SEPARATE ACCOUNT VL OF FIRST VARIABLE LIFE INSURANCE CO
485BPOS, 1999-04-28
Previous: GOLD BANC CORP INC, S-3/A, 1999-04-28
Next: OPPENHEIMER DEVELOPING MARKETS FUND, NSAR-A, 1999-04-28



<PAGE>
 
                                                     Registration No. 333-19193
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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

                                   FORM S-6

                        Post-Effective Amendment No. 2
                                      to
                            Registration Statement
                                     Under
                            SECURITIES ACT OF 1933

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

                              SEPARATE ACCOUNT VL
                             (Exact Name of Trust)

                     FIRST VARIABLE LIFE INSURANCE COMPANY
                              (Name of Depositor)

                           2122 York Road, Suite 300
                           Oak Brook, IL 60523-1930
         (Complete Address of Depositor's Principal Executive Offices)

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

ARNOLD R. BERGMAN                                Copy To:
Vice President, General Counsel & Secretary      THOMAS C. LAUERMAN, Esq.
First Variable Life Insurance Company            Freedman, Levy, Kroll & Simonds
2122 York Road, Suite 300                        1050 Connecticut Avenue, N.W.
Oak Brook, IL 60523-1930                         Washington, D.C. 20036

(630) 684-9270                                   (202) 457-5106
(Name and Address of Agent for Service)

It is proposed that this filing will become effective
___  immediately upon filing pursuant to paragraph (b)
 X   on May 1, 1999 pursuant to paragraph (b)
- ---
___  60 days after filing pursuant to paragraph (a)(i)
___  on _________ pursuant to paragraph (a)(i) of rule (485)
___  this post-effective amendment designates a new effective date for a
previously filed post-effective amendment.

Title and Amount of Securities being Registered:
     An indefinite amount of interests under flexible premium variable life
insurance policies.

Approximate Date of Proposed Public Offering:
___ Check box if it is proposed that this filing will become effective on
________ at ____________ pursuant to Rule 487.
<PAGE>
 
                             CROSS REFERENCE SHEET

Item No. in                                 
Form N-8 B-2                                         Location
- ------------                                         --------
    
1, 2                         COVER PAGE, FIRST VARIABLE LIFE INSURANCE 
                             COMPANY, THE SEPARATE ACCOUNT      

3                            Inapplicable
                             
4                            DISTRIBUTION AND OTHER AGREEMENTS
                                 
5, 6                         THE SEPARATE ACCOUNT; YOUR INVESTMENT OPTIONS      
                             
7                            Inapplicable
                             
8                            APPENDIX C: FINANCIAL STATEMENTS
                                 
9                            LEGAL PROCEEDINGS
                             
10 (a), (b), (c), (d), (e)   HIGHLIGHTS, SURRENDER AND WITHDRAWALS, SURRENDER,
                             WITHDRAWALS, TRANSFERS AMONG INVESTMENT OPTIONS,
                             LAPSE AND REINSTATEMENT, DETERMINATION OF ACCOUNT
                             VALUE, OTHER PROVISIONS OF THE POLICY, THE
                             POLICIES, YOUR INVESTMENT OPTIONS
                             
10 (f)                       VOTING RIGHTS, OTHER PROVISIONS OF THE POLICY
                             
10 (g), (h)                  TRANSFERS AMONG INVESTMENT OPTIONS
                             
10 (i)                       MIXED AND SHARED FUNDING, POLICY BENEFITS AND
                             VALUES, OTHER PROVISIONS OF THE POLICY
                             
11, 12                       SEPARATE ACCOUNT INVESTMENT OPTIONS: MFS VARIABLE
                             INSURANCE TRUST ("MFS") Variable Investors Series
                             Trust, ("VIST")
                             
13                           HIGHLIGHTS, OTHER CHARGES AND DEDUCTIONS (NOT
                             CURRENTLY CHARGED), ELIMINATION, REDUCTION, OR
                             REFUND OF CHARGES AND DEDUCTIONS, INCREASES IN
                             BONUSES
                             
14, 15                       THE POLICIES, APPLICATION AND ISSUANCE OF A POLICY,
                             FREE LOOK RIGHT, ALLOCATION OF PREMIUMS
                             
16                           PREMIUMS, ALLOCATION OF PREMIUMS, DETERMINATION OF
                             ACCOUNT VALUE
                             
17                           SURRENDER AND WITHDRAWALS, SURRENDERS, WITHDRAWALS,
                             MATURITY PROCEEDS, PAYMENT OF PROCEEDS
                             
