees until
distributed  from  the  Plan.  The  tax consequences to participants may vary,
depending  upon  the  particular  Plan  design.  However,  the  Code  places
limitations and restrictions on all Plans, including on such items as: amounts
of  allowable  contributions;  form,  manner  and  timing  of  distributions;
transferability  of  benefits;    vesting  and nonforfeitability of interests;
nondiscrimination  in  eligibility and participation; and the tax treatment of
distributions,  withdrawals and surrenders. (See "Tax Treatment of Withdrawals
- -  Qualified Contracts.") Purchasers of Contracts for use with an H.R. 10 Plan
should  obtain competent tax advice as to the tax treatment and suitability of
such  an  investment.

b.    Tax-Sheltered  Annuities

Section  403(b)  of the Code permits the purchase of "tax-sheltered annuities"
by  public  schools  and  certain  charitable,  educational  and  scientific
organizations  described  in  Section  501(c)(3) of the Code. These qualifying
employers  may  make  contributions  to the Contracts for the benefit of their
employees.  Such  contributions  are not includable in the gross income of the
employee  until  the  employee  receives  distributions from the Contract. The
amount  of  contributions  to  the tax-sheltered annuity is limited to certain
maximums  imposed  by  the  Code.  Furthermore, the Code sets forth additional
restrictions  governing  such  items  as  transferability,  distributions,
nondiscrimination  and  withdrawals.  (See  "Tax  Treatment  of  Withdrawals
Qualified  Contracts" and "Tax-Sheltered Annuities - Withdrawal Limitations.")
Employee  loans  are  not  allowed  under these Contracts. Any employee should
obtain competent tax advice as to the tax treatment and suitability of such an
investment.

c.    Individual  Retirement  Annuities

Section  408(b)  of  the Code permits eligible individuals to contribute to an
individual  retirement  program  known  as  an "Individual Retirement Annuity"
("IRA").  Under  applicable limitations, certain amounts may be contributed to
an  IRA which may be deductible from the individual's gross income. These IRAs
are  subject to limitations on eligibility, contributions, transferability and
distributions.  (See  "Tax  Treatment  of Withdrawals - Qualified Contracts.")
Under  certain  conditions,  distributions from other IRAs and other Qualified
Plans  may  be rolled over or transferred on a tax-deferred basis into an IRA.
Sales  of  Contracts  for  use  with  IRAs are subject to special requirements
imposed  by  the  Code,  including  the requirement that certain informational
disclosure  be  given  to  persons desiring to establish an IRA. Purchasers of
Contracts  to  be  qualified  as Individual Retirement Annuities should obtain
competent  tax  advice  as  to  the  tax  treatment and suitability of such an
investment.

d.    Corporate  Pension  and  Profit-Sharing  Plans

Sections 401(a) and 401(k) of the Code permit corporate employers to establish
various  types  of  retirement plans for employees. These retirement plans may
permit  the  purchase  of  the  Contracts  to provide benefits under the Plan.
Contributions  to the Plan for the benefit of employees will not be includable
in  the  gross income of the employee until distributed from the Plan. The tax
consequences  to  participants  may  vary,  depending upon the particular Plan
design.  However,  the  Code places limitations and restrictions on all Plans,
including  on  such  items as: amount of allowable contributions; form, manner
and  timing  of  distributions;    transferability  of  benefits;  vesting and
nonforfeitability  of  interests;    nondiscrimination  in  eligibility  and
participation;  and  the  tax  treatment  of  distributions,  withdrawals  and
surrenders. Participant loans are not allowed under the Contracts purchased in
connection  with  these  Plans.  (See  "Tax Treatment of Withdrawals Qualified
Contracts.") Purchasers of Contracts for use with Corporate Pension or Profit-
Sharing  Plans  should obtain competent tax advice as to the tax treatment and
suitability  of  such  an  investment.

TAX  TREATMENT  OF  WITHDRAWALS  -  QUALIFIED  CONTRACTS

In  the  case of a withdrawal under a Qualified Contract, a ratable portion of
the  amount  received  is  taxable,  generally  based  on  the  ratio  of  the
individual's  cost  basis  to the individual's total accrued benefit under the
retirement  plan. Special tax rules may be available for certain distributions
from a Qualified Contract. Section 72(t) of the Code imposes a 10% penalty tax
on  the  taxable  portion of any distribution from qualified retirement plans,
including  Contracts issued and qualified under Code Sections 401 (H.R. 10 and
Corporate  Pension and Profit-Sharing Plans), 403(b) (Tax-Sheltered Annuities)
and  408(b)  (Individual  Retirement Annuities). To the extent amounts are not
includible  in  gross income because they have been properly rolled over to an
IRA or to another eligible Qualified Plan, no tax penalty will be imposed. The
tax penalty will not apply to the following distributions: (a) if distribution
is  made  on or after the date on which the Owner or Annuitant (as applicable)
reaches  age  59  ; (b) distributions following the death or disability of the
Owner  or Annuitant (as applicable) (for this purpose disability is as defined
in  Section  72(m)(7)  of  the  Code);  (c)  after  separation  from  service,
distributions  that are part of substantially equal periodic payments made not
less  frequently  than annually for the life (or life expectancy) of the Owner
or  Annuitant  (as applicable) or the joint lives (or joint life expectancies)
of  such  Owner  or  Annuitant (as applicable) and his designated beneficiary;
(d)  distributions  to an Owner or Annuitant (as applicable) who has separated
from service after he has attained age 55; (e) distributions made to the Owner
or  Annuitant  (as  applicable) to the extent such distributions do not exceed
the  amount  allowable  as  a deduction under Code Section 213 to the Owner or
Annuitant (as applicable) for amounts paid during the taxable year for medical
care;  (f)  distributions  made  to an alternate payee pursuant to a qualified
domestic  relations order; and (g) distributions from an Individual Retirement
Annuity  for  the  purchase  of  medical  insurance  (as  described in Section
213(d)(1)(D)  of  the Code) for the Owner or Annuitant (as applicable) and his
or  her  spouse  and  dependents if the Owner or Annuitant (as applicable) has
received  unemployment compensation for at least 12 weeks. This exception will
no  longer  apply  after  the  Owner  or  Annuitant  (as  applicable) has been
re-employed  for  at least 60 days. The exceptions stated in items (d) and (f)
above  do  not  apply  in  the  case  of an Individual Retirement Annuity. The
exception  stated  in  item  (c)  applies  to an Individual Retirement Annuity
without  the  requirement  that  there  be  a  separation  from  service.

Generally,  distributions  from  a  Qualified Plan must commence no later than
April 1 of the calendar year following the later of: (a) the year in which the
employee  attains  age  70  1/2 or (b) the calendar year in which the employee
retires.  The date set forth in (b) does not apply to an Individual Retirement
Annuity.  Required  distributions must be over a period not exceeding the life
expectancy  of  the  individual or the joint lives or life expectancies of the
individual  and  his  or  her  designated beneficiary. If the required minimum
distributions  are not made, a 50% penalty tax is imposed as to the amount not
distributed.

TAX-SHELTERED  ANNUITIES  -  WITHDRAWAL  LIMITATIONS

The  Code  limits the withdrawal of amounts attributable to contributions made
pursuant  to a salary reduction agreement (as defined in Section 403(b)(11) of
the  Code)  to  circumstances  only  when the Owner: (1) attains age 59  ; (2)
separates  from service; (3) dies; (4) becomes disabled (within the meaning of
Section  72(m)(7)  of  the  Code);  or  (5)  in the case of hardship. However,
withdrawals for hardship are restricted to the portion of the Owner's Contract
value  which  represents  contributions  by the Owner and does not include any
investment results. The limitations on withdrawals became effective on January
1,  1989  and apply only to salary reduction contributions made after December
31,  1988,  and  to  income  attributable  to such contributions and to income
attributable  to  amounts  held  as  of  December 31, 1988. The limitations on
withdrawals  do  not  affect rollovers and transfers between certain Qualified
Plans.  Owners  should  consult  their  own  tax  counsel or other tax adviser
regarding  any  distributions.

SECTION  457  -  DEFERRED  COMPENSATION  PLANS

Under  Section  457  of  the  Code,  governmental and certain other tax-exempt
employers  may  establish deferred compensation plans for the benefit of their
employees  which  may invest in annuity contracts. The Code, as in the case of
qualified  plans,  establishes  limitations  and  restrictions on eligibility,
contributions and distributions. Under these Plans, contributions made for the
benefit of the employees will not be includible in the employee's gross income
until  distributed  from  the  Plan. Under a Section 457 Plan, the plan assets
remain  solely the property of the employer, subject only to the claims of the
employer's  general  creditors,  until  such  time  as  made  available to the
participant  or  beneficiary.  However, for Plans established after August 20,
1996, it is required that plan assets must be held in trust for the benefit of
plan  participants  and are not subject to the claims of the general creditors
of  the  employer.  Furthermore, this requirement must be met for all Plans no
later  than  January  1,  1999.  IN  CERTAIN  STATES, THE CONTRACTS MAY NOT BE
AVAILABLE  FOR  USE  IN  CONNECTION  WITH  SECTION  457  PLANS.


                              ANNUITY PROVISIONS

Currently,  the  Company  makes available payment plans on a fixed basis only.
(See  the  Prospectus  for  a  description  of  the  Annuity  Options.)

                             FINANCIAL STATEMENTS

The  financial  statements of the Company included herein should be considered
only  as bearing upon the ability of the Company to meet its obligations under
the  Contracts.












UNITED  COMPANIES
SEPARATE  ACCOUNT  ONE


Financial  Statements
as  of  December  31,  1996  and  1995
Independent  Auditors'  Report

INDEPENDENT  AUDITORS'  REPORT





The  Board  of  Directors  of  United
Companies  Life  Insurance  Company  and
Contractowners  of  United  Companies  Separate  Account  One:


We  have  audited  the accompanying statement of assets and liabilities of the
sub-accounts  of United Companies Separate Account One as of December 31, 1996
and  the  related  statements  of operations and changes in net assets for the
year  then  ended.    These financial statements are the responsibility of the
Separate Account's management.  Our responsibility is to express an opinion of
these  financial statements based on our audit.  The accompanying statement of
changes  in  net  assets  for  the  period  from  November  28, 1995 (the date
operations  commenced)  to  December  31,  1995 were audited by other auditors
whose report thereon dated February 16, 1996, expressed an unqualified opinion
on  that  statement.

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  assets  and  liabilities of the sub-accounts of
United  Companies Separate Account One as of December 31, 1996, the results of
their  operations  and the changes in their net assets for the year then ended
in  conformity  with  generally  accepted  accounting  principles.




/s/  KPMG  Peat  Marwick  LLP

February  21,  1997

<PAGE>
<TABLE>
<CAPTION>

                                          UNITED COMPANIES SEPARATE ACCOUNT ONE

                                           STATEMENT OF ASSETS AND LIABILITIES

                                                    DECEMBER 31, 1996



                                                                      Alger              Dreyfus             Federated
                                                                  ------------  --------------------------  ------------
                                                                                               Growth and   High Income
                                                                     Growth     Stock Index      Income         Bond
                                                                  ------------  ------------  ------------  ------------
<S>                                                               <C>           <C>           <C>           <C>
Assets
- ----------------------------------------------------------------                                                        
Investments in mutual funds at market value:
  The Alger American Fund (Alger):
     Alger American Growth Portfolio - 86,587.513 shares
       (cost $2,856,054)                                          $  2,972,550
  The Dreyfus Variable Investment Fund (Dreyfus):
     Stock Index Portfolio - 109,803.764 shares
       (cost $2,088,961)                                                        $  2,226,820
     Growth and Income Fund - 76,747.137 shares
       (cost $1,605,670)                                                                      $  1,500,407
  Federated Investors (Federated):
     High Income Bond Fund II  - 216,272.157 shares
       (cost $2,158,617)                                                                                    $  2,214,627
     Fund for U.S. Government Securities II - 26,588.729 shares
       (cost $266,834)                                                                                                  
     Utility Fund II - 43,452.761 shares (cost $480,466)                                                                

          Total assets                                            $  2,972,550  $  2,226,820  $  1,500,407  $  2,214,627
                                                                  ============  ============  ============  ============
Liabilities                                                                  -             -             -             -
                                                                  ------------  ------------  ------------  ------------
Net Assets                                                        $  2,972,550  $  2,226,820  $  1,500,407  $  2,214,627
                                                                  ============  ============  ============  ============
Units Outstanding                                                  265,241.783   181,968.922   120,597.703   193,943.083
                                                                  ============  ============  ============  ============
Average Unit Value                                                $      11.21  $      12.24  $      12.44  $      11.42
                                                                  ============  ============  ============  ============
SpectraDirect Unit Value                                          $      11.21  $      12.24  $      12.44  $      11.42
                                                                  ============  ============  ============  ============
SpectraSelect Unit Value                                          $      11.21  $      12.25  $      12.45  $      11.43
                                                                  ============  ============  ============  ============


                                                                          Federated
                                                                  ------------------------
                                                                   U.S. Govt
                                                                     Bond        Utility
                                                                  -----------  -----------
<S>                                                               <C>          <C>
Assets
- ----------------------------------------------------------------                          
Investments in mutual funds at market value:
  The Alger American Fund (Alger):
     Alger American Growth Portfolio - 86,587.513 shares
       (cost $2,856,054)
  The Dreyfus Variable Investment Fund (Dreyfus):
     Stock Index Portfolio - 109,803.764 shares
       (cost $2,088,961)
     Growth and Income Fund - 76,747.137 shares
       (cost $1,605,670)
  Federated Investors (Federated):
     High Income Bond Fund II  - 216,272.157 shares
       (cost $2,158,617)
     Fund for U.S. Government Securities II - 26,588.729 shares
       (cost $266,834)                                            $   268,280
     Utility Fund II - 43,452.761 shares (cost $480,466)                       $   513,177
                                                                               -----------
          Total assets                                            $   268,280  $   513,177
                                                                  ===========  ===========
Liabilities                                                                 -            -
                                                                  -----------  -----------
Net Assets                                                        $   268,280  $   513,177
                                                                  ===========  ===========
Units Outstanding                                                  25,831.491   45,402.768
                                                                  ===========  ===========
Average Unit Value                                                $     10.39  $     11.30
                                                                  ===========  ===========
SpectraDirect Unit Value                                          $     10.39  $     11.30
                                                                  ===========  ===========
SpectraSelect Unit Value                                          $     10.39  $     11.31
                                                                  ===========  ===========
<FN>
See  accompanying  notes  to  financial  statements.
</TABLE>


<TABLE>
<CAPTION>


                                           UNITED COMPANIES SEPARATE ACCOUNT ONE

                                            STATEMENT OF ASSETS AND LIABILITIES

                                                     DECEMBER 31, 1996

                                                         (CONTINED)


                                                                                MFS                       Scudder
                                                                     --------------------------  --------------------------
                                                                       Emerging       Total         Money         Intl.
                                                                        Growth        Return        Market        Equity
                                                                     ------------  ------------  ------------  ------------
<S>                                                                  <C>           <C>           <C>           <C>
Assets
- -------------------------------------------------------------------                                                        
Investments in mutual funds at market value:
  MFS Variable Insurance Trust (MFS):
     Emerging Growth Series - 215,208.693 shares
       (cost $2,846,684)                                             $  2,849,363
     Total Return Series - 123,118.47 shares
       (cost $1,625,183)                                                           $  1,687,954
  Scudder Variable Life Investment Fund (Scudder):
     Money Market Portfolio - 2,369,549 shares (cost $2,369,549)                                 $  2,369,549
     International Portfolio - 103,083.833 shares (cost $1,303,034)                                            $  1,365,861
 Van Eck Worldwide Insurance Trust (Van Eck):
     Van Eck Gold/Natural Resources Fund - 5,014.665 shares
       (cost $80,637)                                                                                                      

          Total assets                                               $  2,849,363  $  1,687,954  $  2,369,549  $  1,365,861
                                                                     ============  ============  ============  ============
Liabilities                                                                     -             -             -             -
                                                                     ------------  ------------  ------------  ------------
Net Assets                                                           $  2,849,363  $  1,687,954  $  2,369,549  $  1,365,861
                                                                     ============  ============  ============  ============
Units Outstanding                                                     242,852.379   146,453.119   228,486.401   119,630.504
                                                                     ============  ============  ============  ============
Average Unit Value                                                   $      11.73  $      11.53  $      10.37  $      11.42
                                                                     ============  ============  ============  ============
SpectraDirect Unit Value                                             $      11.73  $      11.52  $      10.37  $      11.42
                                                                     ============  ============  ============  ============
SpectraSelect Unit Value                                             $      11.74  $      11.53  $      10.38  $      11.42
                                                                     ============  ============  ============  ============


                                                                      Van Eck       Total
                                                                     ----------
                                                                                     All
                                                                        Gold        Funds
                                                                     ----------  -----------
<S>                                                                  <C>         <C>
Assets
- -------------------------------------------------------------------                         
Investments in mutual funds at market value:
  MFS Variable Insurance Trust (MFS):
     Emerging Growth Series - 215,208.693 shares
       (cost $2,846,684)
     Total Return Series - 123,118.47 shares
       (cost $1,625,183)
  Scudder Variable Life Investment Fund (Scudder):
     Money Market Portfolio - 2,369,549 shares (cost $2,369,549)
     International Portfolio - 103,083.833 shares (cost $1,303,034)
 Van Eck Worldwide Insurance Trust (Van Eck):
     Van Eck Gold/Natural Resources Fund - 5,014.665 shares
       (cost $80,637)                                                $   83,845
                                                                     ----------             
          Total assets                                               $   83,845  $18,052,433
                                                                     ==========  ===========
Liabilities                                                                   -            -
                                                                     ----------  -----------
Net Assets                                                           $   83,845  $18,052,433
                                                                     ==========  ===========
Units Outstanding                                                     7,121.781
                                                                     ==========             
Average Unit Value                                                   $    11.77
                                                                     ==========             
SpectraDirect Unit Value                                             $    11.77
                                                                     ==========             
SpectraSelect Unit Value                                             $    11.78
                                                                     ==========             
<FN>
See  accompanying  notes  to  financial  statements.
</TABLE>


<TABLE>
<CAPTION>

                                          UNITED COMPANIES SEPARATE ACCOUNT ONE

                                                 STATEMENT OF OPERATIONS

                                          FOR THE YEAR ENDED DECEMBER 31, 1996

                                             Alger              Dreyfus                           Federated
                                           ---------  ---------------------------  -------------------------------------
                                                                      Growth and   High Income    U.S. Govt        
                                            Growth     Stock Index      Income         Bond         Bond       Utility
                                           ---------  -------------  ------------  ------------  -----------  ----------
                                             Year         Year         (Jan 2*         Year        (Jan 2*     (Jan 19*
                                             Ended        Ended          thru         Ended         thru         thru
                                            Dec 31       Dec 31        Dec 31)        Dec 31       Dec 31)     Dec 31)
                                           ---------  -------------  ------------  ------------  -----------  ----------
<S>                                        <C>        <C>            <C>           <C>           <C>          <C>
INVESTMENT INCOME:
  Income:
     Dividends                             $    619   $     36,046   $   156,611   $     81,762  $    6,038   $    8,798
  Expenses:
     Mortality and expense risks charges
       and administrative fees               21,665         16,250        10,812         15,237       1,670        3,319
                                           ---------  -------------  ------------  ------------  -----------  ----------
NET INVESTMENT INCOME (LOSS)                (21,046)        19,796       145,799         66,525       4,368        5,479
                                           ---------  -------------  ------------  ------------  -----------  ----------
REALIZED GAIN (LOSS) ON
INVESTMENTS:
  Proceeds from sales                       386,735        500,219       293,879        769,625     106,145       93,843
  Cost of securities                        386,785        482,433       270,913        756,771     106,440       93,230
                                           ---------  -------------  ------------  ------------  -----------  ----------
     Net Gain (Loss)                            (50)        17,786        22,966         12,854        (295)         613
  Capital Gain Distributions Received        26,178         19,578             -              -           -           37
                                           ---------  -------------  ------------  ------------  -----------  ----------
NET REALIZED GAIN (LOSS)                     26,128         37,364        22,966         12,854        (295)         650
                                           ---------  -------------  ------------  ------------  -----------  ----------
UNREALIZED GAIN (LOSS) ON
INVESTMENTS:
     Beginning period                           467           (361)            -              3           -            -
     End of period                          116,495        137,860      (105,264)        56,010       1,446       32,711
                                           ---------  -------------  ------------  ------------  -----------  ----------
NET UNREALIZED GAIN (LOSS)                  116,028        138,221      (105,264)        56,007       1,446       32,711
                                           ---------  -------------  ------------  ------------  -----------  ----------
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS                  $121,110   $    195,381   $    63,501   $    135,386  $    5,519   $   38,840
                                           =========  =============  ============  ============  ===========  ==========


                                                    MFS                   Scudder         Van Eck
                                           ---------------------  ----------------------  ---------
                                            Emerging     Total       Money       Intl.
                                             Growth     Return      Market      Equity      Gold
                                           ----------  ---------  -----------  ---------  ---------        
                                              Year       Year        Year        Year      (Jan 2*      Total
                                             Ended       Ended       Ended       Ended      thru         All
                                             Dec 31     Dec 31      Dec 31      Dec 31     Dec 31)      Funds
                                           ----------  ---------  -----------  ---------  ---------  ------------
<S>                                        <C>         <C>        <C>          <C>        <C>        <C>
INVESTMENT INCOME:
  Income:
     Dividends                             $  21,420   $ 31,557   $   100,036  $  1,058   $     16   $   443,961 
  Expenses:
     Mortality and expense risks charges
       and administrative fees                18,788     12,978        33,553     7,205        386       141,863 
                                           ----------  ---------  -----------  ---------  ---------  ------------
NET INVESTMENT INCOME (LOSS)                   2,632     18,579        66,483    (6,147)      (370)      302,098 
                                           ----------  ---------  -----------  ---------  ---------  ------------
REALIZED GAIN (LOSS) ON
INVESTMENTS:
  Proceeds from sales                        261,740    414,056    12,580,876   213,823     38,605    15,659,546 
  Cost of securities                         238,436    394,420    12,580,876   207,005     38,405    15,555,714 
                                           ----------  ---------  -----------  ---------  ---------  ------------
     Net Gain (Loss)                          23,304     19,636             -     6,818        200       103,832 
  Capital Gain Distributions Received          2,457      5,158             -         -          -        53,408 
                                           ----------  ---------  -----------  ---------  ---------  ------------
NET REALIZED GAIN (LOSS)                      25,761     24,794             -     6,818        200       157,240 
                                           ----------  ---------  -----------  ---------  ---------  ------------
UNREALIZED GAIN (LOSS) ON
INVESTMENTS:
     Beginning period                             (8)      (713)            -         -          -          (612)
     End of period                             2,679     62,772             -    62,827      3,208       370,744 
                                           ----------  ---------  -----------  ---------  ---------  ------------
NET UNREALIZED GAIN (LOSS)                     2,687     63,485             -    62,827      3,208       371,356 
                                           ----------  ---------  -----------  ---------  ---------  ------------
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS                  $  31,080   $106,858   $    66,483  $ 63,498   $  3,038   $   830,694 
                                           ==========  =========  ===========  =========  =========  ============
<FN>
See  accompanying  notes  to  financial  statements.
*  Date  operations  commenced.
</TABLE>

<TABLE>
<CAPTION>

                                            UNITED COMPANIES SEPARATE ACCOUNT ONE

                                             STATEMENTS OF CHANGES IN NET ASSETS

               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD FROM NOVEMBER 28, 1995 TO DECEMBER 31, 1995


                                                    Alger                                Dreyfus                   Federated
                                            -----------------------  -------------------------------------------  -----------
                                                                                                    Growth and    High Income
                                                    Growth                 Stock Index                Income         Bond
                                            -----------------------  -----------------------  ------------------  -----------
                                               Year       (Dec 15*      Year       (Dec 15*     (Jan 2*              Year
                                               Ended        thru        Ended        thru        thru                Ended
                                              Dec 31      Dec 31)      Dec 31      Dec 31)      Dec 31)             Dec 31
                                               1996         1995        1996         1995        1996      1995      1996
                                            -----------  ----------  -----------  ----------  -----------  -----  -----------
<S>                                         <C>          <C>         <C>          <C>         <C>          <C>    <C>
INCREASE (DECREASE) IN NET
 ASSETS:
    Operations
       Net investment income (loss)         $  (21,046)  $      (8)  $   19,796   $     464   $  145,799   $   -  $   66,525 
       Net realized gain (loss)                 26,128           -       37,364           -       22,966       -      12,854 
       Net unrealized gain (loss) on
        investments                            116,028         467      138,221        (361)    (105,264)      -      56,007 
                                            -----------  ----------  -----------  ----------  -----------  -----  -----------
    Net increase in net assets resulting
    from operations                            121,110         459      195,381         103       63,501       -     135,386 
                                            -----------  ----------  -----------  ----------  -----------  -----  -----------
CONTRACT TRANSACTIONS:
     Transfer of annuity fund deposits         319,655      65,096      211,527      40,935      194,843       -     167,478 
     Net transfers between sub-accounts      2,554,609           -    1,832,191           -    1,347,401       -   1,987,073 
     Death benefits                             (8,772)          -            -           -       (9,276)      -     (24,893)
     Surrenders                                (79,607)          -      (53,317)          -      (96,062)      -     (55,048)
                                            -----------  ----------  -----------  ----------  -----------  -----  -----------
     Net increase in net assets resulting
     from contract transactions              2,785,885      65,096    1,990,401      40,935    1,436,906       -   2,074,610 
                                            -----------  ----------  -----------  ----------  -----------  -----  -----------
TOTAL INCREASE IN NET ASSETS                 2,906,995      65,555    2,185,782      41,038    1,500,407       -   2,209,996 

NET ASSETS:
     Beginning period                           65,555           -       41,038           -            -       -       4,631 
                                            -----------  ----------  -----------  ----------  -----------  -----  -----------
     End of period                          $2,972,550   $  65,555   $2,226,820   $  41,038   $1,500,407   $   -  $2,214,627 
                                            ===========  ==========  ===========  ==========  ===========  =====  ===========


                                                             Federated
                                            -----------------------------------------------
                                           High Income       U.S. Govt
                                               Bond             Bond           Utility
                                            ----------  ----------------  -----------------
                                             (Dec 15*    (Jan 2*           (Jan 19*
                                               thru       thru               thru
                                             Dec 31)     Dec 31)           Dec 31)
                                               1995       1996     1995      1996     1995
                                            ----------  ---------  -----  ----------  -----
<S>                                         <C>         <C>        <C>    <C>         <C>
INCREASE (DECREASE) IN NET
 ASSETS:
    Operations
       Net investment income (loss)         $        -  $  4,368   $   -  $   5,479   $   -
       Net realized gain (loss)                      -      (295)      -        650       -
       Net unrealized gain (loss) on
        investments                                  3     1,446       -     32,711       -
                                            ----------  ---------  -----  ----------  -----
    Net increase in net assets resulting
    from operations                                  3     5,519       -     38,840       -
                                            ----------  ---------  -----  ----------  -----
CONTRACT TRANSACTIONS:
     Transfer of annuity fund deposits           4,628    47,816       -     91,429       -
     Net transfers between sub-accounts              -   234,280       -    398,265       -
     Death benefits                                  -         -       -     (8,112)      -
     Surrenders                                      -   (19,335)      -     (7,245)      -
                                            ----------  ---------  -----  ----------  -----
     Net increase in net assets resulting
     from contract transactions                  4,628   262,761       -    474,337       -
                                            ----------  ---------  -----  ----------  -----
TOTAL INCREASE IN NET ASSETS                     4,631   268,280       -    513,177       -

NET ASSETS:
     Beginning period                                -         -       -          -       -
                                            ----------  ---------  -----  ----------  -----
     End of period                          $    4,631  $268,280   $   -  $ 513,177   $   -
                                            ==========  =========  =====  ==========  =====
<FN>
See  accompanying  notes  to  financial  statements.
*  Date  operations  commenced.
</TABLE>

<TABLE>
<CAPTION>

                                            UNITED COMPANIES SEPARATE ACCOUNT ONE

                                             STATEMENTS OF CHANGES IN NET ASSETS

               FOR THE YEAR ENDED DECEMBER 31, 1996 AND THE PERIOD FROM NOVEMBER 28, 1995 TO DECEMBER 31, 1995

                                                         (CONTINUED)


                                                                MFS                                      Scudder 
                                            -------------------------------------------  -----------------------------------
                                                                                                               International
                                               Emerging  Growth        Total Return             Money Market       Equity
                                            --------------------  ---------------------  ----------------------  -----------
                                               Year     (Dec 15*    Year       (Dec 15*     Year       (Nov 28*    Year
                                               Ended      thru      Ended        thru       Ended        thru      Ended
                                              Dec 31     Dec 31)    Dec 31      Dec 31)     Dec 31      Dec 31)    Dec 31
                                               1996       1995       1996        1995        1996        1995       1996
                                            -----------  -------  -----------  --------  -------------  -------  -----------
<S>                                         <C>          <C>      <C>          <C>       <C>            <C>      <C>
INCREASE (DECREASE) IN NET
 ASSETS:
    Operations
       Net investment income (loss)         $    2,632   $   29   $   18,579   $   906   $     66,483   $   332  $   (6,147)
       Net realized gain (loss)                 25,761        -       24,794         -              -         -       6,818 
       Net unrealized gain (loss) on
        investments                              2,687       (8)      63,485      (713)             -         -      62,827 
                                            -----------  -------  -----------  --------  -------------  -------  -----------
    Net increase in net assets resulting
    from operations                             31,080       21      106,858       193         66,483       332      63,498 
                                            -----------  -------  -----------  --------  -------------  -------  -----------
CONTRACT TRANSACTIONS:
     Transfer of annuity fund deposits         272,751    1,000      138,317    23,848     17,365,947    74,000     156,616 
     Net transfers between sub-accounts      2,608,016        -    1,484,454         -    (15,021,067)        -   1,172,920 
     Death benefits                             (9,390)       -            -         -        (15,651)        -      (8,422)
     Surrenders                                (54,115)       -      (65,716)        -       (100,495)        -     (18,814)
                                            -----------  -------  -----------  --------  -------------  -------  -----------
     Net increase in net assets resulting
     from contract transactions              2,817,262    1,000    1,557,055    23,848      2,228,734    74,000   1,302,300 
                                            -----------  -------  -----------  --------  -------------  -------  -----------
TOTAL INCREASE IN NET ASSETS                 2,848,342    1,021    1,663,913    24,041      2,295,217    74,332   1,365,798 

NET ASSETS:
     Beginning period                            1,021        -       24,041         -         74,332         -          63 
                                            -----------  -------  -----------  --------  -------------  -------  -----------
     End of period                          $2,849,363   $1,021   $1,687,954   $24,041   $  2,369,549   $74,332  $1,365,861 
                                            ===========  =======  ===========  ========  =============  =======  ===========


                                         Scudder      Van Eck               Total
                                            -----  ---------------  -----------------------
                                    International                            All
                                          Equity        Gold                Funds
                                            -----  ---------------  -----------------------
                                         (Dec 15*  (Jan 2*
                                            thru     thru                 Year Ended
                                          Dec 31)   Dec 31)              December 31,
                                            1995     1996    1995       1996        1995
                                            -----  --------  -----  ------------  ---------
<S>                                         <C>    <C>       <C>    <C>           <C>
INCREASE (DECREASE) IN NET
 ASSETS:
    Operations
       Net investment income (loss)         $   -  $  (370)  $   -  $   302,098   $  1,723 
       Net realized gain (loss)                 -      200       -      157,240          - 
       Net unrealized gain (loss) on
        investments                             -    3,208       -      371,356       (612)
                                            -----  --------  -----  ------------  ---------
    Net increase in net assets resulting
    from operations                             -    3,038       -      830,694      1,111 
                                            -----  --------  -----  ------------  ---------
CONTRACT TRANSACTIONS:
     Transfer of annuity fund deposits         63   22,158       -   18,988,537    209,570 
     Net transfers between sub-accounts         -   59,084       -   (1,342,774)         - 
     Death benefits                             -        -              (84,516)         - 
     Surrenders                                 -     (435)      -     (550,189)         - 
                                            -----  --------  -----  ------------  ---------
     Net increase in net assets resulting
     from contract transactions                63   80,807       -   17,011,058    209,570 
                                            -----  --------  -----  ------------  ---------
TOTAL INCREASE IN NET ASSETS                   63   83,845       -   17,841,752    210,681 

NET ASSETS:
     Beginning period                           -        -       -      210,681          - 
                                            -----  --------  -----  ------------  ---------
     End of period                          $  63  $83,845   $   -  $18,052,433   $210,681 
                                            =====  ========  =====  ============  =========
<FN>
                See accompanying notes to financial statements.
                         * Date operations commenced.
</TABLE>


                     UNITED COMPANIES SEPARATE ACCOUNT ONE

                         NOTES TO FINANCIAL STATEMENTS



1.      ORGANIZATION AND BUSINESS.  United Companies Separate Account One (the
"Separate  Account") is a separate investment account of United Companies Life
Insurance  Company  ("UC  Life").  The Separate account is registered with the
Securities and Exchange Commission under the Investment Company Act of 1940 as
a  unit  investment  trust.    The  Separate  Account  commenced operations on
November  28,  1995.   UC Life administers its SpectraSelect and SpectraDirect
products through the Separate Account.  SpectraSelect is a seven-year product;
whereas,  SpectraDirect  is  a  ten-year  product.    UC  Life is a stock life
insurance  company  domiciled  in Louisiana and organized in 1955.  UC Life is
currently  authorized  to  conduct  business  in  47  states,  the District of
Columbia  and  Puerto  Rico.   UC Life is a wholly-owned subsidiary of Pacific
Life  and  Accident  Insurance  Company, a wholly-owned subsidiary of PennCorp
Financial  Group,  Inc.,  an  insurance  holding  company.

     As  of  December  31,  1996,  the  Separate  Account  consisted of eleven
sub-accounts.    Each  of  the  eleven  sub-accounts  invests only in a single
corresponding  portfolio  of  either  The  Alger  American  Fund  (Fred  Alger
Management,  Advisor),  the  Dreyfus  Variable Investment Fund and the Dreyfus
Stock  Index  Fund  (The  Dreyfus  Corporation, Advisor), Federated  Insurance
Series  (Federated  Advisors,  Advisor),  MFS  Variable  Insurance Trust (MFS,
Advisor),  Scudder  Variable  Life  Investment Fund (Scudder, Stevens & Clark,
Inc.,  Advisor)  or  the Van Eck Worldwide Insurance Trust (Van Eck Associates
Corporation, Advisor).  Each sub-account pays the respective advisor a fee for
services.

2.       INVESTMENTS.  Investments of the Separate Account are valued daily at
market  value  using  net  asset values provided by the respective sub-account
advisors.    Transactions  are  accounted  for  on the trade date and dividend
income  is  recognized on the ex-dividend date.  Realized gains and losses are
determined  on  a  first-in first-out basis.  Generally, investment income and
realized  capital  gains  are  reinvested.

3.     CONTRACT CHARGES.  A mortality and expense risk charge is deducted from
the Separate Account, on a daily basis equal, on an annual basis, to 1.52% for
SpectraDirect  and  to 1.45% for SpectraSelect, of the average daily net asset
value of each sub-account of the Separate Account.  This charge compensates UC
Life  for  assuming  the  mortality  and expense risks under the contracts and
certificates.    In  addition,  an  administrative charge is deducted from the
Separate  Account  for both SpectraDirect and SpectraSelect contracts which is
equal,  on  an  annual  basis, to .15% of the average daily net asset value of
each sub-account of the Separate Account.  This charge compensates UC Life for
costs  associated  with  the administration of the contracts, certificates and
the  Separate  Account.    Under  certain circumstances, a transfer fee may be
assessed  when  an  owner  or  certificate holder transfers contract values or
certificate  holder's  account  values  between  sub-accounts or to or from UC
Life's fixed accounts.  A contingent deferred sales charge is assessed against
full  or  partial  surrenders  in accordance with contract terms.  There is no
contingent  deferred  sales  charge if all premiums were received at least ten
years for SpectraDirect and seven years for SpectraSelect prior to the date of
the full or partial surrenders.  An annual contract or certificate maintenance
fee of $30 is charged on SpectraDirect contracts based upon a minimum contract
value.    Some states and other jurisdictions assess premium taxes at the time
purchase  payments  are  made; others assess premium taxes at the time annuity
payments  begin.    Premium  taxes  are  deducted  when  they  are  due.

4.       INCOME TAXES.  The operations of the Separate Account are included in
the  federal  income tax return of UC Life, which is taxed as a Life Insurance
Company  under  the provisions of the Internal Revenue Code.  UC Life does not
expect  to  incur  any  federal  income tax liability on earnings, or realized
capital  gains attributable to the Separate Account, therefore, no charges for
federal  income taxes are currently deducted from the Separate Account.  If UC
Life  incurs  income taxes attributable to the Separate Account, or determines
that  such taxes will be incurred, it may make a charge for such taxes against
the  Separate  Account.


<TABLE>
<CAPTION>

                     UNITED COMPANIES SEPARATE ACCOUNT ONE

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)



5.          CHANGES  IN  THE  UNITS  OUTSTANDING.



                                                 Alger                        Dreyfus                                    Federated
                                           -------------------  -----------------------------------  -----------------------------
                                                                                                                   U.S. Government
                                                 Growth            Stock Index     Growth and Income   High Income Bond     Bond
                                           -------------------  -------------------  --------------  -------------------  --------
                                                     (Dec 15*             (Dec 15*   (Jan 2*                   (Dec 26*   (Jan 2*
                                                       thru                 thru       thru                      thru       thru
                                                      Dec 31)              Dec 31)   Dec 31)                    Dec 31)   Dec 31)
                                             1996      1995       1996      1995       1996    1995    1996      1995       1996
                                           --------  ---------  --------  ---------  --------  ----  --------  ---------  --------
<S>                                        <C>       <C>        <C>       <C>        <C>       <C>   <C>       <C>        <C>
Units outstanding beginning of the period    6,521           -    4,041           -        -      -      456           -        - 
Units purchased                             29,243           -   18,333           -   15,903      -   15,536           -    4,670 
Units transferred between sub-accounts     237,682       6,521  164,152       4,041  113,297      -  185,228         456   23,085 
Units surrendered                           (8,204)          -   (4,557)          -   (8,602)     -   (7,277)          -   (1,924)
                                           --------  ---------  --------  ---------  --------  ----  --------  ---------  --------
Units outstanding end of the period        265,242       6,521  181,969       4,041  120,598      -  193,943         456   25,831 
                                           ========  =========  ========  =========  ========  ====  ========  =========  ========


                                                Federated
                                           ---------------------
                                             U.S. Government
                                           Bond       Utility
                                           ----  ---------------
                                                 (Jan 19*
                                                   thru
                                                  Dec 31)
                                           1995    1996     1995
                                           ----  ---------  ----
<S>                                        <C>   <C>        <C>
Units outstanding beginning of the period     -         -      -
Units purchased                               -     8,713      -
Units transferred between sub-accounts        -    38,142      -
Units surrendered                             -    (1,452)     -
                                           ----  ---------  ----
Units outstanding end of the period           -    45,403      -
                                           ====  =========  ====
<FN>
*  Date  operations  commenced.
</TABLE>




<TABLE>
<CAPTION>

                                         UNITED COMPANIES SEPARATE ACCOUNT ONE

                                       NOTES TO FINANCIAL STATEMENTS (CONTINUED)



5.          CHANGES  IN  THE  UNITS  OUTSTANDING.  (CONTINUED)




                                                             MFS                                 Scudder
                                           ----------------------------------------  -------------------------------
                                                                                                       International
                                            Emerging Growth       Total Return           Money Market        Equity
                                           -------------------  -------------------  ---------------------  --------
                                                     (Dec 15*             (Dec 15*               (Nov 28*
                                                       thru                 thru                    thru
                                                      Dec 31)              Dec 31)                 Dec 31)
                                             1996      1995       1996      1995        1996        1995      1996
                                           --------  ---------  --------  ---------  -----------  --------  --------
<S>                                        <C>       <C>        <C>       <C>        <C>          <C>       <C>
Units outstanding beginning of the period      100           -    2,346           -       7,407         -         6
Units purchased                             23,409           -   12,487           -   1,703,017    20,925    14,346
Units transferred between sub-accounts     224,700         100  137,503       2,346  (1,471,540)  (13,518)  107,758
Units surrendered                           (5,357)          -   (5,883)          -     (10,398)        -    (2,479)
                                           --------  ---------  --------  ---------  ---------------------  --------
Units outstanding end of the period        242,852         100  146,453       2,346     228,486     7,407   119,631
                                           ========  =========  ========  =========  ===========  ========  ========


                                           Scudder       Van Eck
                                           --------  --------------
                                      International
                                            Equity        Gold
                                           --------  --------------
                                           (Dec 15*  (Jan 2*
                                             thru      thru
                                            Dec 31)  (Dec 31)
                                             1995      1996    1995
                                           --------  --------  ----
<S>                                        <C>       <C>        <C>
Units outstanding beginning of the period         -        -      -
Units purchased                                   -    1,937      -
Units transferred between sub-accounts            6    5,223      -
Units surrendered                                 -      (38)     -
                                           --------  --------  ----
Units outstanding end of the period               6    7,122      -
                                           ========  ========  ====
<FN>
*  Date  operations  commenced.
</TABLE>







<TABLE>
<CAPTION>


UNITED  COMPANIES  SEPARATE  ACCOUNT  ONE

NOTES  TO  FINANCIAL  STATEMENTS  (CONTINUED)

6.          UNIT  VALUES:

     A  summary  of  unit  values  and  units  outstanding for variable annuity contracts and the expense
ratios,  including  expenses             of the underlying funds for each of  the two years in the period
ended  December  31,  1996  follows.