18                           OUR TAXATION, DETERMINATION OF ACCOUNT VALUE, THE
                             SEPARATE ACCOUNT, THE AVAILABLE OPTIONS, THE
                             POLICIES, MORE ABOUT CHARGES AND DEDUCTIONS
                                                          
19                           REPORTS AND RECORDS, ADVERTISING PRACTICES, OTHER
                             PROVISIONS OF THE POLICY
                             
20                           See 10 (g) & 10 (h)
                             
21                           POLICY LOANS, PREFERRED LOAN INTEREST, IMMEDIATE
                             LOAN REPAYMENT, THE POLICIES      
<PAGE>
 
22, 23, 24                   Inapplicable
                             
25                           FIRST VARIABLE LIFE INSURANCE COMPANY
                             
26                           Inapplicable
                             
27                           FIRST VARIABLE LIFE INSURANCE COMPANY
                             
28                           OUR MANAGEMENT
                             
29                           FIRST VARIABLE LIFE INSURANCE COMPANY
                             
30, 31, 32, 33, 34           Inapplicable
                                 
35                           STATE REGULATION      
                             
36                           Inapplicable
                             
37                           Inapplicable
                             
38, 39, 40, 41 (a)           DISTRIBUTION AND OTHER AGREEMENTS, FIRST VARIABLE
                             LIFE INSURANCE COMPANY
                             
41 (b), 41 (c), 42, 43       Inapplicable
                                 
44                           DETERMINATION OF ACCOUNT VALUE      
                             
45                           Inapplicable
                             
46                           SURRENDER AND WITHDRAWALS, SURRENDER, WITHDRAWALS
                             
47, 48, 49, 50               Inapplicable
                             
51                           POLICY BENEFITS AND VALUES
                                 
52                           DEATH BENEFIT AMOUNTS, FACE AMOUNT AND GUIDELINE 
                             SINGLE PREMIUM, FACE AMOUNT AND ADDITIONAL 
                             PREMIUM PAYMENTS      
                             
53 (a)                       FEDERAL TAX MATTERS
                             
53 (b), 54, 55               Inapplicable
                             
56, 57, 58                   Inapplicable
                                 
59                           APPENDIX C: FINANCIAL STATEMENTS      
 
<PAGE>
 
Prospectus                                                                [Date]
                             CAPITAL SOLUTIONS VUL
               FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICIES
                                   Issued by
                     FIRST VARIABLE LIFE INSURANCE COMPANY

<TABLE>
<CAPTION>
 
OUR MARKETING AND EXECUTIVE OFFICE:      OUR VARIABLE SERVICE CENTER:    OR, FOR EXPRESS DELIVERIES;
<S>                                      <C>                             <C>
   2122 York Road                        P.O. Box 1317                   1206 Mulberry Street
   Oak Brook, IL  60523                  Des Moines, IA  50305-1317      Des Moines, IA 50309
   Automated Information Line:           (800) 845-0689
   (800)-59-FUNDS
</TABLE>

The Policy described in this prospectus provides life insurance coverage that is
payable upon the death of the Insured.  The Policy also permits you to
accumulate Account Value based on the premiums you pay, the charges and expenses
of the Policy, and the investment results of the underlying investment options.
You have the flexibility to adjust the amount and frequency of premium payments
and the level of life insurance provided under the Policy.

You choose the form of death benefit from one of two options.  Generally, the
death benefit amount is either equal to the Face Amount shown in the Policy
(Death Benefit Option A), or an amount equal to the Face Amount plus the Account
Value (Death Benefit Option B).

You may allocate your payments and your Policy's Account Value among nineteen
different investment options, or to our Fixed Account. The investment options
are available through our segregated asset account called Separate Account VL
(the "Separate Account").  The Separate Account invests in selected portfolios
of eight mutual funds (the "Funds").  The portfolios currently available under
the Policy are:
    
<TABLE>
<CAPTION>

                                 SEPARATE ACCOUNT INVESTMENT OPTIONS
<S>         <C>             <C>             <C>              <C>           <C>            <C>
- ------------------------------------------------------------------------------------------------------
                AIM           American      BT Insurance     Federated      Templeton     Lord Abbett
Mutual        Variable        Century           Funds        Insurance      Variable      Series Fund
Fund         Insurance        Variable          Trust         Series        Products          Inc.
            Funds, Inc.      Portfolios,       ("BT")         ("FIS")      Series Fund       ("LA")
              ("AIM")           Inc.                                         ("FT")
                              ("ACS")
           -------------------------------------------------------------------------------------------
             V.I. Capital                    Equity 500        Prime      International     Growth &
             Appreciation    V.P. Value         Index       Money Fund         Fund          Income
Portfolios                                                    Fund II        (class 2
                                                                              shares)
           ============================================================================================
            V.I. Growth                       Small Cap
                                                Index
           ============                    ==============