                                                                                              Annualized
                                                                                        of     Ratio of
                                                                                        to     Expenses
                                                             Average     Net Assets           to Average
                                                   Units   Unit Value     (000's)     Assets  Net Assets
                                                  -------  -----------  ------------          -----------
<S>                                               <C>      <C>          <C>           <C>     <C>
Alger American Growth Portfolio
- ------------------------------------------------                                                         
December 31
      1996                                        265,242  $     11.21  $  2,972,550                1.43%
      1995                                          6,521        10.05        65,555                 .56%

Dreyfus Stock Index Portfolio
- ------------------------------------------------                                                         
December 31
      1996                                        181,969        12.24     2,226,820                1.43%
      1995                                          4,041        10.15        41,038                 .44%

Dreyfus Growth and Income Fund
- ------------------------------------------------                                                         
December 31
      1996                                        120,598        12.44     1,500,407                1.44%
      1995                                              -            -             -                   - 

Federated High Income Bond Fund II
- ------------------------------------------------                                                         
December 31
      1996                                        193,943        11.42     2,214,627                1.37%
      1995                                            456        10.16         4,631                   - 

Federated Fund for U.S. Government Securities II
- ------------------------------------------------                                                         
December 31
      1996                                         25,831        10.39       268,280                1.24%
      1995                                              -            -             -                   - 

Federated Utility Fund II
- ------------------------------------------------                                                         
December 31
      1996                                         45,403        11.30       513,177                1.29%
      1995                                              -            -             -                   - 

MFS Emerging Growth Series
- ------------------------------------------------                                                         
December 31
      1996                                        242,852        11.73     2,849,363                1.32%
      1995                                            100        10.19         1,021                   - 

MFS Total Return Series
- ------------------------------------------------                                                         
December 31
      1996                                        146,453        11.53     1,687,954                1.52%
      1995                                          2,346        10.25        24,041                 .57%

Scudder Money Market Portfolio
- ------------------------------------------------                                                         
December 31
      1996                                        228,486        10.37     2,369,549                2.75%
      1995                                          7,407        10.04        74,332                4.29%

Scudder International Portfolio
- ------------------------------------------------                                                         
December 31
      1996                                        119,631        11.42     1,365,861                1.05%
      1995                                              6        10.11            63                   - 

Van Eck Gold/Natural Resources Fund
- ------------------------------------------------                                                         
December 31
      1996                                          7,122        11.77        83,845                 .92%
      1995                                              -            -             -                   - 

</TABLE>








<PAGE>   1


INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholder
United Companies Life Insurance Company:

We have audited the accompanying consolidated balance sheet of United Companies
Life Insurance Company and subsidiary as of December 31, 1996, and the related
consolidated statements of operations, cash flows, and stockholder's equity for
the periods from July 24, 1996 to December 31, 1996 (Successor period), and
from January 1, 1996 to July 23, 1996 (Predecessor period). Our audit also
included the financial statement schedules listed in the Index at Item 14.
These consolidated financial statements and financial statement schedules are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these consolidated financial statements and financial
statement schedules 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 aforementioned consolidated financial statements present
fairly, in all material respects, the financial position of United Companies
Life Insurance Company and subsidiary as of December 31, 1996, and the results
of their operations and their cash flows for the periods from July 24, 1996 to
December 31, 1996 (Successor period), and from January 1, 1996 to July 23, 1996
(Predecessor period), in conformity with generally accepted accounting
principles. Also in our opinion, the related financial statements schedules,
when considered in relation to the basic consolidated financial statements taken
as a whole, present fairly, in all material respects, the information set forth
therein.

As discussed in Note 2 to the consolidated financial statements, effective July
24, 1996, PennCorp Financial Group, Inc. acquired all of the outstanding stock
of United Companies Life Insurance Company in a business combination accounted
for as a purchase. As a result of the acquisition, the consolidated financial
information for the period after the acquisition is presented on a different
cost basis than that for the periods before the acquisition and, therefore, is
not comparable.


/s/ KPMG PEAT MARWICK LLP

Baton Rouge, Louisiana

February 28, 1997








<PAGE>   2
INDEPENDENT AUDITORS' REPORT

To the Stockholders and Board of Directors of
 United Companies Life Insurance Company

We have audited the accompanying consolidated balance sheet of United Companies
Life Insurance Company and its subsidiary as of December 31, 1995, and the
related consolidated statements of income, stockholder's equity, and cash flows
for each of the two years in the period ended December 31, 1995. Our audits
also included the financial statement schedules listed in the Index at Item 14.
These financial statements and financial statement schedules are the
responsibility of the Company's management. Our responsibility is to express an
opinion on the financial statements and financial statement schedules 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, such consolidated financial statements present fairly, in all
material respects, the financial position of United Companies Life Insurance
Company and its subsidiary at December 31, 1995, and the results of their
operations and their cash flows for each of the two years in the period ended
December 31, 1995 in conformity with generally accepted accounting principles.
Also, in our opinion, such financial statement schedules, when considered in
relation to the basic consolidated financial statements taken as a whole,
present fairly in all material respects the information set forth therein.


/s/ DELOITTE & TOUCHE LLP


Baton Rouge, Louisiana
February 29, 1996







<PAGE>   3

             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                          Purchase    Historical
                                                                          basis of     basis of
                                                                         accounting   accounting
                                                                         ----------   ----------
                                                                         December 31, December 31,
                                                                           1996          1995
                                                                         ----------   ----------
                                                                          (dollars in thousands)
<S>                                                                      <C>          <C>       
Assets
Investments:
  Fixed maturity securities:
     Held for investment at amortized cost (fair value $50,902 in
       1996 and $59,330 in 1995)......................................   $   48,473   $   60,919
     Available for sale at fair value (amortized cost $1,127,850 
       in 1996 and $1,094,385 in 1995)................................    1,144,165    1,140,160
  Mortgage loans on real estate, less allowances for doubtful
   loans of $11,945 in 1996 and $2,117 in 1995........................      235,981      336,269
  Investment real estate .............................................         --         32,423
  Policy loans .......................................................       21,536       20,291
  Investments in limited partnerships ................................        5,704       25,594
  Short-term investments .............................................          467       22,804
  Other invested assets ..............................................        1,491        3,263
                                                                         ----------   ----------
          Total investments ..........................................    1,457,817    1,641,723
Cash .................................................................       14,487        3,028
Accrued investment income ............................................       17,251       16,529
Due from reinsurers ..................................................       34,923       33,583
Present value of insurance in force ..................................       54,931         --
Deferred policy acquisition costs ....................................        4,187       90,703
Costs in excess of net assets acquired ...............................       33,373         --
Deferred income tax benefit ..........................................       11,589         --
Other assets .........................................................        7,186        3,831
Assets held in separate accounts .....................................       18,052          211
                                                                         ----------   ----------
          Total assets ...............................................   $1,653,796   $1,789,608
                                                                         ==========   ==========

Liabilities and stockholder's equity
Liabilities:
  Policy reserves ....................................................   $1,441,582   $1,530,805
  Repurchase agreements ..............................................         --         40,857
  Deferred income tax payable ........................................         --         22,770
  Other liabilities ..................................................       16,755        8,440
  Liabilities related to separate accounts ...........................       18,052          211
                                                                         ----------   ----------
          Total liabilities ..........................................    1,476,389    1,603,083
                                                                         ----------   ----------
Stockholder's equity:
  Common stock, $2 par value;
     Authorized - 4,200,528 shares;
     Issued - 4,200,528 shares .......................................        8,401        8,401
  Additional paid-in capital .........................................      158,913       28,980
  Retained earnings ..................................................        6,076      119,667
  Net unrealized gains on securities .................................        4,017       29,477
                                                                         ----------   ----------
          Total stockholder's equity .................................      177,407      186,525
                                                                         ----------   ----------
          Total liabilities and stockholder's equity .................   $1,653,796   $1,789,608
                                                                         ==========   ==========
</TABLE>



         See accompanying notes to consolidated financial statements.



<PAGE>   4

             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF OPERATIONS




<TABLE>
<CAPTION>
                                                                 Purchase
                                                                  basis of
                                                                 accounting        Historical basis of accounting
                                                                 ----------   --------------------------------------
                                                                 Period from  Period from
                                                                 Jul 24 to     Jan 1 to
                                                                   Dec 31,     Jul 23,      Years ended December 31,
                                                                 ----------   ----------    ------------------------
                                                                    1996         1996          1995          1994
                                                                 ----------   ----------    ----------    ----------
                                                                               (dollars in thousands)
<S>                                                              <C>          <C>           <C>           <C>       
REVENUES:
  Premiums ...................................................   $    3,483   $    3,732    $    8,508    $   11,373
  Interest sensitive policy product charges ..................        1,048        1,421         1,949         1,432
  Net investment income ......................................       50,041       66,421       125,591       117,105
  Realized investment gains (losses) .........................          559       (1,592)       (3,670)       (4,803)
  Other income ...............................................          907           52           172            (8)
                                                                 ----------   ----------    ----------    ----------
          Total revenues .....................................       56,038       70,034       132,550       125,099
                                                                 ----------   ----------    ----------    ----------

EXPENSES:
  Interest on annuity policies ...............................       32,022       42,434        81,035        74,497
  Insurance benefits .........................................        3,836        5,967         9,930        12,654
  Amortization of present value of insurance in force
       and deferred policy acquisition costs .................        5,068        9,699        13,159        13,528
  Amortization of costs in excess of net assets acquired .....          675           --            --            --
  Underwriting and other administrative expenses .............        4,733        9,753        16,326        15,340
                                                                 ----------   ----------    ----------    ----------
          Total benefits and expenses ........................       46,334       67,853       120,450       116,019
                                                                 ----------   ----------    ----------    ----------

Income before income taxes ...................................        9,704        2,181        12,100         9,080
                                                                 ----------   ----------    ----------    ----------

PROVISION (BENEFIT) FOR INCOME TAXES:
  Current ....................................................        2,427        1,139         5,259         5,915
  Deferred ...................................................        1,201         (370)       (1,194)       (2,721)
                                                                 ----------   ----------    ----------    ----------
          Total ..............................................        3,628          769         4,065         3,194
                                                                 ----------   ----------    ----------    ----------
  Net income .................................................   $    6,076   $    1,412    $    8,035    $    5,886
                                                                 ==========   ==========    ==========    ==========
</TABLE>



         See accompanying notes to consolidated financial statements.



<PAGE>   5



             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                                                       
                                                                                              Purchase 
                                                                                              basis of    Historical basis 
                                                                                              accounting    of accounting
                                                                                              ----------    -------------
                                                                                              Period from  Period from
                                                                                               Jul 24 to    Jan 1 to
                                                                                                Dec 31,      Jul 23,      
                                                                                               ---------    ---------
                                                                                                 1996         1996 
                                                                                               ---------    ---------
                                                                                               (dollars in thousands)
<S>                                                                                            <C>          <C>      
Cash flows from operating activities:
   Net income ..............................................................................   $   6,076    $   1,412
   Adjustments to reconcile net income to net cash provided by operating activities:
     Capitalization of deferred policy acquisition costs ...................................      (5,172)      (4,797)
     Amortization of intangibles, depreciation and accretion, net ..........................       5,743        9,699
     Decrease in policy liabilities and accruals and other policyholder funds ..............      28,282       37,485
     Purchases of trading securities .......................................................         (99)        (593)
     Sales of trading securities ...........................................................         228          441
     Other, net ............................................................................       2,000        3,032
                                                                                               ---------    ---------
          Net cash provided by operating activities ........................................      37,058       46,679
                                                                                               ---------    ---------

Cash flows from investing activities:
     Purchases of securities available for sale ............................................     (94,025)        (158)
     Maturities of securities held for investment ..........................................       7,796        2,790
     Maturities of securities available for sale ...........................................      18,781       35,692
     Acquisitions and originations of mortgage loans .......................................    (112,473)    (749,952)
     Sales of securities available for sale ................................................           3         --   
     Sales of mortgage loans ...............................................................     151,972      732,484
     Principal payments on mortgage loans ..................................................      21,657       44,264
     Decrease (increase) in short-term investments, net (including changes in amounts
          due to broker) ...................................................................      50,063      (27,726)
     Other, net ............................................................................         153          235
                                                                                               ---------    ---------
          Net cash provided by investing activities ........................................      43,927       37,629
                                                                                               ---------    ---------

Cash flows from financing activities:
     Receipts from interest sensitive products credited to policyholders' account balances..      52,675       56,403
     Return of policyholders' account balances on interest sensitive products ..............    (109,233)    (160,622)
     Other, net ............................................................................       4,961        1,982
                                                                                               ---------    ---------
          Net cash used by financing activities ............................................     (51,597)    (102,237)
                                                                                               ---------    ---------
          Increase (decrease) in cash ......................................................      29,388      (17,929)
Cash (overdraft) at beginning of year or acquisition date...................................     (14,901)       3,028
                                                                                               ---------    ---------
Cash (overdraft) at end of year or acquisition date.........................................   $  14,487    $ (14,901)
                                                                                               =========    =========

Supplemental disclosures:
     Income taxes paid .....................................................................   $    --      $   2,797
     Interest paid .........................................................................         439        2,392
<CAPTION>
                                                                                           Historical basis of accounting
                                                                                           ------------------------------
                                                                                              Year Ended December 31,
                                                                                               ----------------------
                                                                                                 1995         1994
                                                                                               ---------    ---------
                                                                                                (dollars in thousands)
<S>                                                                                            <C>          <C>      
Cash flows from operating activities:
   Net income ..............................................................................   $   8,035    $   5,886
   Adjustments to reconcile net income to net cash provided by operating activities:
     Capitalization of deferred policy acquisition costs ...................................     (11,947)     (21,947)
     Amortization of intangibles, depreciation and accretion, net ..........................      13,159       13,528
     Decrease in policy liabilities and accruals and other policyholder funds ..............      71,048       59,860
     Purchases of trading securities .......................................................        (442)        (919)
     Sales of trading securities ...........................................................         541          232
     Other, net ............................................................................       8,017        5,974
                                                                                               ---------    ---------
          Net cash provided by operating activities ........................................      88,411       62,614
                                                                                               ---------    ---------

Cash flows from investing activities:
     Purchases of securities available for sale ............................................    (136,503)    (300,384)
     Maturities of securities held for investment ..........................................       1,940        2,270
     Maturities of securities available for sale ...........................................      51,000       76,778
     Acquisitions and originations of mortgage loans .......................................  (1,208,195)    (901,898)
     Sales of securities available for sale ................................................      25,185        7,363
     Sales of mortgage loans ...............................................................   1,111,636      940,099
     Principal payments on mortgage loans ..................................................      71,294       94,084
     Decrease (increase) in short-term investments, net (including changes in amounts
          due to broker) ...................................................................      31,860      (17,813)
     Other, net ............................................................................        (180)        (630)
                                                                                               ---------    ---------
          Net cash used by investing activities ............................................     (51,963)    (100,131)
                                                                                               ---------    ---------

Cash flows from financing activities:
     Receipts from interest sensitive products credited to policyholders' account balances..     135,325      249,738
     Return of policyholders' account balances on interest sensitive products ..............    (222,791)    (191,812)
     Other, net ............................................................................      40,877      (29,956)
                                                                                               ---------    ---------
          Net cash used by financing activities.... ........................................     (46,589)      27,970
                                                                                               ---------    ---------
          Increase (decrease) in cash ......................................................     (10,141)      (9,547)
Cash at beginning of year ..................................................................      13,169       22,716
                                                                                               ---------    ---------
Cash at end of year ........................................................................   $   3,028    $  13,169
                                                                                               =========    =========

Supplemental disclosures:
     Income taxes paid .....................................................................   $   4,655    $   1,399
     Interest paid .........................................................................       3,362        1,987
</TABLE>




         See accompanying notes to consolidated financial statements.



<PAGE>   6



             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY


<TABLE>
<CAPTION>
                                                                                                           Net
                                                                                                        Unrealized
                                                                       Additional                          Gains          Total
                                                        Common          Paid-in          Retained        (Losses)      Stockholder's
                                                         Stock          Capital          Earnings       on Securities   Equity
                                                    --------------   --------------   ---------------  --------------- ------------
                                                                               (dollars in thousands)
<S>                                                     <C>             <C>               <C>              <C>            <C>     
HISTORICAL BASIS OF ACCOUNTING:
   Balance, December 31, 1993...................        $ 8,401          $28,980          $105,746         $    --        $143,127
   Net income...................................            --               --              5,886              --           5,886  
   Cumulative effect of accounting change, net..            --               --                --           (46.834)       (46,834) 
                                                         ------         --------          --------         --------       --------
   Balance, December 31, 1994...................          8,401           28,980           111,632          (46,834)       102,179
   Net income...................................            --               --              8,035              --           8,035
   Change in net unrealized gains (losses) 
     on securities, net.........................            --               --                --            76,311         76,311
                                                         ------         --------          --------         --------       --------
   Balance, December 31, 1995...................          8,401           28,980           119,667           29,477        186,525
   Net income...................................            --               --              1,412              --           1,412
   Change in net unrealized gains (losses) 
     on securities, net.........................            --               --                --           (31,665)       (31,665)
   Distribution to stockholder..................            --               --            (58,334)             --         (58,334)
                                                         ------         --------          --------         --------       --------
        Balance, July 23, 1996..................         $8,401         $ 28,980          $ 62,745          $(2,188)      $ 97,938
                                                         ======         ========          ========         ========       ========

PURCHASE BASIS OF ACCOUNTING:
   Balance, July 24, 1996.......................         $8,401         $101,655          $    --          $    --        $110,056
   Net income...................................            --               --              6,076              --           6,076
   Capital contribution.........................            --            57,258               --               --          57,258
   Change in net unrealized gains (losses) 
     on securities, net.........................            --               --                --             4,017          4,017
                                                         ------         --------          --------         --------       --------
        Balance, December 31, 1996..............         $8,401         $158,913          $  6,076         $  4,017       $177,407
                                                         ======         ========          ========         ========       ========
</TABLE>



         See accompanying notes to consolidated financial statements.




<PAGE>   7



             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         1.1 Principles of Consolidation. The consolidated financial statements
include United Companies Life Insurance Company (the "Company") and its
wholly-owned subsidiary, United Variable Services, Inc. All significant
intercompany balances and transactions have been eliminated in the consolidated
financial statements.

         1.2 Organization. United Companies Life Insurance Company (the
"Company" or "UC Life") is a wholly-owned subsidiary of Pacific Life and
Accident Insurance Company ("PLAIC"), a wholly-owned subsidiary of PennCorp
Financial Group, Inc. ("PennCorp"). (See note 2 to Notes to Consolidated
Financial Statements.) PennCorp is an insurance holding company which offers,
through its wholly-owned subsidiaries, a broad range of life insurance, annuity
and accident and sickness products.

             The Company, a life insurance company domiciled in Louisiana and 
organized in 1955, is currently authorized to conduct business in 47 states,
the District of Columbia and Puerto Rico. The primary products of the Company
are tax deferred annuity contracts marketed to individuals principally through
financial institutions and independent agents.

         1.3 Basis of Presentation. The accompanying financial statements have
been prepared in accordance with generally accepted accounting principals
("GAAP") on a historical cost basis of accounting through the date of
acquisition and on a purchase GAAP push-down basis of accounting ("purchase
GAAP") from the date of acquisition to the end of the period. The comparability
of the financial condition and the operating results for the post-acquisition
period and the pre-acquisition periods are affected by the mark to market
valuation of assets and liabilities under purchase accounting which became the
new cost basis.

             The preparation of financial statements in conformity with GAAP
requires management to make certain estimates and assumptions that affect the
reported amounts of assets and liabilities and the reported amounts of revenues
and expenses during the reporting period. Accounts that the Company deems to be
acutely sensitive to changes in estimates include deferred policy acquisition
costs, future policy benefits, policy and contract claims and present value of
insurance in force. In addition, the Company must determine requirements for
disclosure of contingent assets and liabilities as of the date of the financial
statements based upon estimates. In all instances, actual results could differ
from these estimates.
            
         1.4   Investments.

         1.4(a)Fixed Maturity and Equity Securities. During the first quarter
of 1994, the Company implemented the provisions of Financial Accounting
Standards Board ("FASB") Statement of Financial Accounting Standards ("SFAS")
No. 115, which revised the method of accounting for certain of the
Company's investments. Prior to adoption of SFAS No. 115, the Company reported
its investments in fixed income investments at amortized cost, adjusted for
declines in value considered to be other than temporary. SFAS No. 115 requires
the classification of securities in one of three categories: "available for 
sale," "held to maturity" or "trading." Securities classified as held to 
maturity are carried at amortized cost, whereas securities classified as 
trading securities or available for sale are recorded at fair value. Effective
with the adoption of SFAS No. 115, the Company determined the appropriate 
classification of its investments and, if necessary, adjusted the carrying 
value of such securities, accordingly, as if the unrealized gains or losses 
had been realized. The adjustment, net of applicable income taxes, for 
investments classified as available for sale is recorded in "Net unrealized 
gains (losses) on securities" and is included in stockholder's equity on the 
balance sheet. The adjustment for investments classified as trading is 
recorded in "other income" in the statement of income.





<PAGE>   8

         1.4(b) Mortgage Loans on Real Estate. Loans are carried at amortized
cost, net of an allowance for losses. The Company provides for estimated loan
losses on loans owned by the Company by establishing an allowance for loan
losses through a charge to earnings. The Company conducts periodic reviews of
the quality of the loan portfolio and estimates the risk of loss based upon
historical loss experience, prevailing economic conditions, estimated
collateral value and such other factors which, in management's judgment, are
relevant in estimating the adequacy of the Company's allowance for loan losses.
While management uses the best information available in conducting its
evaluation, future adjustments to the allowance may be necessary if there are
significant changes in economic conditions, collateral value or other elements
used in conducting the review.

         1.4(c) Investment Real Estate. The Company's investments in real estate
are comprised of properties received in settlement of loans ("foreclosed
properties"). The Company records foreclosed properties at the lower of their
fair value less estimated costs to sell ("fair value") or the outstanding loan
amount plus accrued interest ("cost"). The Company accomplishes this by
providing a specific reserve, on a property by property basis, for the
difference between fair value and cost. Fair value is determined by property
appraisals performed either by its former affiliate, United Companies Lending
Corporation ("UC Lending"), or independent appraisers. The related adjustments
are included in the Company's provision for losses. Depreciation is computed on
the straight-line method over the estimated useful lives of the underlying
property. In conjunction with the sale of the Company (see note 2 to Notes to
Consolidated Financial Statements) all of the Company's investment real estate
was distributed to its former parent.

         1.4(d) Policy Loans.  Policy loans are reported at unpaid principal
 balance.

         1.4(e) Investment in Limited Partnerships. The Company's investment in
limited partnerships, whose affairs are not controlled by the Company, is
reflected on the equity method.

         1.4(f) Short-term Investments.  At December 31, 1996, short-term
investments totaled $467,000 bearing interest rates ranging from 4.9% to 5.3%
per annum.

         1.4(g) Realized Investment Gains and Losses. Realized investment gains
and losses and declines in value which are other than temporary, determined on
the basis of specific identification, are included in net income.

         1.5    Present Value of Insurance In Force. The present value of
insurance in force represents the anticipated gross profits to be realized from
future revenues on insurance in force at the date the Company was purchased,
discounted to provide an appropriate rate of return and amortized, with
interest, over the years that such profits are anticipated to be received in
proportion to the estimated gross profits.

         1.6    Deferred Policy Acquisition Costs. Commissions and other costs
related to the production of new and renewal business have been deferred. The
deferred costs related to traditional life insurance are amortized over the
premium payment period using assumptions consistent with those used in
computing policy benefit reserves. Deferred costs related to annuities and
interest sensitive products are amortized over the estimated life of the policy
in relation to the present value of estimated gross profits on the contract.
The Company periodically reviews the appropriateness of assumptions used in
calculating the estimated gross profits on annuity contracts. Any change
required in these assumptions may result in an adjustment to deferred policy
acquisition costs which would affect income.

         1.7    Costs in Excess of Net Assets Acquired.  Costs in excess of the
fair value of net assets acquired are amortized on a straight-line basis over
20 years. Accumulated amortization was $675,000 at December 31, 1996.

         The Company continuously monitors the value of costs in excess of net
assets acquired based upon estimates of future earnings. Any amounts deemed to
be impaired are charged, in the period in which such impairment was determined,
as an expense against earnings. For the periods presented there was no charge
to earnings for the impairment of costs in excess of net assets acquired.

         1.8    Other Assets. Property is stated at cost less accumulated
depreciation and is included in "Other assets." Depreciation is computed on the
straight-line and accelerated methods over the estimated useful lives of the
assets.

         1.9    Policy Reserves. Policy benefit reserves for traditional life
insurance policies have been provided on a net level premium method including
assumptions as to investment yield, mortality and withdrawals based on the
Company's experience and industry standards with provisions for possible
adverse deviation. Investment yield assumptions range from 5.5% to 8.5% per
annum. Policy benefit reserves include certain deferred profits on limited
payment policies. These profits are being recognized in income over the policy
term. Subsequent to the purchase, the Company utilizes statutory reserves as a
reasonable approximation of GAAP reserves for all non-interest sensitive
products.




<PAGE>   9

              Reserves for annuity policies and interest sensitive life 
policies represent the policy account balance, or accumulated fund value,
before applicable surrender charges. Benefit claims incurred in excess of
related policy account balances and interest credited during the period to
policy account balances are charged to expense.

         1.10 Repurchase agreements. At December 31, 1995, the Company had a
liability of approximately $40.9 million incurred pursuant to securities sold
under agreements to repurchase ("repurchase agreements"). The securities sold
under these agreements are classified as "Available for sale" investment
securities and are carried at their aggregate market value of $42.2 million at
December 31, 1995. The repurchase agreements bore interest at 5.70% and 5.74%
and matured in January, 1996. There were no repurchase agreements at December
31, 1996.

         1.11 Income Taxes. The Company accounts for income taxes under the
provisions of SFAS No. 109, "Accounting for Income Taxes." Under the asset and
liability method of SFAS 109, deferred tax assets and liabilities are
recognized for the future tax consequences attributable to (i) temporary
differences between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases, and (ii) operating loss and tax
credit carryforwards. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which the
temporary differences are expected to be recovered or settled. Under SFAS No.
109, the effect on deferred tax assets and liabilities of a change in tax rates
is recognized in income in the period that includes the enactment date. Prior
to the date of the sale, the Company filed a consolidated federal income tax
return with its former parent and other former affiliated companies. The former
parent allocated to the Company its proportionate share of the consolidated tax
liability under a tax allocation agreement whereby each affiliate's federal
income tax provision is computed on a separate return basis. Subsequent to the
purchase, the Company files a consolidated return with PLAIC whereby the
Company's proportionate share of the consolidated tax liability is allocated
based upon separate return calculations.

         1.12 Insurance Revenues. Income on short duration single premium
contracts, primarily credit insurance products, is recognized over the contract
period. Premiums on other insurance contracts principally traditional life
insurance and limited payment life insurance policies, are recognized as
revenue when due.

         Revenues for interest sensitive annuity contracts represent charges
assessed against the policyholders' account balance, primarily for the
surrenders.

         1.13 Reinsurance. The Company generally reinsures with other insurance
companies the portion of any one risk which exceeds $100,000. On certain types
of policies this limit is $25,000. The Company is contingently liable for
insurance ceded to reinsurers. Premiums ceded under reinsurance agreements were
$1.3 million, $1.7 million and $2.1 million in 1996, 1995 and 1994,
respectively. Reserve credit taken under reinsurance agreements totaled $33.9
million, $32.9 million and $34.0 million at December 31, 1996, 1995 and 1994,
respectively.




<PAGE>   10

         The Company has a receivable at December 31, 1996 of approximately
$32.7 million from one reinsurer; however, the funds supporting the receivable
are escrowed in a separate trust account for the benefit of the Company by the
reinsurer. The following table reflects the effect of reinsurance agreements on
premiums and the amounts earned for the periods indicated.

<TABLE>
<CAPTION>
                                    Purchase
                                     basis of
                                    accounting          Historical basis of accounting
                                    ----------    --------------------------------------
                                   Period from   Period from
                                    Jul 24 to     Jan 1 to
                                      Dec 31,      Jul 23,      Years ended December 31,
                                    ----------    ----------    ------------------------
                                       1996          1996          1995          1994
                                    ----------    ----------    ----------    ----------
                                                   (dollars in thousands)
<S>                                 <C>           <C>           <C>           <C>       
Direct premiums .................   $    2,704    $    3,148    $    7,659    $   10,537
Reinsurance assumed .............        1,214         1,461         2,589         2,966
Reinsurance ceded ...............         (435)         (877)       (1,740)       (2,130)
                                    ----------    ----------    ----------    ----------
     Net insurance premiums .....   $    3,483    $    3,732    $    8,508    $   11,373
                                    ==========    ==========    ==========    ==========
</TABLE>

         1.14 Participating Policies. Direct participating business, primarily
related to the Company's pre-need funeral policies, represented 9%, 8.2% and
7.2% of the life insurance in force as of December 31, 1996, 1995 and 1994,
respectively. The amount of dividends paid on participating policies is based
on published dividend scales and totaled $1.4 million, $1.2 million and $1.0
million for the years ended December 31, 1996, 1995 and 1994, respectively.

         1.15 Reclassifications. Certain amounts from prior periods have been
reclassified to conform with the current year presentation. Such
reclassifications had no effect on net income.

2.       SALE OF THE COMPANY

         On July 24, 1996, PLAIC consummated the acquisition of the Company from
United Companies Financial Corporation ("UC Financial"). Pursuant to an Amended
and Restated Stock Purchase Agreement (the "Agreement") dated as of July 24,
1996, PLAIC acquired 100% of the outstanding capital stock of UC Life (the "UC
Life Common Stock") for $110.1 million in cash including expenses incurred of
$9.7 million as part of the acquisition. Immediately following the acquisition
of UC Life, PLAIC contributed $57.3 million in cash to UC Life, which
represented the market value of certain real estate and other assets distributed
to UC Financial immediately prior to the consummation of the acquisition.

         The Company's acquisition has been accounted for using the purchase
method of accounting. The total purchase price of the acquisition was allocated
to the tangible and intangible assets and liabilities acquired based upon their
respective fair values as of the date of acquisition. Based upon such
respective fair values, the value of the net assets acquired was $76.0 million,
resulting in costs in excess of net assets acquired at the date of acquisition
of $34.1 million.






<PAGE>   11

3.       INVESTMENTS

         3.1    Fixed Maturity Securities. The Company's portfolio of fixed 
maturity securities consisted of the following:

<TABLE>
<CAPTION>
                                              December 31, 1996
                               -------------------------------------------------
                               Amortized    Unrealized   Unrealized  
                                  Cost        Gains        Losses     Fair Value
                               ----------   ----------   ----------   ----------
                                            (dollars in thousands)
<S>                            <C>          <C>          <C>          <C>       
Available for Sale:
     U.S. Government .......   $    9,029   $       93   $     --     $    9,122
     Municipal .............        5,434            1           48        5,387
     Foreign ...............       10,920          185         --         11,105
     Corporate .............      414,551        5,944        1,064      419,431
     Mortgage-backed .......      687,916       11,210            6      699,120
                               ----------   ----------   ----------   ----------
          Total ............   $1,127,850   $   17,433   $    1,118   $1,144,165
                               ==========   ==========   ==========   ==========
Held for Investment:
     Corporate .............   $   13,927   $      124   $        2   $   14,049
     Mortgage-backed .......       34,546        2,307         --         36,853
                               ----------   ----------   ----------   ----------
          Total ............   $   48,473   $    2,431   $        2   $   50,902
                               ==========   ==========   ==========   ==========
</TABLE>

<TABLE>
<CAPTION>
                                             December 31, 1995
                               -------------------------------------------------
                               Amortized    Unrealized   Unrealized  
                                  Cost        Gains        Losses     Fair Value
                               ----------   ----------   ----------   ----------
                                            (dollars in thousands)
<S>                            <C>          <C>          <C>          <C>       
Available for Sale:
     U.S. Government .......   $   11,504   $      409   $     --     $   11,913
     Municipal .............          425           21         --            446
     Foreign ...............       20,394        1,916         --         22,310
     Corporate .............      328,546       22,452          679      350,319
     Mortgage-backed .......      733,516       22,258          602      755,172
                               ----------   ----------   ----------   ----------
          Total ............   $1,094,385   $   47,056   $    1,281   $1,140,160
                               ==========   ==========   ==========   ==========
Held for Investment:
     Corporate .............   $   16,692   $      550   $      281   $   16,961
     Mortgage-backed .......       44,227        1,414        3,272       42,369
                               ----------   ----------   ----------   ----------
          Total ............   $   60,919   $    1,964   $    3,553   $   59,330
                               ==========   ==========   ==========   ==========
</TABLE>

         The cost and estimated fair value of fixed maturity securities by
contractual maturity at December 31, 1996 are shown below.

<TABLE>
<CAPTION>
                                        Available for Sale        Held for Investment
                                      -----------------------   -----------------------
                                      Amortized      Fair        Amortized      Fair
                                        Cost         Value         Cost         Value
                                      ----------   ----------   ----------   ----------
                                                   (dollars in thousands)
<S>                                   <C>          <C>          <C>          <C>     
1 year or less ....................   $   14,605   $   14,637   $     --     $     --
Over 1 year through 5 years .......       87,224       87,973        8,507        8,568
Over 5 years through 10 years .....      319,480      323,733        5,420        5,481
After 10 years ....................       18,625       18,702         --           --
Mortgage-backed securities ........      687,916      699,120       34,546       36,853
                                      ----------   ----------   ----------   ----------
     Total ........................   $1,127,850   $1,144,165   $   48,473   $   50,902
                                      ==========   ==========   ==========   ==========
</TABLE>





<PAGE>   12

         Expected maturities may differ from contractual maturities because
certain issuers may have the right to call or prepay obligations with or
without call or prepayment penalties.

         In 1990, the Company securitized pools of commercial real estate loans
owned by it in two transactions and in connection therewith sold pass-through
certificates ("Series 90-1" and "Series 90-2") for which an election under the
real estate mortgage investment conduit provisions ("REMIC") of the Internal
Revenue Code of 1986, as amended were made. The Company retained as an
investment subordinated junior certificates in both issues, as well as a senior
certificate interest in Series 90-2.

         Included in Held for investment fixed maturity securities are
investments in the two REMIC's of approximately $34 million at December 31,
1996, and $44.2 million at December 31, 1995.

         A summary of the Company's investment at December 31, 1996, in the
REMIC's is as follows:

<TABLE>
<CAPTION>
                                                                 Remaining
                                      Date of                    Principal           Carrying           Interest       Maturity
                                       Issue                      Balance              Value              Rate          Date
                                     ------------              ------------         -----------           -----      -------------
                                                                              (dollars in thousands)
<S>                                  <C>                      <C>                  <C>                   <C>            <C>  <C> 
United Companies Life REMIC
   Series 90-1, Class B-1........... Mar 29, 1990              $     10,574         $     7,263           10.05%     Sep 25,  2009
   Series 90-2, Class A-3........... Dec 18, 1990                    14,688              14,965            9.88%     May 25, 2000
   Series 90-2, Class B-1........... Dec 18, 1990                    14,339              11,750            9.88%     Jan 25,  2009
                                                               ------------         -----------
                                                               $     39,601         $    33,978
                                                               ============         ===========
</TABLE>


          At December 31, 1996, securities with a cost of $9.3 million were on
deposit with insurance regulatory authorities.






<PAGE>   13

     3.2    Equity Securities. The net unrealized capital gains and losses on
common stocks included as "Other invested assets" are as follows:

<TABLE>
<CAPTION>
                                                December 31, 1996
                               -------------------------------------------------
                                            Unrealized   Unrealized       Fair
                                 Cost          Gains       Losses        Value
                               ----------   ----------   ----------   ----------
                                           (dollars in thousands)
<S>                            <C>          <C>          <C>          <C>       
Trading ....................   $      765   $      169   $       34   $      900
Available for sale .........           78          --            72            6
                               ----------   ----------   ----------   ----------
    Total ..................   $      843   $      169   $      106   $      906
                               ==========   ==========   ==========   ==========
</TABLE>

<TABLE>
<CAPTION>
                                              December 31, 1995
                               -------------------------------------------------
                                            Unrealized   Unrealized       Fair
                                 Cost          Gains       Losses        Value
                               ----------   ----------   ----------   ----------
                                           (dollars in thousands)
<S>                            <C>          <C>          <C>          <C>       
Trading ....................   $      545   $      215   $        8   $      752
Available for sale .........          467         --            425           42
                               ----------   ----------   ----------   ----------
     Total .................   $    1,012   $      215   $      433   $      794
                               ==========   ==========   ==========   ==========
</TABLE>

     3.3    Mortgage Loans on Real Estate. The following schedule summarizes 
the composition of mortgage loans on real estate:

<TABLE>
<CAPTION>
                                       December 31,
                                  ------------------------
                                    1996          1995
                                  ----------    ----------
                                    (dollars in thousands)
<S>                               <C>           <C>       
Residential ...................   $   61,911    $  169,175
Allowance for loan losses .....       (7,734)         --
Unearned loan charges .........         (266)         (301)
                                  ----------    ----------
Residential, net ..............       53,911       168,874
                                  ----------    ----------
Commercial ....................      186,281       169,512
Allowance for loan losses .....       (4,211)       (2,117)
                                  ----------    ----------
Commercial, net ...............      182,070       167,395
                                  ----------    ----------
     Total ....................   $  235,981    $  336,269
                                  ==========    ==========
</TABLE>

         Included in the loans owned at December 31, 1996 and 1995 were
nonaccrual loans of $1.4 million and $2.4 million, respectively.

         The Company provides an estimate for future credit losses in an
allowance for loan losses. A summary analysis of the changes in the Company's
allowance for loan losses is as follows:


<TABLE>
<CAPTION>
                                    Purchase basis
                                     of accounting                         Historical basis of accounting
                                 ---------------------    ------------------------------------------------------------------------
                                       Period from             Period from
                                    Jul 24 to Dec 31,        Jan 1 to Jul 23,                    Years ended Dec 31,
                                         1996                     1996                      1995                    1994
                                 ---------------------    ----------------------   ----------------------   ----------------------
                                 Commercial Residential   Commercial  Residential  Commercial  Residential  Commercial  Residential
                                 ---------   ---------    ---------    ---------   ---------    ---------   ---------    ---------
                                                                       (dollars in thousands)
<S>                              <C>         <C>          <C>          <C>         <C>          <C>         <C>          <C>    
Balance at beginning of year .   $   4,211   $   8,450    $   2,117    $    --     $   1,778    $    --     $   2,639    $    --
Loans charged to allowance ...        --          (716)        (771)        --          (194)        --        (1,510)        --
Loan loss provision ..........        --          --            478         --           533         --           649         --
                                 ---------   ---------    ---------    ---------   ---------    ---------   ---------    ---------
Balance at end of year .......   $   4,211   $   7,734    $   1,824    $    --     $   2,117    $    --     $   1,778    $    --
                                 =========   =========    =========    =========   =========    =========   =========    =========

Specific reserves ............   $     706   $   7,734    $     824    $    --     $   1,117    $    --           752    $    --
Unallocated reserves .........       3,505        --          1,000         --         1,000         --         1,026         --
                                 ---------   ---------    ---------    ---------   ---------    ---------   ---------    ---------
     Total reserves ..........   $   4,211   $   7,734    $   1,824    $    --     $   2,117    $    --     $   1,778    $    --
                                 =========   =========    =========    =========   =========    =========   =========    =========
</TABLE>



<PAGE>   14

         To the date of the sale of the Company on July 23, 1996, the Company
assumed no credit risk on the residential loans portfolio whose principal and
interest was guaranteed by UCFC. Therefore, residential loan loss reserves were
established on the portfolio in conjunction with determining the acquisition
value of the residential loans.

         3.4    Investment Real Estate.  Immediately prior to closing, the 
Company distributed all of its real estate to its former parent. (See note 2 to
Notes to Consolidated Financial Statements.)

         3.5    Investment In Limited Partnerships.  Immediately prior to 
closing, the Company distributed a limited partnership investment to its former
parent. (See note 2 to Notes to Consolidated Financial Statements.) Following
is an analysis of the Company's investment in limited partnerships:

<TABLE>
<CAPTION>
                                             Purchase
                                             basis of
                                            accounting         Historical basis of accounting
                                            ----------    ----------------------------------------    
                                            Period from   Period from
                                             Jul 24 to      Jan 1 to
                                              Dec 31,       Jul 23,       Year Ended December 31,
                                            ----------    ----------      ----------    ----------    
                                               1996          1996             1995          1994       
                                            ----------    ----------      ----------    ----------    
                                                         (dollars in thousands)
<S>                                         <C>           <C>             <C>           <C>           
Balance, beginning of period.............   $    6,041    $   25,594      $   26,672    $   26,698    
Contributions and capitalized costs .....           43           620           9,869         5,168    
Net partnership income ..................          948         1,061           6,279         1,480    
Distributions ...........................       (1,328)       (3,451)        (17,226)       (6,674)   
Distribution of partnerships ............         --         (17,783)           --            --      
                                            ----------    ----------      ----------    ----------    
     Balance, end of period..............   $    5,704    $    6,041      $   25,594    $   26,672    
                                            ==========    ==========      ==========    ==========    
</TABLE>

         The limited partnerships were formed for the purpose of participating
in privately placed mezzanine investments. These investments, acquired in
leveraged investment transactions, generally include higher risk subordinated
debt combined with equity securities.

         3.6    Investment Income.  Investment income by type that exceeds five
percent of total investment income was as follows:


<TABLE>
<CAPTION>
                                       Purchase
                                       basis of
                                      accounting      Historical basis of accounting
                                      ----------   ------------------------------------
                                      Period from  Period from
                                       Jul 24 to    Jan 1 to
                                        Dec 31,      Jul 23,    Years ended December 31,
                                      ----------   ----------   -----------------------
                                         1996         1996         1995         1994
                                      ----------   ----------   ----------   ----------
                                                   (dollars in thousands)
<S>                                   <C>          <C>          <C>          <C>       
Fixed maturity securities .........   $   37,140   $   47,606   $   85,852   $   74,443
Mortgage loans on real estate .....       11,192       20,331       35,056       42,763
Other investments .................        3,281        4,067       14,386        8,925
                                      ----------   ----------   ----------   ----------
     Cross investment income ......       51,613       72,004      135,294      126,131
Less: Investment expenses .........        1,572        5,583        9,703        9,026
                                      ----------   ----------   ----------   ----------
     Net investment income ........   $   50,041   $   66,421   $  125,591   $  117,105
                                      ==========   ==========   ==========   ==========
</TABLE>






<PAGE>   15

         3.7    Realized, and Changes in Unrealized, Investment Gains 
(Losses).  Net realized, and changes in unrealized, investment gains (losses) 
were as follows:


<TABLE>
<CAPTION>
                                                          Purchase
                                                           basis of
                                                          accounting      Historical basis of accounting
                                                          ----------    --------------------------------------
                                                         Period from  Period from
                                                          Jul 24 to    Jan 1 to
                                                            Dec 31,      Jul 23,      Years ended December 31,
                                                          ----------    ----------    ----------    ----------
                                                             1996         1996         1995         1994
                                                          ----------    ----------    ----------    ----------
                                                                         (dollars in thousands)
<S>                                                       <C>           <C>           <C>           <C>        
Fixed maturity securities:
     Gross gains ......................................   $     --      $       42    $      524    $      303
     Gross losses .....................................         (157)       (1,388)       (1,807)       (3,373)
     Loss provision ...................................         --             477          (350)        1,198
                                                          ----------    ----------    ----------    ----------
          Net losses on fixed maturity securities .....         (157)         (869)       (1,633)       (1,872)
                                                          ----------    ----------    ----------    ----------
Mortgage loans on real estate:
     Losses on sale ...................................         --            (771)         (194)         --
     Loss provision ...................................          716           293          (339)          861
                                                          ----------    ----------    ----------    ----------
          Net gains (losses) on mortgage loans on
            real estate ...............................          716          (478)         (533)          861
                                                          ----------    ----------    ----------    ----------
Investment real estate:
     Losses on sale ...................................         --          (1,098)       (2,638)       (2,840)
     Loss provision ...................................         --             853         1,134          (952)
                                                          ----------    ----------    ----------    ----------
          Net losses on investment real estate ........         --            (245)       (1,504)       (3,792)
                                                          ----------    ----------    ----------    ----------
               Realized investment gains (losses) .....   $      559    $   (1,592)   $   (3,670)   $   (4,803)
                                                          ==========    ==========    ==========    ==========
Changes in unrealized gains (losses):
     Securities held for investment...................    $    2,429    $   (2,789)   $      681    $   (1,989)
     Securities available for sale....................        16,243       (48,716)      117,404       (72,054)
                                                          ----------    ----------    ----------    ----------
          Net change in unrealized gains (losses).....    $   18,672    $  (51,505)   $  118,085    $  (74,043)
                                                          ==========    ==========    ==========    ==========
Trading portfolio:
     Net gains (losses) from sales....................    $      (20)   $       37    $      (12)   $      (31)
     Net change in unrealized gains (losses)..........           135           (26)          184            23
                                                          ----------    ----------    ----------    ----------
               Total trading gains (losses)...........    $      115    $       11    $      172    $       (8) 
                                                          ==========    ==========    ==========    ==========
</TABLE>

         3.8    Individually Significant Investments.  The following 
investments, other than obligations of the U.S. Government or agencies 
thereof, individually exceeded 10% of total stockholder's equity:

<TABLE>
<CAPTION>
                                              December 31,1996
                                           -----------------------
                                             Amortized      Fair
                                               Cost        Value
                                           ----------   ----------
                                            (Dollars in thousands)
<S>                                        <C>          <C>       
United Companies Life REMIC 1990-2 .....   $   26,715   $   27,595
FNMA Pool #161648 ......................       25,568       25,729
                                           ----------   ----------
                                           $   52,283   $   53,324
                                           ==========   ==========
</TABLE>


<TABLE>
<CAPTION>
                                              December 31,1995
                                           -----------------------
                                             Amortized      Fair
                                               Cost        Value
                                           ----------   ----------
                                            (Dollars in thousands)
<S>                                        <C>          <C>       
United Companies Life REMIC 1990-2 .....   $   33,931   $   35,488
FNMA Pool #161648 ......................       30,370       31,112
FNMA Pool #124447 ......................       18,263       18,366
CIGNA Mezzanine Partners III L.P. ......       17,233       17,233
                                           ----------   ----------
                                           $   99,797   $  102,199
                                           ==========   ==========
</TABLE>


<PAGE>   16

4.       INCOME TAXES

         The provision (benefit) for income taxes attributable to operations is
as follows:

<TABLE>
<CAPTION>
                                 Purchase
                                 basis of
                                accounting         Historical basis of accounting
                               -----------   -----------------------------------------
                               Period from   Period from
                                Jul 24 to     Jan 1 to
                                 Dec 31,       Jul 23,        Years ended December 31,
                               -----------   -----------    --------------------------
                                   1996          1996           1995           1994
                               -----------   -----------    -----------    -----------
                                               (dollars in thousands)
<S>                            <C>           <C>            <C>            <C>        
Current ....................   $     2,427   $     1,139    $     5,259    $     5,915
Deferred ...................         1,201          (370)        (1,194)        (2,721)
                               -----------   -----------    -----------    -----------
          Total ............   $     3,628   $       769    $     4,065    $     3,194
                               ===========   ===========    ===========    ===========
</TABLE>

         Reported income tax expense attributable to operations differs from
the amount computed by applying the statutory federal income tax rate to income
from operations before income taxes for the following reasons:

<TABLE>
<CAPTION>
                                                        Purchase
                                                        basis of
                                                       accounting      Historical basis of accounting
                                                       ----------   -------------------------------------
                                                       Period from  Period from
                                                        Jul 24 to    Jan 1 to
                                                         Dec 31,      Jul 23,    Years ended December 31,
                                                       ----------   ----------   ------------------------
                                                         1996         1996         1995          1994
                                                       ----------   ----------   ----------    ----------
                                                                     (dollars in thousands)
<S>                                                    <C>          <C>          <C>           <C>        
Federal income tax (benefit) at statutory rate .....   $    3,396   $      763   $    4,235    $    3,178
Differences resulting from:
     Miscellaneous..................................          232            6         (170)           16
                                                       ----------   ----------   ----------    ----------
Reported income tax provision benefit ..............   $    3,628   $      769   $    4,065    $    3,194
                                                       ==========   ==========   ==========    ==========
</TABLE>

         The significant components of the Company's net deferred income tax
benefit and liability are as follows:


<TABLE>
<CAPTION>
                                                               1996                           1995
                                                       ---------------------------  --------------------------
                                                       Deferred      Deferred       Deferred         Deferred
                                                          Tax          Tax            Tax              Tax
                                                        Assets       Liabilities     Assets         Liabilities
                                                       ------        -----------     --------       -----------
                                                                      (dollars in thousands)
<S>                                                    <C>             <C>             <C>             <C>

Mortgage loans on real estate ....................... $    --         $   --          $    --         $ 2,319  
Deferred policy acquisition costs ...................      --          1,477               --          29,475  
Present value of insurance in force .................      --          5,062               --              --    
Unrealized gain on investment securities ............      --          2,163               --          12,495  
Policy reserves .....................................  19,319             --           21,530              --    
Other ...............................................     972             --               --              11  
                                                      -------         ------          -------         -------  
                                                      $20,291         $8,702          $21,530         $44,300  
                                                      =======         ======          =======         =======  
</TABLE>

         In assessing the realization of deferred taxes, management considers
whether it is more likely than not that some portion or all of the deferred tax
assets will be realized. The ultimate realization of deferred tax assets is
dependent on the generation of future taxable income during the periods in
which those temporary differences become deductible. Management considers the
scheduled reversal of deferred tax liabilities, projected future taxable
income and tax planning strategies in making this assessment. Based upon those
considerations, management believes it is more likely than not that the
Company will realize the benefits of these deductible differences as of
December 31, 1996.

         Payments made for income taxes, net of refunds received, during the
years ended December 31, 1996, 1995 and 1994 were $2.8 million, $4.6 million
and $1.4 million, respectively.

         The Company's approximately $5.2 million of "Policyholders' Surplus"
at December 31, 1995 became taxable income to its former parent in conjunction
with the sale of the Company in 1996 and was therefore, extinguished.




<PAGE>   17

         The Company had a current income tax payable, which is included in
"Other liabilities," in the amount of $3 million at December 31, 1996, and $2.3
million at December 31, 1995.

5.       TRANSACTIONS WITH AFFILIATES

         In conjunction with the sale of the Company, Knightsbridge Management
LLC ("Knightsbridge"), an affiliate, accrued transaction fees of $2.5 million,
which were capitalized as costs in excess of net assets acquired.

         The Company received $57.3 million in cash from PLAIC as replacement
for assets distributed to its former parent in conjunction with the sale of the
Company. (See note 2 to Notes to Consolidated Financial Statements.)

         Knightsbridge provides management consulting services to the Company
for an annualized fee of $1 million. For the period from July 24, 1996 through
December 31, 1996, the accompanying financial statements include $.4 million
for these fees. The Company was allocated certain costs from UCFC and its
affiliates under a cost sharing agreement totaling $ - million, $2.1 million,
$4.1 million and $3.3 million, for the periods from July 24, 1996 to December
31, 1996 and January 1, 1996 to July 23, 1996 and years ended December 31, 1995
and 1994, respectively.

         Knightsbridge also provides investment management consulting services
to the Company for a fee based upon the average dollar amount of the related
investments. For the period from July 24, 1996 to December 31, 1996, the Company
incurred $.6 million in such fees.
        
         UC Mortgage, an affiliate, services commercial loans for the Company
for a fee of three-eights of one percent of the principal balances. For the
period from July 24, 1996 to December 31, 1996, the Company paid UC Mortgage $.4
million for mortgage servicing fees. In addition, the Company provides employees
to UC Mortgage and is reimbursed for salary and salary related expenses for
those employees. The total amount of reimbursed employee expenses for the period
from July 24, 1996 to December 31, 1996 was $.3 million. As of December 31, 
1996, 1995 and 1994, UC Lending, a former affiliate, serviced loans owned by 
the Company having aggregate unpaid principal balances of approximately $62.6
million, $338.4 million, and $296.9 million, respectively. The Company paid
servicing fees relative to these loans of approximately $ - million, $.5
million, $.9 million, and $1.1 million for the periods from July 24, 1996 to
December 31, 1996 and January 1, 1996 to July 23, 1996 and the years ended
December 31, 1995 and 1994, respectively.

         The Company has an agreement with UC Lending to purchase qualifying
residential home equity mortgage loans originated or purchased and underwritten
by UC Lending. (See note 10 to Notes to Consolidated Financial Statements.)
These loans are usually held three to six months until resold to UC Lending for
sale by UC Lending in loan securitizations. Also, under an agreement applicable
to the period from January 1, 1996 to July 23, 1996, and the years ended
December 31, 1995 and 1994, UC Lending was obligated to repurchase these home
equity loans previously sold to the Company at the time of foreclosure. At
December 31, 1996 and 1995, $61 million and $166.5 million, respectively, of
home equity loans originated by UC Lending were owned by the Company. During the
periods from July 24, 1996 to December 31, 1996, January 1, 1996 to July 23,
1996 and the years ended December 31, 1995 and 1994, the Company purchased home
equity loans for approximately $75.2 million, $656 million, $1,169 million and
$893 million, respectively, from UC Lending. Sales of these home equity loans to
UC Lending by the Company were $51.4 million, $679.2 million, $1.112 billion and
$932.7 million for the periods from July 24, 1996 to December 31, 1996 and
January 1, 1996 to July 23, 1996 and the years ended December 31, 1995 and 1994,
respectively. No gain or loss was recorded by the Company in these transactions.

         The Company formerly leased home office space to UCFC and other former
affiliates. Rent income attributable to these affiliates was approximately $ -
million and $1 million for the periods from July 24, 1996 to December 31, 1996,
and each of the periods from January 1, 1996 to July 23, 1996 and the years
ended December 31, 1995 and 1994, respectively.

         United Companies Realty & Development Co., Inc. ("UCRD"), a former 
affiliate, managed the home office buildings leased by the Company to UCFC and
other third party tenants under a real estate management contract for the period
from January 1, 1996 to July 23, 1996, and for the years ended December 31, 1995
and 1994. The Company paid approximately $.2 million, $.4 million and $.3
million to UCRD in management fees for the period January 1, 1996 to July 23,
1996, and the years ended December 31, 1995 and 1994, respectively.

         The Company owned at December 31, 1996 and 1995 three subordinated
debentures purchased in May 1993, from UC Lending. Listed below is summarized
information on the subordinated debentures that were issued by UC Lending:

<TABLE>
<CAPTION>
                               Date of         Principal        Interest        Maturity
                Series          Issue           Balance           Rate            Date
         ----------------   ------------       ---------        --------      -------------
                                        (dollars in thousands)
         <S>                <C>                <C>              <C>            <C>
           A-1              May 14, 1993        $  3,000            6.05%      May 20, 1998
           B                May 14, 1993           3,000            6.64%      May 20, 2000
           C                May 14, 1993           4,000            7.18%      May 20, 2003
                                                --------
               Total                            $ 10,000
                                                ========
</TABLE>

         Interest income received from UC Lending with respect to those
subordinated debentures totaled approximately $.33 million in each of the
periods from July 24 to December 31, 1996, and January 1 to July 23, 1996, and
$.67 million in each of the years ended December 31, 1995 and 1994. All
principal is paid upon maturity.

6.       DEFERRED POLICY ACQUISITION COSTS AND PRESENT VALUE OF INSURANCE IN 
         FORCE

         Deferred policy acquisition costs represent commissions, premium taxes
and certain other acquisition expenses, including underwriting and issue costs.
Information relating to these costs is as follows:

<TABLE>
<CAPTION>
                                               Purchase
                                               basis of
                                              accounting       Historical basis of accounting
                                              ----------    --------------------------------------
                                              Period from   Period from
                                               Jul 24 to     Jan 1 to
                                                Dec 31,       Jul 23,     Years ended December 31,
                                              ----------    ----------    ------------------------
                                                 1996          1996          1995          1994
                                              ----------    ----------    ----------    ----------
                                                             (dollars in thousands)
<S>                                           <C>           <C>           <C>           <C>       
Unamortized deferred policy
  acquisition costs at beginning of period..  $     --      $   90,703    $   91,915    $   83,495
Policy acquisition costs deferred:
   Commissions .............................       4,298         4,531        11,283        20,743
   Underwriting and issue costs ............         874           266           664         1,205
Policy acquisition costs amortized .........          (8)       (9,699)      (13,159)      (13,528)
Unrealized investment gain adjustment ......        (977)         --            --            --
                                              ----------    ----------    ----------    ----------
   Unamortized deferred policy
     acquisition costs at end of period ....  $    4,187    $   85,801    $   90,703    $   91,915
                                              ==========    ==========    ==========    ==========
</TABLE>

         The methods used by the Company to value the fixed benefit, life, and
accumulation products purchased are consistent with the valuation methods used
most commonly to value blocks of insurance business. It is also consistent with
the basic methodology generally used to value insurance assets. The method used
by the Company includes identifying the future cash flows from the acquired
business, the risks inherent in realizing those cash flows, the rate of return
the Company believes it must earn in order to accept the risks inherent in
realizing the cash flows, and determining the value of the insurance asset by
discounting the expected future cash flows by the discount rate the Company
requires.





<PAGE>   18

         The discount rate used to determine such values is the rate of return
required in order to invest in the business being acquired. In selecting the
rate of return, the Company considered the magnitude of the risks associated
with actuarial factors described in the following paragraph, cost of capital
available to the Company to fund the acquisition, compatibility with other
Company activities that may favorably affect future profits, and the complexity
of the acquired Company.

         Expected future cash flows used in determining such values are based
on actuarial determination of future premium collection, mortality, surrenders,
operating expenses and yields on assets held to back policy liabilities as well
as other factors. Variances from original projections, whether positive or
negative, are included in income as they occur. To the extent that these
variances indicate that future cash flows will differ from those included in
the original scheduled amortization of the value of the insurance in force,
current and future amortization may be adjusted. Recoverability of the value of
insurance in force is evaluated annually and appropriate adjustments are then
determined and reflected in the financial statements for the applicable period.


         Information related to the present value of insurance in force is as
follows:

<TABLE>
<CAPTION>
                                                Purchase
                                                basis of
                                               accounting
                                               ----------
                                              Period from
                                               Jul 24 to
                                                Dec 31,
                                               ----------
                                                  1996
                                               ----------
                                         (dollars in thousands)
<S>                                            <C>       
Balance at the beginning of the period .....   $       --
Addition due to acquisition ................       69,077
Accretion of interest ......................        1,633
Amortization ...............................       (6,693)
Unrealized investment gain adjustment ......       (9,086)
                                               ----------
Balance at end of period ...................   $   54,931
                                               ==========
</TABLE>

         Expected gross amortization, based upon current assumptions and
accretion of interest at a policy or contract rates ranging from 5.36% to 5.43%
for the next five years of the present value of insurance in force is as
follows:

<TABLE>
<CAPTION>
                      Beginning            Gross           Accretion          Net
                       Balance          Amortization      of Interest     Amortization
- -------------------------------------------------------------------------------------------
                                                                     (dollars in thousands)
<S>                    <C>               <C>                <C>             <C>       
1997                   $54,931           $13,287            $3,451          $9,836
1998                    45,095            11,386             2,941           8,445
1999                    36,650            10,058             2,465           7,593
2000                    29,057             8,546             2,044           6,502
2001                    22,555             7,082             1,696           5,386
</TABLE>

7.       RETIREMENT AND PROFIT SHARING PLANS

         Eligible employees may elect to participate in PennCorp's defined
contribution 401(K) retirement plan. Contributions to the Plan are made
pursuant to salary deferral elections by participants in an amount equal to 1%
to 15% of their annual compensation. In addition, the Company makes matching
contributions in an amount equal to 50% of each participant's salary deferral
to a maximum of 3% of annual compensation. The defined contribution plan also
provides for a discretionary employer profit sharing contribution, which is
determined annually by the Board of Directors for the succeeding plan year.
Profit sharing contributions are credited to participant's accounts on the
basis of their respective compensation in accordance with a formula that
provides a higher percentage contribution for compensation in excess of the
federal Social Security wage base. Salary deferral contribution accounts are at
all times fully vested, while matching contribution accounts vest ratably from
one to two years of service, and profit sharing contribution accounts vest
ratably from one to five years of service. All participant accounts are fully
vested at death, disability or attainment of age 65. Payment of vested benefits
under the defined contribution plan may be elected by a participant in a
variety of forms of payment. The Company's funding policy is to contribute
annually an amount that can be deducted for federal income tax 



<PAGE>   19

purposes. Expenses related to this plan for the period from July 24, 1996, to
December 31, 1996, was $78,000 compared to costs associated with employee
benefit plans of the Company's former parent of $184,600, $414,000 and $327,500
for the period from January 1, 1996, through July 23, 1996, and the years ended
December 31, 1995 and 1994, respectively.

8.       STATUTORY ACCOUNTING

         Accounting records of the Company are also maintained in accordance
with practices prescribed or authorized by insurance regulatory authorities.
Prescribed statutory accounting principles 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 Company's
capital and surplus pursuant to the statutory accounting basis as of December
31, 1996 and 1995, was $103.1 million and $99.9 million, respectively. On a
statutory accounting basis, net gain from operations for the years ended
December 31, 1996, 1995 and 1994, was $10.1 million, $12.8 million and $9.7
million, respectively. Net income on a statutory accounting basis, which
includes realized capital gains and losses, was $6.8 million, $10 million and
$5.8 million for the years ended December 31, 1996, 1995 and 1994,
respectively.

                Under the current statutory requirements in Louisiana, the
Company has the capacity to pay dividends of $9.4 million in 1997.
Extraordinary dividends, with a statutory value of $62.6 million, consisting of
real estate, an investment in a limited partnership and $10 million cash, were
distributed to the Company's former parent immediately prior to the closing of
the sale of the Company. Immediately after the closing, PLAIC contributed $57.3
million cash to the Company as a replacement for the distributed assets. (See
note 2 to Notes to Consolidated Financial Statements.) No dividends were paid
during 1994 or 1995. As part of its July 1996 approval of PLAIC's acquisition
of the Company, the Louisiana Insurance Commissioner approved a dividend plan
for the Company pursuant to which the Company may pay a specified amount of
dividends for each of the five years following the acquisition, beginning in
1997, amounting to the lesser of the pro forma dividend amounts in such plan or
the actual earnings of the Company, and conditioned on the Company's
maintaining a risk-based capital of at least 300 percent of the Authorized
Control Level.


         The Company received written approval from the Louisiana Department of
Insurance to invest in first lien residential mortgage loans originated by UCLC
on a short-term basis without recording the assignment of the mortgage loans to
the Company, which differs from prescribed statutory accounting practices.
Statutory accounting practices prescribed by the State of Louisiana require
that investments in mortgage loans be secured by unrestricted first liens on
the underlying property. As of December 31, 1996, statutory surplus was
increased by approximately $6.3 million as a result of this permitted practice.

9.       DISCLOSURE ABOUT FINANCIAL INSTRUMENTS

                The carrying value and fair value of the Company's financial
assets and liabilities were as follows:

<TABLE>
<CAPTION>
                                                  December 31, 1996         December 31, 1995
                                               -----------------------   -----------------------
                                                   Purchase basis            Historical basis
                                                   of accounting              of accounting
                                               -----------------------   -----------------------
                                               Carrying       Fair        Carrying       Fair
                                                 Value        Value        Value         Value
                                               ----------   ----------   ----------   ----------
                                                          (dollars in thousands)
<S>                                            <C>          <C>          <C>          <C>       
Financial assets:
  Investments:
     Fixed maturity securities:
       Available for sale ..................   $1,144,165   $1,144,165   $1,140,160   $1,140,160
       Held to maturity ....................       48,473       50,902       60,919       59,330
     Mortgage loans on real estate .........      235,981      235,981      336,269      335,157
     Investment real estate ................         --           --         32,423       38,978
     Policy loans ..........................       21,536       21,536       20,291       20,291
     Investment in limited partnership .....        5,704        5,704       25,594       25,594

     Short-term investments ................          467          467       22,804       22,804
     Other invested assets .................        1,491        1,491        3,263        3,263
     Cash ..................................       14,487       14,487        3,028        3,028
  Financial liabilities:
     Annuity reserves ......................    1,330,100    1,271,346    1,417,803    1,350,626
     Repurchase agreements .................         --           --         40,857       40,857
</TABLE>



<PAGE>   20
         The above values do not reflect any premium or discount from offering
for sale at one time the Company's entire holdings of a particular financial
instrument. Fair value estimates are made at a specific point in time based on
relevant market information, if available. Because no market exists for certain
of the Company's financial instruments, fair value estimates for these assets
and liabilities were based on subjective estimates of market conditions and
perceived risks of the financial instruments. Fair value estimates were also
based on judgments regarding future loss and prepayment experience and were
influenced by the Company's historical information.

         The following methods and assumptions were used to estimate the fair
value of the Company's financial instruments.

         Fixed Maturity and Equity Securities. The estimated fair value for the
Company's investment portfolio was generally determined from quoted market
prices for publicly traded securities. Certain of the securities owned by the
Company may trade infrequently or not at all; therefore, fair value for these
securities was determined by management by evaluating the relationship between
quoted market values and carrying value and assigning a liquidity factor to
this segment of the investment portfolio.

         Mortgage Loans on Real Estate. The fair value of the Company's loan
portfolio was determined by segregating the portfolio by type of loan and
further by its performing and non-performing components. Performing loans were
further segregated based on the due date of their payments, an analysis of
credit risk by category was performed and a matrix of pricing by category was
developed. The fair value of delinquent loans was estimated by the Company's
using estimated recoveries on defaulted loans.

         Investment Real Estate.  The fair value of the Company's investment 
real estate was based upon independent appraisals of the properties.

         Policy Loans. Policy loans are generally settled at the loan amount
plus accrued interest; therefore, the carrying value of these assets is a
reasonable estimate of their fair values.

         Other Invested Assets.  The fair value of the Company's investment in 
other invested assets approximates their carrying value.

         Short-term Investments. The carrying amount of short-term investments
approximates their fair values because these assets generally mature in 90 days
or less and do not present any significant credit concerns.

         Investment in Limited Partnerships.  The fair value of the Company's 
investment in limited partnerships approximated their carrying value.

         Annuity Reserves. The Company's annuity contracts generally do not
have a defined maturity and are considered as deposits under SFAS No. 97. SFAS 
No. 107 states that the fair value to be disclosed for deposit liabilities 
with no defined maturities is the amount payable on demand at the reporting 
date. Accordingly, the Company has estimated the fair value of its annuity 
reserves as the cash surrender value of these contracts.

         Repurchase Agreements. The repurchase agreements mature in less than
60 days; therefore, the carrying value of the repurchase agreements is
considered to be a reasonable estimate of fair value.

10.      COMMITMENTS AND CONTINGENCIES

         The Company is obligated under operating leases, including office
space, computer equipment and automobiles. Rent expense was $.6 million, $.7
million, and $.5 million in 1996, 1995 and 1994 respectively.

         Minimum annual commitments under noncancellable operating leases are
as follows (in thousands of dollars):


<TABLE>
<S>                                       <C>    
1997                                      $   553
1998                                          533
1999                                           44
                                          -------
   Total minimum payments required        $ 1,130
                                          =======
</TABLE>



<PAGE>   21


         In connection with the sale of the Company, the Company entered into
an agreement with UC Financial which will provide for the Company's purchase of
up to $300 million, at any one time outstanding, of first mortgage residential
loans originated by UC Financial. The agreement provides that UC Financial will
have the right for a limited time to repurchase certain loans which are
eligible for securitization by UC Financial. The agreement also has a sublimit
of $150 million for loans that are not eligible for securitization by UC
Financial.

         In conjunction with the sale of the Company, and in accordance with
past practices, historical basis deferred acquisition cost assumptions were
adjusted to reflect actual experience to July 24, 1996, the acquisition date.
This adjustment resulted in a $2.9 million increase in amortization of deferred
acquisition costs associated with certain annuity plans, primarily as a result
of revised surrender estimates. As a result of the purchase price adjustment
provision contained in the Agreement, and the adjustment noted immediately
above, the final aggregate purchase price paid for the Company is yet to be
determined, although UC Life does not expect the final aggregate purchase price
to vary materially from estimates utilized in the preparation of these
financial statements.

         The Company is subject to various litigation arising during the
ordinary course of business. While the outcome of such litigation cannot be
predicted with certainty, management does not expect the resolution of these
matters to have a material adverse effect on the financial condition or results
of operations of the Company.

11.      QUARTERLY FINANCIAL DATA (UNAUDITED)

         Summarized quarterly financial data is as follows:

<TABLE>
<CAPTION>
                                                    Historical basis                   Purchase basis
                                                     of accounting                      of accounting
                                         ------------------------------------    -----------------------
                                           Three        Three       Period         Period      Three 
                                           Months       Months        from          from       Months 
                                           Ended        Ended       Jul 1 to      Jul 24 to     Ended
                                           Mar 31       Jun 30      July 23,       Sep 30,      Dec 31,
                                         ----------   ----------   ----------    ----------   ----------
                                                           (dollars in thousands)
<S>                                      <C>          <C>          <C>           <C>          <C>       
1996:
   Total revenues ....................   $   32,216   $   31,239   $    6,579    $   23,820   $   32,218
   Income (loss) from operations
     before income taxes .............        2,661        2,516       (2,996)        4,095        5,609
   Net income (loss) .................        1,730        1,622       (1,940)        2,569        3,507
</TABLE>

<TABLE>
<CAPTION>
                                                                Historical basis of accounting
                                                       -------------------------------------------------
                                                                       Three Months Ended
                                                       -------------------------------------------------
                                                         Mar 31       Jun 30       Sep 30       Dec 31
                                                       ----------   ----------   ----------   ----------
                                                                    (dollars in thousands)
<S>                                                    <C>          <C>          <C>          <C>       
1995:
   Total revenues ..................................   $   33,151   $   35,146   $   32,874   $   31,379
   Income from operations
    before income taxes ............................        3,170        4,563        2,671        1,696
   Net income ......................................        2,266        2,963        1,732        1,074
</TABLE>



<PAGE>   22



                                                                     SCHEDULE I

             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                             SUMMARY OF INVESTMENTS


<TABLE>
<CAPTION>
                                                                                                   Amount Shown
                       Type of Investment                               Cost           Value     on Balance Sheet
- ------------------------------------------------------------------   ------------   ------------ -----------------
                                                                               (dollars in thousands)
<S>                                                                  <C>            <C>            <C>         
Fixed maturity securities available for sale:
  U.S. Government and agencies and authorities ...................   $    644,795   $    655,077   $    655,077
  Municipal ......................................................          5,434          5,387          5,387
  Foreign ........................................................         10,920         11,105         11,105
  Public utilities ...............................................         12,695         12,852         12,852
  All other corporate bonds ......................................        454,006        459,744        459,744
                                                                     ------------   ------------   ------------
          Total fixed maturity securities available for sale .....      1,127,850      1,144,165      1,144,165
                                                                     ------------   ------------   ------------
Fixed maturity securities held to maturity:
  All other corporate bonds ......................................         48,473         50,902         48,473
                                                                     ------------   ------------   ------------
          Total fixed maturity securities ........................      1,176,323      1,195,067      1,192,638
                                                                     ------------   ------------   ------------
Mortgage loans on real estate ....................................        235,981         XXXXXX        235,981
Policy loans .....................................................         21,536         XXXXXX         21,536
Investment in limited partnerships ...............................          5,704         XXXXXX          5,704
Short-term investments ...........................................            467         XXXXXX            467
Other long-term investments ......................................          1,491         XXXXXX          1,491
                                                                     ------------                  ------------
          Total investments ......................................   $  1,441,502                  $  1,457,817
                                                                     ============                  ============
</TABLE>






<PAGE>   23



                                                                   SCHEDULE III

             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                      SUPPLEMENTARY INSURANCE INFORMATION




<TABLE>
<CAPTION>
          COLUMN A                  COLUMN B     COLUMN C      COLUMN D      COLUMN F      COLUMN G       COLUMN H   COLUMN I & J
- -------------------------------   -----------   -----------   -----------   -----------   -----------   ----------- ----------------
                                                                                                                   Deferred Policy
                                                                                                                   Acquisition Cost
                                    Deferred                                                                         Amortization
                                    Policy                                                   Net        Benefits,        and
                                  Acquisition  Future Policy   Unearned      Premium      Investment     Claims     Other Operating
                                      Costs     Benefits(1)    Premiums     Revenues(3)     Income     Losses, Etc.     Expenses
                                  -----------   -----------   -----------   -----------   -----------   ----------- ---------------
                                                                        (dollars in thousands)
<S>                               <C>           <C>           <C>           <C>           <C>           <C>           <C>         
PURCHASE BASIS OF ACCOUNTING:
Period from July 24 through
   December 31, 1996              $     4,187   $ 1,441,307   $       275   $     3,483   $    50,041   $     3,836   $      4,741
HISTORICAL BASIS OF ACCOUNTING:
Period from January 1 through
   July 23, 1996                  $    85,801   $ 1,463,230   $     1,074   $     3,732   $    66,421   $     5,967   $     19,452
Year ended December 31, 1995      $    90,703   $ 1,529,012   $     1,793   $     8,508   $   125,591   $     9,930   $     29,485
Year ended December 31, 1994      $    91,915   $ 1,542,474   $     4,491   $    11,373   $   117,105   $    12,654   $     28,868
</TABLE>


NOTES:

(1)  Column C includes accumulated fund values on annuity and interest
     sensitive products.

(2)  Column E is omitted as amounts are not material and are included with
     Column C.

(3)  Column F excludes premiums on annuity and interest sensitive products
     which are accounted for as deposits.




<PAGE>   24



                                                                    SCHEDULE IV

             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                                  REINSURANCE


<TABLE>
<CAPTION>
               COLUMN A                     COLUMN B      COLUMN C     COLUMN D     COLUMN E        COLUMN F
- ----------------------------------------   ----------    ----------   ----------   ----------     --------------
                                                                                                    Percentage
                                                          Ceded to     Assumed                      of Amount
                                             Direct        Other      From Other     Net           Assumed to
                                             Amount      Companies    Companies      Amount        Net Amount
                                           ----------    ----------   ----------   ----------     --------------
                                                                (dollars in thousands)
<S>                                        <C>          <C>           <C>          <C>                <C>  
Period from July 24, 1996 to
December 31, 1996
   Life insurance in force 
      at end of period .................   $  468,284   $  131,816    $  891,694   $1,228,162         72.6%
                                           ==========   ==========    ==========   ==========
   Premiums
     Life insurance ....................   $    2,496   $      481    $    1,214   $    3,229         37.6
     Accident and health insurance .....          208          (46)         --            254         --
                                           ----------   ----------    ----------   ----------
          Total premiums ...............   $    2,704   $      435    $    1,214   $    3,483         34.9
                                           ==========   ==========    ==========   ==========
Period from January 1, 1996 to
July 23, 1996
   Life insurance in force 
      at end of period .................   $  498,662   $  141,816    $  992,672   $1,350,148         73.5
                                           ==========   ==========    ==========   ==========
   Premiums
     Life insurance ....................   $    2,719   $      341    $      877   $    3,255         26.9
     Accident and health insurance .....          429          (48)         --            477         --
                                           ----------   ----------    ----------   ----------
                                           $    3,148   $      293    $      877   $    3,732         23.5
                                           ==========   ==========    ==========   ==========
Years ended December 31, 1995
  Life insurance in force 
      at end of period ..................   $  554,131   $  149,080    $  992,979   $1,398,030         71.0
                                           ==========   ==========    ==========   ==========
  Premiums
     Life insurance ....................   $    6,016   $    1,625    $    2,588   $    6,979         37.1
     Accident and health insurance .....        1,643          115             1        1,529         --
                                           ----------   ----------    ----------   ----------
          Total premiums ...............   $    7,659   $    1,740    $    2,589   $    8,508         30.4
                                           ==========   ==========    ==========   ==========
Years ended December 31, 1994
  Life insurance in force 
      at end of period .................   $  709,883   $  177,585    $1,106,148   $1,638,446         67.5
                                           ==========   ==========    ==========   ==========
  Premiums
     Life insurance ....................   $    7,467   $    1,931    $    2,959   $    8,495         34.8
     Accident and health insurance .....        3,070          199             7        2,878          0.2
                                           ----------   ----------    ----------   ----------
          Total premiums ...............   $   10,537   $    2,130    $    2,966   $   11,373         26.1
                                           ==========   ==========    ==========   ==========
</TABLE>




<PAGE>   25



                                                                     SCHEDULE V

             UNITED COMPANIES LIFE INSURANCE COMPANY AND SUBSIDIARY

                       VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>
                                                             COLUMN C            COLUMN D
               COLUMN A                     COLUMN B         ADDITIONS         DEDUCTIONS(2)  COLUMN E(3)
- -----------------------------------------  ---------  ----------------------   -------------  -----------
                                                       Charged
                                           Balance at  to Costs      Charged                  Balance at
                                           Beginning     and        to Other                    End
                                           of Period   Expenses    Accounts(1)                of Period
                                           ---------   ---------   -----------   ---------    ---------
                                                           (dollars in thousands)
<S>                                        <C>         <C>        <C>            <C>          <C>      
Purchase basis of accounting:
- -----------------------------
Period from July 24, 1996 to 
  December 31, 1996
  Allowance for loan losses ............   $  12,661   $    --     $    --       $     716    $  11,945
  Allowance for real estate losses .....         --         --          --            --          --
  Allowance for bond losses ............         189        --          --            --            189
  Unearned loan charges ................         284        --          --              18          266
                                           ---------   ---------   ---------     ---------    ---------
           Total .......................   $  13,134   $    --     $    --       $     734    $  12,400
                                           =========   =========   =========     =========    =========

Historical basis of accounting:
- -----------------------------
Period from January 1, 1996 to
  July 23, 1996
  Allowance for loan losses ............   $   2,117   $     478   $    --       $     771    $   1,824
  Allowance for real estate losses .....       3,987      (1,098)       --           2,889         --
  Allowance for bond losses ............         666         884        --           1,361          189
  Unearned loan charges ................         301        --          --              17          284
                                           ---------   ---------   ---------     ---------    ---------
           Total .......................   $   7,071   $     264   $    --       $   5,038    $   2,297
                                           =========   =========   =========     =========    =========

Year ended December 31, 1995
  Allowance for loan losses ............   $   1,778   $     533   $    --       $     194    $   2,117
  Allowance for real estate losses .....       5,120       1,505        --           2,638        3,987
  Allowance for bond losses ............         317       2,013        --           1,664          666
  Unearned loan charges ................         419        --          --             118          301
                                           ---------   ---------   ---------     ---------    ---------
          Total ........................   $   7,634   $   4,051   $    --       $   4,614    $   7,071
                                           =========   =========   =========     =========    =========
December 31, 1994
  Allowance for loan losses ............   $   2,639   $     649   $    --       $   1,510    $   1,778
  Allowance for real estate losses .....       4,473       2,561        --           1,914        5,120
  Allowance for bond losses ............       1,515       1,849        --           3,047          317
  Unearned loan charges ................         592        --          --             173          419
                                           ---------   ---------   ---------     ---------    ---------
          Total ........................   $   9,219   $   5,059   $    --       $   6,644    $   7,634
                                           =========   =========   =========     =========    =========
</TABLE>

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

NOTES:

(1)  Represents the approximate amount of unearned loan charges on installment
     loans originated during the period.

(2)  Represents loans and bonds charged off and loan charges earned during the
     period.

(3)  All of the above are deducted in the balance sheet from the asset to which
     they apply.




<PAGE>   26







                                                                   EXHIBIT 23.1


INDEPENDENT AUDITORS' CONSENT

The Board of Directors and Stockholder
United Companies Life Insurance Company:

We consent to incorporation by reference in the registration statements (Nos.
33-91362 and 33-05778) on Form N-4 of United Companies Life Insurance Company
of our report dated February 28, 1997, relating to the consolidated balance
sheets of United Companies Life Insurance Company and subsidiary as of December
31, 1996, and the related consolidated statements of operations, cash flows,
and stockholder's equity for the periods from July 24, 1996 to December 31,
1996, and from January 1, 1996 to July 23, 1996, and all related schedules,
which report appears in the December 31, 1996 annual report on Form 10-K of
United Companies Life Insurance Company.


KPMG PEAT MARWICK LLP

Baton Rouge, Louisiana
March 28, 1997






<PAGE>   27
                                                                    EXHIBIT 23.2



INDEPENDENT AUDITORS' CONSENT

We consent to the incorporation by reference of our opinion dated February 29,
1996 appearing in this Annual Report on Form 10-K of United Companies Life
Insurance Company in the following:  Registration Statement Numbers 33-91362
and 33-05778 on Form N-4, pertaining to United Companies Life Insurance
Company's variable annuity separate account, United Companies Separate Account
One.


/s/ DELOITTE & TOUCHE LLP

Baton Rouge, Louisiana
March 28, 1997



                                   PART  C
                              OTHER INFORMATION


ITEM  24.    FINANCIAL  STATEMENTS  AND  EXHIBITS

A.    FINANCIAL  STATEMENTS

The  following  financial  statements  of the Separate Account are included in
Part  B:

     1.    Independent  Auditor's  Report.

     2.    Statement  of  Assets  and  Liabilities  as  of  December 31, 1996.

     3.    Statement  of  Operations  for  the  Year  Ended December 31, 1996.

     4.    Statements  of  Changes  in  Net Assets for the Year Ended December
           31,  1996  and  Period  from  November 28, 1995 to December 31, 1995.

     5.    Notes  to  Financial  Statements  -  December  31,  1996.

The  following  financial  statements  of  the Company are included in Part B:

     1.    Independent  Auditors'  Report  -  KPMG  Peat  Marwick  LLP
           Independent  Auditors'  Report  -  Deloitte  &  Touche  LLP

     2.    Consolidated  Balance  Sheets  -  December  31,  1996  and  1995.

     3.    Consolidated  Statements  of  Operations - Years Ended December 31,
           1996,  1995  and  1994.

     4.    Consolidated  Statements  of  Cash Flows - Years Ended December 31,
           1996,  1995  and  1994.

     5.    Consolidated  Statements  of  Stockholder's  Equity.

     6.    Notes  to  Consolidated  Financial  Statements  for the Years Ended
           December  31,  1996,  1995  and  1994.

     7.    Financial  Statement  Schedules.

B.          EXHIBITS

     1.    Resolution  of  Board  of  Directors of the Company authorizing the
           establishment  of  the  Separate  Account.*

     2.    Not  Applicable.

     3.    Form  of  Principal  Underwriters  Agreement.*

     4.    (i)   Individual  Fixed and Variable Deferred Annuity Contract.*
           (ii)  Allocated  Fixed  and  Variable  Group  Annuity  Contract.*
           (iii) Allocated  Fixed  and  Variable  Group  Annuity  Certificate.*
           (iv)  Death  Benefit  Endorsement.*

     5.    Application  Form.*

     6.    (i)   Copy  of  Articles  of  Incorporation  of  the  Company.*
           (ii)  Copy  of  the  Bylaws  of  the  Company.*

     7.    Not  Applicable.

     8.    Form  of  Fund Participation Agreements (to be filed by amendment).

     9.    Opinion  and  Consent  of  Counsel.

    10.    Consents  of  Independent  Auditors.

    11.    Not  Applicable.

    12.    Not  Applicable.

    13.    Calculation  of  Performance  Information.

    14.    Not  Applicable.

    15.    Company  Organizational  Chart.

    27.    Not  Applicable.

     *    Incorporated by reference to Registrant's Post-Effective Amendment
           No.  2  as  electronically  filed  on  February  28,  1997.

ITEM  25.    DIRECTORS  AND  OFFICERS  OF  THE  DEPOSITOR

The  following  are  the  Executive  Officers  and  Directors  of the Company:

<TABLE>
<CAPTION>
<S>                         <C>
Name and Principal          Position and Offices
  Business Address*         with Depositor
- --------------------------  ----------------------------------------------

C. Paul Patsis              Chief Executive Officer, President and
                            Director

James Woodruff Lillie, Jr.  Secretary

Scott D. Silverman          Director

Kitty S. Kennedy            Executive Vice President, Chief Actuary,
                            Chief Administrative Officer and Director

John H. Lancaster           Director, Executive Vice President and Chief
                            Marketing Officer

Michael J. Prager           Director

James P. McDermott          Director

R. Andrew Davidson, III     Treasurer, Senior Vice President (Investments)

Jo Anna Cotaya              Senior Vice President, Commercial Real
                            Estate Group

Francis G. Miller           Senior Vice President, Information Services

Donald M. Woodard           Senior Vice President and Controller

Joel S. Kaplan              Executive Vice President - Financial & Legal
                            Development
<FN>

*   The Principal business address for all officers and directors listed above
is  III  United  Plaza,  8545  United  Plaza  Blvd.,  Baton  Rouge,  Louisiana
70809-2264.
</TABLE>



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

The  Company  organizational  chart  is  included  as  Exhibit  15.

ITEM  27.    NUMBER  OF  CONTRACT  OWNERS

As  of February 24, 1997, there were 243 Non-Qualified Contract Owners and 240
Qualified  Contract  Owners.

ITEM  28.    INDEMNIFICATION

The  Bylaws  (Article  VII)  of  the  Company  provide,  in  part,  that:

This  company  may indemnify any person who was or is a party or is threatened
to be made a party to any action, suit or proceeding, whether civil, criminal,
administrative  or  investigative  (including any action by or in the right of
the  corporation) by reason of the fact that he is or was a director, officer,
employee  or  agent of the company, or is or was serving at the request of the
company as a director, officer, employee or agent of another business, foreign
or  non-profit  corporation,  partnership,  joint venture or other enterprise,
against  expenses  (including  attorneys'  fees), judgments, fines and amounts
paid  in  settlement  actually  and reasonably incurred in connection with the
defense  or  settlement of such action and no indemnification shall be made in
respect  of any claim, issue or matter as to which such person shall have been
adjudged  to  be liable for negligence or misconduct in the performance of his
duty  to  the corporation unless, and only to the extent, that the court shall
determine upon application that, despite the adjudication of liability that in
view  of  all  the  circumstances  of  the  case,  he is fairly and reasonably
entitled  to  indemnity  plus such expenses which the court shall deem proper.
The  termination  of  any  action,  suit  or  proceeding  by  judgment, order,
settlement,  conviction  or  upon a plea of nolo contendere or its equivalent,
shall not, of itself, create a presumption that the person did not act in good
faith  and in a manner in which he reasonably believed to be in or not opposed
to  the best interest of the Company, and, with respect to any criminal action
or  proceeding, had reasonable cause to believe that his conduct was unlawful.

Insofar  as  indemnification for liability arising under the Securities Act of
1933  may  be  permitted  directors and officers or controlling persons of the
Company  pursuant to the foregoing, or otherwise, the Company 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,
therefore,  unenforceable.  In  the  event  that  a  claim for indemnification
against  such  liabilities  (other than the payment by the Company of expenses
incurred  or  paid by a director, officer or controlling person of the Company
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 Company 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  UNDERWRITERS

(a)      Not  Applicable.

United Variable Services, Inc. is the principal underwriter for the Contracts.
The  following  persons  are  the  officers  and  directors of United Variable
Services, Inc. The principal business address for each officer and director of
United  Variable  Services, Inc. is III United Plaza, 8545 United Plaza Blvd.,
Baton  Rouge,  LA  70809-2264.

<TABLE>
<CAPTION>
<C>  <S>                   <C>
(b)  Name and Principal    Positions and Offices
      Business Address     with Underwriter
     --------------------  --------------------------------------

     C. Paul Patsis        President, Chief Executive Officer and
                           Director

     Theresa T. Cockerham  Director

     Mary Lynn Leach       Secretary, Treasurer and Director

     Joel S. Kaplan        Executive Vice President, Financial
                           and Legal Services
</TABLE>



(c)      Not  Applicable.

ITEM  30.    LOCATION  OF  ACCOUNTS  AND  RECORDS

Donald  M. Woodard, Senior Vice President and Controller, whose address is III
United  Plaza,  8545  United  Plaza  Blvd., Baton Rouge, Louisiana 70809-2264,
maintains  physical  possession  of  the  accounts,  books or documents of the
Separate  Account required to be maintained by Section 31(a) of the Investment
Company  Act  of  1940  and  the  rules  promulgated  thereunder.

ITEM  31.      MANAGEMENT  SERVICES

Not  Applicable.

ITEM  32.      UNDERTAKINGS

     a.  Registrant  hereby  undertakes  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  (16)  months  old  for  so long as payment under the variable annuity
contracts  may  be  accepted.

     b.  Registrant  hereby  undertakes  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
postcard  or  similar  written  communication  affixed  to  or included in the
Prospectus that the applicant can remove to send for a Statement of Additional
Information.

     c.  Registrant  hereby  undertakes to deliver any Statement of Additional
Information  and  any  financial statement required to be made available under
this  Form  promptly  upon  written  or  oral  request.

     d.  United Life & Annuity Insurance Company ("Company") hereby represents
that  the  fees  and  charges  deducted  under  the Contracts described in the
Prospectus,  in  the  aggregate,  are  reasonable  in relation to the services
rendered,  the  expenses  to be incurred and the risks assumed by the Company.

                                REPRESENTATIONS

The  Company  hereby  represents  that  it  is relying upon a No-Action Letter
issued  to  the  American  Council  of  Life Insurance dated November 28, 1988
(Commission ref. IP-6-88) and that the following provisions have been complied
with:

     1.  Include  appropriate disclosure regarding the redemption restrictions
imposed  by  Section  403(b)(11) in each registration statement, including the
prospectus,  used  in  connection  with  the  offer  of  the  contract;

     2.  Include  appropriate disclosure regarding the redemption restrictions
imposed  by Section 403(b)(11) in any sales literature used in connection with
the  offer  of  the  contract;

     3.  Instruct  sales  representatives who solicit participants to purchase
the  contract  specifically  to  bring  the redemption restrictions imposed by
Section  403(b)(11)  to  the  attention  of  the  potential  participants;

     4.  Obtain  from  each  plan  participant  who purchases a Section 403(b)
annuity contract, prior to or at the time of such purchase, a signed statement
acknowledging  the  participant's  understanding  of  (1)  the restrictions on
redemption  imposed  by  Section  403(b)(11),  and  (2)  other  investment
alternatives  available  under  the  employer's  Section 403(b) arrangement to
which  the  participant  may  elect  to  transfer  his  contract  value.


                                  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 Registration Statement and has
caused  this Registration Statement to be signed on its behalf, in the City of
Baton  Rouge,  and  State  of  Louisiana  on  this  21st  day  of April, 1997.

<TABLE>
<CAPTION>
<S>                              <C>
                                 UNITED COMPANIES SEPARATE ACCOUNT ONE
                                 ---------------------------------------
                                 Registrant

                            By:  UNITED LIFE & ANNUITY INSURANCE COMPANY
                                 ---------------------------------------


                            By:  /S/ C. PAUL PATSIS
                                 ---------------------------------------
                                 Mr. C. Paul Patsis
                                 President and Chief Executive Officer


                            By:  UNITED LIFE & ANNUITY INSURANCE COMPANY
                                 ---------------------------------------
                                 Depositor


                            By:  /S/ C. PAUL PATSIS
                                 ---------------------------------------
                                 Mr. C. Paul Patsis
                                 President and Chief Executive Officer
</TABLE>




As  required  by  the  Securities Act of 1933, this Registration Statement has
been  signed  by  the  following  persons  in  the capacities and on the dates
indicated.


<TABLE>
<CAPTION>
<S>                          <C>                            <C>
SIGNATURE                    TITLE                          DATE

                             Director, President and
/S/ C. PAUL PATSIS           Chief Executive Officer        4/21/97
- ---------------------------                                 -------
C. Paul Patsis



                             Director, Executive Vice
/S/ KITTY S. KENNEDY         President, Chief Administra-   4/21/97
- ---------------------------                                 -------
Kitty S. Kennedy             tive Officer, & Chief Actuary

                             Director, Executive Vice
/S/ JOHN H. LANCASTER        President, & Chief Marketing   4/21/97
- ---------------------------                                 -------
John H. Lancaster            Officer


/S/ SCOTT D. SILVERMAN       Director                       4/21/97
- ---------------------------                                 -------
Scott D. Silverman


/S/ JAMES P. MCDERMOTT       Director                       4/21/97
- ---------------------------                                 -------
James P. McDermott

                             Treasurer, Chief Investment
/S/ R. ANDREW DAVIDSON, III  Officer, Senior Vice           4/21/97
- ---------------------------                                 -------
R. Andrew Davidson, III      President


/S/ MICHAEL J. PRAGER        Director                       4/21/97
- ---------------------------                                 -------
Michael J. Prager
</TABLE>










                                   EXHIBITS

                                      TO

                   POST-EFFECTIVE  AMENDMENT  NO.  3  TO  FORM  N-4

                                     FOR

                    UNITED  COMPANIES  SEPARATE  ACCOUNT  ONE

                   UNITED  LIFE  &  ANNUITY  INSURANCE  COMPANY



                               INDEX TO EXHIBITS


ITEM  NO.                                                                 PAGE

EX-99.B9.    Opinion  and  Consent  of  Counsel.

EX-99.B10.  Consents  of  Independent  Auditors.

EX-99.B13.  Calculation  of  Performance  Information.

EX-99.B15.  Company  Organizational  Chart.

Blazzard, Grodd & Hasenauer, P.C.
943 Post Road East
Westport, CT 06880
(203) 226-7866

April 29, 1997

Board of Directors
United Life & Annuity
   Insurance Company
III United Plaza
8545 United Plaza Boulevard
Baton Rouge, LA 70809

RE:  Opinion of Counsel - United Companies Separate Account One

Gentlemen:

You  have  requested our Opinion of Counsel in connection with the 
filing with the Securities and Exchange Commission of a Post-Effective 
Amendment to a Registration Statement on Form N-4 for the Individual 
and Group Fixed and Variable  Deferred  Annuity Contracts and 
Certificates (collectively, the "Contracts") to  be issued by United 
Life & Annuity Insurance  Company and  its separate account, United 
Companies Separate Account One.

We  have  made  such examination of the law and have examined such records and
documents as in our judgment are necessary or appropriate to enable us to
render the opinions expressed below.

We are of the following opinions:

     1.  United Companies Separate Account One is a Unit Investment Trust as
that term is defined in Section 4(2) of the Investment Company Act of 1940
(the "Act"), and is currently registered with the Securities and Exchange
Commission, pursuant to Section 8(a) of the Act.

     2.  Upon the acceptance of purchase payments made by an Owner or
Certificate Holder pursuant to a Contract issued in accordance with the 
Prospectus contained in the Registration Statement and upon compliance 
with applicable law, such an Owner or Certificate Holder will  have  a  
legally-issued, fully paid, non-assessable contractual interest
under such Contract.

You may use this opinion letter, or a copy thereof, as an exhibit to the
Registration Statement.

We consent to  the  references to our Firm under the caption "Legal 
Opinions" contained in the Statement of Additional 
Information which forms a part of the Registration Statement.

Sincerely,

BLAZZARD, GRODD & HASENAUER, P.C.


By: /S/ LYNN KORMAN STONE
    _____________________________________
   Lynn Korman Stone


                INDEPENDENT  AUDITORS'  CONSENT


The  Board  of  Directors
United  Companies  Life  Insurance  Company:


We  consent to the use of our reports on the consolidated financial statements
and  financial  statement schedules of United Companies Life Insurance Company
and subsidiary as of December 31, 1996, and for the periods from July 24, 1996
to  December  31, 1996 (Successor period) and from January 1, 1996 to July 23,
1996  (Predecessor period) and on the financial statements of United Companies
Separate  Account  One  as  of  December  31, 1996 and for the year then ended
included  herein.



                                                  /S/  KPMG  PEAT  MARWICK LLP


April  24,  1997


EX-99.B10(ii)

[Deloitte & Touche LLP letterhead]

INDEPENDENT AUDITORS' CONSENT


We consent to the use in this Post-Effective Amendment No. 3 to Registration
Statement No. 33-91362 of United Companies Separate Account One on Form N-4 
of our report dated February 29, 1996 relating to the financial statements of 
United Companies Life Insurance Company as of December 31, 1995 and for the 
two years then ended.

/s/Deloitte & Touche LLP


Baton Rouge, Louisiana
April 24, 1997



                     UNITED LIFE & ANNUITY INSURANCE COMPANY
                           AVERAGE ANNUAL TOTAL RETURN

                               CALCULATION METHOD

         The average annual  compounded  rate of return  (denoted by T below) is
the rate that would equate the initial amount invested to the ending  redeemable
value according to the formula:

                                  P(1=T)^n=ERV

Where:

                  P = a hypothetical initial payment of $1000 
                  T = average annual total return 
                  n = number of years
                  ERV = ending redeemable value of a hypothetical  $1000 payment
                  made at the  beginning  of the 1, 5, or 10 year periods at the
                  end of the 1, 5, or 10 year  periods  (or  fractional  portion
                  thereof) ^ is the symbol for exponentiation




<TABLE>
<CAPTION>

                                                  UNITED LIFE & ANNUITY INSURANCE COMPANY

                                                      SPECTRADIRECT VARIABLE ANNUITY
                                                      SEC AVERAGE ANNUAL TOTAL RETURN

                                                               P(1+T)^N=ERV

                                                          VALUATION DATE 12/31/96

1 YEAR

                                    Purchase         Years             Total Value of            Avg. Annual       Total
Fund                                Amount           Invested          Units Held                Total Return      Return
<S>                                 <C>              <C>               <C>                       <C>               <C>
MFS Emerging Growth                 1,000            1.00              1,066                      6.59%             6.59%
Scudder International               1,000            1.00              1,038                      3.76%             3.76%
Van Eck Gold & Natural              1,000            1.00              1,054                      5.42%             5.42%
Alger American Growth               1,000            1.00              1,028                      2.76%             2.76%
Dreyfus Growth & Income             1,000            1.00              1,101                     10.06%            10.06%
Dreyfus Stock Index                 1,000            1.00              1,111                     11.09%            11.09%
MFS Total Return                    1,000            1.00              1,039                      3.87%             3.87%
Federated High Income B             1,000            1.00              1,041                      4.14%             4.14%
Federated Utility                   1,000            1.00              1,006                      0.64%             0.64%
Federated US Government             1,000            1.00                944                     -5.56%            -5.56%
</TABLE>


<TABLE>
<CAPTION>

5 YEAR

                                    Purchase         Years             Total Value of            Avg. Annual       Total
Fund                                Amount           Invested          Units Held                Total Return      Return
<S>                                 <C>              <C>               <C>                       <C>               <C>

MFS Emerging Growth                 1,000            1.44              1,237                     15.94%            23.71%
Scudder International               1,000            5.00              1,394                      6.88%            39.44%
Van Eck Gold & Natural              1,000            5.00              1,695                     11.13%            69.46%
Alger American Growth               1,000            5.00              1,662                     10.70%            66.21%
Dreyfus Growth & Income             1,000            2.67              1,692                     21.81%            69.21%
Dreyfus Stock Index                 1,000            5.00              1,208                      3.85%            20.82%
MFS Total Return                    1,000            1.99              1,321                     14.98%            32.05%
Federated High Income B             1,000            2.84              1,000                      0.02%             0.04%
Federated Utility                   1,000            2.89              1,096                      3.24%             9.63%
Federated US Government             1,000            2.76                954                     -1.67%            -4.55%
</TABLE>


<TABLE>
<CAPTION>

10 YEAR

                                    Purchase         Years             Total Value of            Avg. Annual       Total
Fund                                Amount           Invested          Units Held                Total Return      Return
<S>                                 <C>              <C>               <C>                       <C>               <C>

MFS Emerging Growth                 1,000            1.44              1,237                     15.94%            23.71%
Scudder International               1,000            9.67              1,866                      6.66%            86.56%
Van Eck Gold & Natural              1,000            7.33              1,449                      5.19%            44.91%
Alger American Growth               1,000            7.98              2,915                     14.36%           191.50%
Dreyfus Growth & Income             1,000            2.67              1,692                     21.81%            69.21%
Dreyfus Stock Index                 1,000            7.25              1,417                      4.92%            41.67%
MFS Total Return                    1,000            1.99              1,321                     14.98%            32.05%
Federated High Income B             1,000            2.84              1,000                      0.02%             0.04%
Federated Utility                   1,000            2.89              1,096                      3.24%             9.63%
Federated US Government             1,000            2.76                954                     -1.67%            -4.55%
</TABLE>




<TABLE>
<CAPTION>
                                                      UNITED LIFE & INSURANCE COMPANY

                                                      SpectraDirect Variable Annuity

ONE YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total
Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----

MFS EMERGING GROWTH
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/95          Purchase                           1,000.00          10.184180         98.192           98.192            1,000.00
12/31/96          Value before SC                                      11.731476                          98.192            1,151.93
12/31/96          Surrender Charge           8.00%     (80.00)         11.731476         (6.819)          91.372            1,071.93
12/31/96          Contract Charge                       (6.00)         11.731476         (0.511)          90.861            1,065.93
12/31/96          Ending Redeemable Val                                11.731476          0.000           90.861            1,065.93
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               6.59%

<TABLE>
<CAPTION>

MFS TOTAL RETURN
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/95          Purchase                           1,000.00          10.269824         97.373           97.373            1,000.00
12/31/96          Value before SC                                      11.523695                          97.373            1,122.09
12/31/96          Surrender Charge           8.00%     (80.00)         11.523695         (6.942)          90.430            1,042.09
12/31/96          Contract Charge                       (3.35)         11.523695         (0.291)          90.139            1,038.74
12/31/96          Ending Redeemable Val                                11.523695          0.000           90.139            1,038.74
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               3.87%

<TABLE>
<CAPTION>

SCUDDER INTERNATIONAL
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/95          Purchase                           1,000.00          10.189343         98.142           98.142            1,000.00
12/31/96          Value before SC                                      11.415568                          98.142            1,120.34
12/31/96          Surrender Charge           8.00%     (80.00)         11.415568         (7.008)          91.134            1,040.34
12/31/96          Contract Charge                       (2.70)         11.415568         (0.237)          90.897            1,037.64
12/31/96          Ending Redeemable Val                                11.415568          0.000           90.897            1,037.64
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               3.76%

<TABLE>
<CAPTION>

VAN ECK WORLDWIDE HARD ASSETS
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/95          Purchase                           1,000.00          10.377793         96.360           96.360            1,000.00
12/31/96          Value before SC                                      11.772638                          96.360            1,134.41
12/31/96          Surrender Charge           8.00%     (80.00)         11.772638         (6.795)          89.564            1,054.41
12/31/96          Contract Charge                       (0.24)         11.772638         (0.020)          89.544            1,054.17
12/31/96          Ending Redeemable Val                                11.772638          0.000           89.544            1,054.17
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               5.42%

<TABLE>
<CAPTION>

ALGER AMERICAN GROWTH
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/95          Purchase                           1,000.00          10.064658         99.358           99.358            1,000.00
12/31/96          Value before SC                                      11.205477                          99.358            1,113.35
12/31/96          Surrender Charge           8.00%    (80.00)          11.205477         (7.139)          92.218            1,033.35
12/31/96          Contract Charge                      (5.78)          11.205477         (0.516)          91.703            1,027.57
12/31/96          Ending Redeemable Val                                11.205477          0.000           91.703            1,027.57
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               2.76%

<TABLE>
<CAPTION>

DREYFUS GROWTH & INCOME
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/95          Purchase                           1,000.00          10.509657         95.151           95.151            1,000.00
12/31/96          Value before SC                                      12.440406                          95.151            1,183.71
12/31/96          Surrender Charge           8.00%    (80.00)          12.440406         (6.431)          88.720            1,103.71
12/31/96          Contract Charge                      (3.08)          12.440406         (0.247)          88.473            1,100.63
12/31/96          Ending Redeemable Val                                12.440406          0.000           88.473            1,100.63
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               10.06%

<TABLE>
<CAPTION>

DREYFUS STOCK INDEX
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/95          Purchase                           1,000.00          10.235691         97.697           97.697            1,000.00
12/31/96          Value before SC                                      12.235838                          97.697            1,195.41
12/31/96          Surrender Charge           8.00%    (80.00)          12.235838         (6.538)          91.159            1,115.41
12/31/96          Contract Charge                      (4.48)          12.235838         (0.366)          90.793            1,110.93
12/31/96          Ending Redeemable Val                                12.235838          0.000           90.793            1,110.93
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               11.09%


<TABLE>
<CAPTION>
                                                      UNITED LIFE & INSURANCE COMPANY

                                                      SpectraDirect Variable Annuity

ONE YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total

Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----

FEDERATED HIGH INCOME BOND
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/95          Purchase                           1,000.00          10.169995         98.328           98.328            1,000.00
12/31/96          Value before SC                                      11.422120                          98.328            1,123.12
12/31/96          Surrender Charge           8.00%     (80.00)         11.422120         (7.004)          91.325            1,043.12
12/31/96          Contract Charge                       (1.72)         11.422120         (0.150)          91.174            1,041.40
12/31/96          Ending Redeemable Val                                11.422120          0.000           91.174            1,041.40
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               4.14%

<TABLE>
<CAPTION>

FEDERATED UTILITY
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/95          Purchase                           1,000.00          10.393251         96.216           96.216            1,000.00
12/31/96          Value before SC                                      11.301232                          96.216            1,087.36
12/31/96          Surrender Charge           8.00%     (80.00)         11.301232         (7.079)          89.137            1,007.36
12/31/96          Contract Charge                       (0.97)         11.301232         (0.085)          89.052            1,006.40
12/31/96          Ending Redeemable Val                                11.301232          0.000           89.052            1,006.40
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               0.64%

<TABLE>
<CAPTION>

FEDERATED U S GOVERNMENT BOND
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/95          Purchase                           1,000.00          10.134275         98.675           98.675            1,000.00
12/31/96          Value before SC                                      10.385810                          98.675            1,024.82
12/31/96          Surrender Charge           8.00%     (80.00)         10.385810         (7.703)          90.972              944.82
12/31/96          Contract Charge                       (0.38)         10.385810         (0.036)          90.936              944.45
12/31/96          Ending Redeemable Val                                10.385810          0.000           90.936              944.45
</TABLE>

                               Average Annual Total Return:               -5.56%

<TABLE>
<CAPTION>

FIVE YEAR EXAMPLES

MFS EMERGING GROWTH (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

07/24/95          Purchase                           1,000.00            8.861472        112.848           112.848          1,000.00
07/24/96          Contract Charge                       (6.00)          10.346197         (0.580)          112.268          1,161.55
12/31/96          Value before SC                                       11.731476                          112.268          1,317.07
12/31/96          Surrender Charge           8.00%     (80.00)          11.731476         (6.819)          105.449          1,237.07
12/31/96          Ending Redeemable Val                                 11.731476          0.000           105.449          1,237.07
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               15.94%

<TABLE>
<CAPTION>

MFS TOTAL RETURN (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

01/03/95          Purchase                           1,000.00           8.206192         121.859           121.859          1,000.00
01/03/96          Contract Charge                       (3.35)         10.277717          (0.326)          121.533          1,249.08
12/31/96          Value before SC                                      11.523695                           121.533          1,400.51
12/31/96          Surrender Charge           8.00%     (80.00)         11.523695          (6.942)          114.591          1,320.51
12/31/96          Ending Redeemable Val                                11.523695           0.000           114.591          1,320.51
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               14.98%

<TABLE>
<CAPTION>

SCUDDER INTERNATIONAL (FIVE YEARS)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/91          Purchase                           1,000.00           7.760780         128.853           128.853          1,000.00
12/31/92          Contract Charge                       (2.70)          7.316474          (0.369)          128.484            940.05
12/31/93          Contract Charge                       (2.70)          9.614616          (0.281)          128.202          1,232.62
12/31/94          Contract Charge                       (2.70)          9.271087          (0.292)          127.911          1,185.87
12/31/95          Contract Charge                       (2.70)         10.189343          (0.265)          127.646          1,300.63
12/31/96          Value before SC                                      11.415568                           127.646          1,457.15
12/31/96          Surrender Charge           6.00%     (60.00)         11.415568          (5.256)          122.390          1,397.15
12/31/96          Contract Charge                       (2.70)         11.415568          (0.237)          122.153          1,394.44
12/31/96          Ending Redeemable Val                                11.415568           0.000           122.153          1,394.44
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               6.88%




<TABLE>
<CAPTION>
                                                      UNITED LIFE & INSURANCE COMPANY

                                                      SPECTRADIRECT VARIABLE ANNUITY

FIVE YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total
Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----

VAN ECK WORLDWIDE HARD ASSETS (FIVE YEARS)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/91          Purchase                           1,000.00           6.703881         149.167           149.167          1,000.00
12/31/92          Contract Charge                       (0.24)          6.293861          (0.038)          149.130            938.60
12/31/93          Contract Charge                       (0.24)         10.169390          (0.023)          149.106          1,516.32
12/31/94          Contract Charge                       (0.24)          9.263090          (0.026)          149.081          1,380.95
12/31/95          Contract Charge                       (0.24)         10.377793          (0.023)          149.058          1,546.89
12/31/96          Value before SC                                      11.772638                           149.058          1,754.81
12/31/96          Surrender Charge           6.00%     (60.00)         11.772638          (5.097)          149.961          1,694.81
12/31/96          Contract Charge                       (0.24)         11.772638          (0.020)          143.941          1,694.57
12/31/96          Ending Redeemable Val                                11.772638           0.000           143.941          1,694.57
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               11.13%

<TABLE>
<CAPTION>

ALGER AMERICAN GROWTH (FIVE YEARS)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
12/31/91          Purchase                           1,000.00           6.368553         157.022           157.022          1,000.00
12/31/92          Contract Charge                      (5.78)           7.017855          (0.823)          156.198          1,096.18
12/31/93          Contract Charge                      (5.78)           8.441494          (0.684)          155.514          1,312.77
12/31/94          Contract Charge                      (5.78)           7.783449          (0.742)          154.771          1,204.66
12/31/95          Contract Charge                      (5.78)          10.064658          (0.574)          154.197          1,551.94
12/31/96          Value before SC                                      11.205477                           154.197          1,727.85
12/31/96          Surrender Charge           6.00%    (60.00)          11.205477          (5.355)          148.843          1,667.85
12/31/96          Contract Charge                      (5.78)          11.205477          (0.516)          148.327          1,662.08
12/31/96          Ending Redeemable Val                                11.205477           0.000           148.327          1,662.08
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               10.70%


<TABLE>
<CAPTION>

DREYFUS GROWTH & INCOME (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

05/02/94          Purchase                           1,000.00           7.008424         142.685           142.685          1,000.00
05/02/95          Contract Charge                      (3.08)           8.155064          (0.377)          142.308          1,160.53
05/02/96          Contract Charge                      (3.08)          11.584789          (0.266)          142.042          1,645.53
12/31/96          Value before SC                                      12.440406                           142.042          1,767.06
12/31/96          Surrender Charge           7.50%    (75.00)          12.440406          (6.029)          136.014          1,692.06
12/31/96          Ending Redeemable Val                                12.440406           0.000           136.014          1,692.06
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               21.81%

<TABLE>
<CAPTION>

DREYFUS STOCK INDEX (FIVE YEARS)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

12/31/91          Purchase                           1,000.00           9.436197         105.975           105.975          1,000.00
12/31/92          Contract Charge                      (4.48)           9.471193          (0.473)          105.502            999.23
12/31/93          Contract Charge                      (4.48)           9.417756          (0.475)          105.027            989.12
12/31/94          Contract Charge                      (4.48)           7.735832          (0.579)          104.448            808.00
12/31/95          Contract Charge                      (4.48)          10.235691          (0.437)          104.011          1,064.63
12/31/96          Value before SC                                      12.235838                           104.011          1,272.66
12/31/96          Surrender Charge           6.00%    (60.00)          12.235838          (4.904)           99.108          1,212.66
12/31/96          Contract Charge                      (4.48)          12.235838          (0.366)           98.742          1,208.19
12/31/96          Ending Redeemable Val                                12.235838           0.000            98.742          1,208.19
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               3.85%

<TABLE>
<CAPTION>

FEDERATED HIGH INCOME BOND (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
03/01/94          Purchase                           1,000.00          10.582110         94.499           94.499            1,000.00
03/01/95          Contract Charge                      (1.72)           9.550045         (0.180)          94.319              900.75
03/01/96          Contract Charge                      (1.72)          10.402073         (0.165)          94.154              979.40
12/31/96          Value before SC                                      11.422120                          94.154            1,075.44
12/31/96          Surrender Charge           7.50%    (75.00)          11.422120         (6.566)          87.588            1,000.44
12/31/96          Ending Redeemable Val                                11.422120          0.000           87.588            1,000.44
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               0.02%



<TABLE>
<CAPTION>


                                                      UNITED LIFE & INSURANCE COMPANY

                                                      SPECTRADIRECT VARIABLE ANNUITY

FIVE YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total
Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----

FEDERATED UTILITY (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
02/10/94          Purchase                          1,000.00            9.630068         103.841           103.841          1,000.00
02/10/95          Contract Charge                      (0.97)           9.072811          (0.106)          103.735            941.17
02/10/96          Contract Charge                      (0.97)          10.863848          (0.089)          103.646          1,125.99
12/31/96          Value before SC                                      11.301232                           103.646          1,171.33
12/31/96          Surrender Charge           7.50%    (75.00)          11.301232          (6.636)           97.010          1,096.33
12/31/96          Ending Redeemable Val                                11.301232           0.000            97.010          1,096.33
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               3.24%

<TABLE>
<CAPTION>

FEDERATED U S GOVERNMENT BOND (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

03/28/94          Purchase                           1,000.00          10.080727         99.199           99.199            1,000.00
03/28/95          Contract Charge                      (0.38)           9.903854         (0.038)          99.161              982.08
03/28/96          Contract Charge                      (0.38)           9.982150         (0.038)          99.124              989.47
12/31/96          Value before SC                                      10.385810                          99.124            1,029.48
12/31/96          Surrender Charge           7.50%    (75.00)          10.385810         (7.221)          91.902              954.48
12/31/96          Ending Redeemable Val                                10.385810          0.000           91.902              954.48
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               -1.67%
<TABLE>
<CAPTION>

TEN YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total
Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----

MFS EMERGING GROWTH (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

07/24/95          Purchase                           1,000.00            8.861472        112.848           112.848          1,000.00
07/24/96          Contract Charge                      (6.00)           10.346197         (0.580)          112.268          1,161.55
12/31/96          Value before SC                                       11.731476                          112.268          1,317.07
12/31/96          Surrender Charge           8.00%    (80.00)           11.731476         (6.819)          105.449          1,237.07
12/31/96          Ending Redeemable Val                                 11.731476          0.000           105.449          1,237.07
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               15.94%

<TABLE>
<CAPTION>

MFS TOTAL RETURN (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
01/03/95          Purchase                           1,000.00           8.206192         121.859          121.859          1,000.00
01/03/96          Contract Charge                       (3.35)         10.2477717         (0.326)         121.533          1,249.08
12/31/96          Value before SC                                      11.523695                          121.533          1,400.51
12/31/96          Surrender Charge           8.00%     (80.00)         11.523695          (6.942)         114.591          1,320.51
12/31/96          Ending Redeemable Val                                11.523695           0.000          114.591          1,320.51
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               14.98%

<TABLE>
<CAPTION>

SCUDDER INTERNATIONAL (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
05/01/87          Purchase                           1,000.00            5.943713         168.245         168.245          1,000.00
05/01/88          Contract Charge                       (2.70)           5.776479          (0.468)        167.777            969.16
05/01/89          Contract Charge                       (2.70)           6.706212          (0.403)        167.374          1,122.45
05/01/90          Contract Charge                       (2.70)           7.942454          (0.340)        167.034          1,326.66
05/01/91          Contract Charge                       (2.70)           7.755293          (0.349)        166.685          1,292.69
05/01/92          Contract Charge                       (2.70)           7.480655          (0.361)        166.324          1,244.21
05/01/93          Contract Charge                       (2.70)           8.072929          (0.335)        165.989          1,340.02
05/01/94          Contract Charge                       (2.70)           9.658038          (0.280)        165.709          1,600.43
05/01/95          Contract Charge                       (2.70)           9.498501          (0.285)        165.425          1,571.29
05/01/96          Contract Charge                       (2.70)          10.820556          (0.250)        165.175          1,787.28
12/31/96          Value before SC                                       11.415568                         165.175          1,885.56
12/31/96          Surrender Charge           2.00%     (20.00)          11.415568          (1.752)        163.423          1,865.56
12/31/96          Ending Redeemable Val                                 11.415568           0.000         163.423          1,865.56
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               6.66%



<TABLE>
<CAPTION>


                                                      UNITED LIFE & INSURANCE COMPANY

                                                      SPECTRADIRECT VARIABLE ANNUITY

TEN YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total
Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----

VAN ECK WORLDWIDE HARD ASSETS (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
09/01/89          Purchase                            1,000.00          7.893654         126.684          126.684           1,000.00
09/01/90          Contract Charge                       (0.24)          7.816124          (0.030)         126.654             989.94
09/01/91          Contract Charge                       (0.24)          6.786270          (0.035)         126.619             859.27
09/01/92          Contract Charge                       (0.24)          6.869408          (0.035)         126.584             869.56
09/01/93          Contract Charge                       (0.24)          9.258682          (0.026)         126.559           1,171.77
09/01/94          Contract Charge                       (0.24)         10.071003          (0.024)         126.535           1,274.34
09/01/95          Contract Charge                       (0.24)         10.168433          (0.023)         126.512           1,286.43
09/01/96          Contract Charge                       (0.24)         11.327140          (0.021)         126.491           1,432.78
12/31/96          Value before SC                                      11.772638                          126.491           1,489.13
12/31/96          Surrender Charge           4.00%     (40.00)         11.772638          (3.398)         123.093           1,449.13
12/31/96          Ending Redeemable Val                                11.772638           0.000          123.093           1,449.13
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               5.19%

<TABLE>
<CAPTION>

ALGER AMERICAN GROWTH (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
01/09/89          Purchase                           1,000.00           3.703352         270.026          270.026          1,000.00
01/09/90          Contract Charge                       (5.78)          4.534287          (1.274)         268.751          1,218.60
01/09/91          Contract Charge                       (5.78)          4.380074          (1.319)         267.432          1,171.37
01/09/92          Contract Charge                       (5.78)          6.634728          (0.871)         266.561          1,768.56
01/09/93          Contract Charge                       (5.78)          7.011488          (0.824)         265.737          1,863.21
01/09/94          Contract Charge                       (5.78)          8.615885          (0.671)         265.067          2,283.78
01/09/95          Contract Charge                       (5.78)          7.783609          (0.742)         264.324          2,057.40
01/09/96          Contract Charge                       (5.78)          9.348719          (0.618)         263.706          2,465.32
12/31/96          Value before SC                                      11.205477                          263.706          2,954.95
12/31/96          Surrender Charge           4.00%     (40.00)         11.205477          (3.570)         260.137          2,914.95
12/31/96          Ending Redeemable Val                                11.205477           0.000          260.137          2,914.95
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               14.36%

<TABLE>
<CAPTION>

DREYFUS GROWTH & INCOME (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
05/02/94          Purchase                           1,000.00           7.008424         142.685          142.685          1,000.00
05/02/95          Contract Charge                      (3.08)           8.155064          (0.377)         142.308          1,160.53
05/02/96          Contract Charge                      (3.08)          11.584789          (0.266)         142.042          1,645.53
12/31/96          Value before SC                                      12.440406                          142.042          1,767.06
12/31/96          Surrender Charge           7.50%    (75.00)          12.440406          (6.029)         136.014          1,692.06
12/31/96          Ending Redeemable Val                                12.440406           0.000          136.014          1,692.06
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               21.81%
<TABLE>
<CAPTION>

DREYFUS STOCK INDEX (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
09/29/89          Purchase                           1,000.00           8.159630         122.555          122.555          1,000.00
09/29/90          Contract Charge                       (4.48)          7.301609          (0.613)         121.942            890.37
09/29/91          Contract Charge                       (4.48)          8.813025          (0.508)         121.434          1,070.20
09/29/92          Contract Charge                       (4.48)          9.312865          (0.481)         120.953          1,126.42
09/29/93          Contract Charge                       (4.48)          9.329679          (0.480)         120.473          1,123.98
09/29/94          Contract Charge                       (4.48)          7.901990          (0.566)         119.907            947.50
09/29/95          Contract Charge                       (4.48)          9.767212          (0.458)         119.449          1,166.68
09/29/96          Contract Charge                       (4.48)         11.353233          (0.394)         119.054          1,351.65
12/31/96          Value before SC                                      12.235838                          119.054          1,456.73
12/31/96          Surrender Charge           4.00%     (40.00)         12.235838          (3.269)         115.785          1,416.73
12/31/96          Ending Redeemable Val                                12.235838           0.000          115.785          1,416.73
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               4.92%

<TABLE>
<CAPTION>
                                                      UNITED LIFE & INSURANCE COMPANY

                                                      SPECTRADIRECT VARIABLE ANNUITY

TEN YEAR EXAMPLES

                                                                       Unit             Units per         Total            Total
Date              Transaction               Rate     Amount            Value            Transaction       Units Held       Value
- ----              -----------               ----     ------            -----            -----------       ----------       -----


FEDERATED HIGH INCOME BOND (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
03/01/94          Purchase                           1,000.00          10.582110         94.499           94.499            1,000.00
03/01/95          Contract Charge                      (1.72)           9.550045         (0.180)          94.319              900.75
03/01/96          Contract Charge                      (1.72)          10.402073         (0.165)          94.154              979.40
12/31/96          Value before SC                                      11.422120                          94.154            1,075.44
12/31/96          Surrender Charge           7.50%    (75.00)          11.422120         (6.566)          87.588            1,000.44
12/31/96          Ending Redeemable Val                                11.422120          0.000           87.588            1,000.44
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               0.02%

<TABLE>
<CAPTION>

FEDERATED UTILITY (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>
02/10/94          Purchase                           1,000.00           9.630068         103.841          103.841           1,000.00
02/10/95          Contract Charge                      (0.97)           9.072811          (0.106)         103.735             941.17
02/10/96          Contract Charge                      (0.97)          10.863848          (0.089)         103.646           1,125.99
12/31/96          Value before SC                                      11.301232                          103.646           1,171.33
12/31/96          Surrender Charge           7.50%    (75.00)          11.301232          (6.636)          97.010           1,096.33
12/31/96          Ending Redeemable Val                                11.301232           0.000           97.010           1,096.33
</TABLE>

                                AVERAGE ANNUAL TOTAL RETURN:               3.24%

<TABLE>
<CAPTION>

FEDERATED U S GOVERNMENT BOND (SINCE INCEPTION)
<S>               <C>                        <C>     <C>               <C>               <C>              <C>               <C>

03/28/94          Purchase                           1,000.00          10.080727         99.199           99.199            1,000.00
03/28/95          Contract Charge                       (0.38)          9.903854         (0.038)          99.161              982.08
03/28/96          Contract Charge                       (0.38)          9.982150         (0.038)          99.124              989.47
12/31/96          Value before SC                                      10.385810                          99.124            1,029.48
12/31/96          Surrender Charge           7.50%     (75.00)         10.385810         (7.221)          91.902              954.48
12/31/96          Ending Redeemable Val                                10.385810          0.000           91.902              954.48
</TABLE>

                               AVERAGE ANNUAL TOTAL RETURN:               -1.67%



                      COMPANY  ORGANIZATIONAL  CHART



United  Life & Annuity Insurance Company (ULA) is a wholly-owned subsidiary of
Pacific  Life  and  Accident  Insurance  Company  (PLAIC).

PLAIC  is  a  wholly-owned  subsidiary  of  PennCorp  Financial  Group,  Inc.

United  Variable  Services,  Inc.  is  a  wholly-owned  subsidiary  of  ULA.


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