Mutual      MFS Variable Insurance Trust                 Variable Investors Series Trust
Fund                   ("MFS")                                       ("VIST")
======================================================================================================
               Growth      New Discovery                                                     Matrix
               Series        Series--         Small Cap       Growth        Growth &        Equity--
                           seeks capital       Growth                        Income          sector
                            appreciation                                                    weighted
Portfolios                                                                                  equities
          --------------------------------------------------------------------------------------------
            Growth with                       Multiple         World          High            U.S.
               Income                       Strategies--      Equity         Income        Government
               Series                          stocks,                        Bond            Bond
                                            bonds & cash
- ------------------------------------------------------------------------------------------------------
</TABLE>     


We guarantee to keep your Policy in force for a minimum period as long as you
pay certain Minimum Monthly Premium amounts. The minimum period depends on the
Age of the Insured when we issue the Policy, and will range from 2 - 12 years,
depending on the Insured's Age and local requirements.

<PAGE>
 
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION APPROVED OR DISAPPROVED THESE SECURITIES OR PASSED UPON THE ACCURACY
OR ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE. THIS PROSPECTUS IS ACCOMPANIED BY THE CURRENT PROSPECTUSES OF THE
FUNDS. ALL PROSPECTUSES SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.

WE HAVE NOT AUTHORIZED ANY PERSON TO GIVE ANY INFORMATION NOT CONTAINED IN THIS
PROSPECTUS (OR IN ANY SALES LITERATURE WE HAVE APPROVED.)  WE DO NOT OFFER THE
POLICIES EVERYWHERE, AND THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER ANYWHERE
THAT IT WOULD BE UNLAWFUL. IN CERTAIN JURISDICTIONS, VARIOUS TIME PERIODS AND
OTHER TERMS AND CONDITIONS MAY VARY FROM WHAT IS DESCRIBED IN THIS PROSPECTUS.
ANY SUCH VARIATIONS THAT APPLY TO YOUR POLICY WILL BE INCLUDED IN THE POLICY OR
A RELATED RIDER OR ENDORSEMENT.
<PAGE>
 
                               TABLE OF CONTENTS
                                                                        PAGE
                                                                        ----
    
DEFINITIONS
HIGHLIGHTS
FIRST VARIABLE LIFE INSURANCE COMPANY
THE SEPARATE ACCOUNT
YOUR INVESTMENT OPTIONS
THE AVAILABLE OPTIONS
TRANSFERS AMONG INVESTMENT OPTIONS
     General Requirements
     Automatic Transfer Programs
     Restrictions on Transfers
     Automatic Transfers of Small Accounts
  MIXED AND SHARED FUNDING
MORE ABOUT CHARGES AND DEDUCTIONS
  MONTHLY DEDUCTIONS
  DAILY DEDUCTIONS
  SURRENDER CHARGE
  FUND EXPENSES
  OTHER CHARGES AND DEDUCTIONS (NOT CURRENTLY CHARGED)
  ELIMINATION, REDUCTION, OR REFUND OF CHARGES AND DEDUCTIONS; 
    INCREASES IN BONUSES
      GROUP AND SPONSORED ARRANGEMENTS
      GENDER-NEUTRAL POLICIES
  PURPOSES OF POLICY CHARGES
THE POLICIES
  APPLICATION AND ISSUANCE OF A POLICY
     "Free Look" Right
  PREMIUMS
     Planned Premiums
     Monthly Minimum Premium; Death Benefit Guarantee
     Additional Premiums
     Grace Period
  ALLOCATION OF PREMIUMS
  TELEPHONE TRANSACTIONS
POLICY BENEFITS AND VALUES
  DEATH BENEFIT
     Death Benefit Options A and B
     Table of Minimum Death Benefit Factors
     Change in Death Benefit Options and Face Amount
PREMIUM VALUE BONUSES AND CASH VALUE BONUSES
OPTIONAL ADDITIONAL BENEFIT RIDERS
     Acceleration of Death Benefit Rider
     Accidental Death Benefit Rider
     Additional Term Insurance on the Insured
     Children's Term Insurance Rider
     Cost of Living Rider
     Disability Waiver Benefit Riders
     Extension of Maturity Date Rider
     Other Insured Persons Rider
  DETERMINATION OF ACCOUNT VALUE
  POLICY LOANS
     Regular Loan Interest
     Preferred Loan Interest
     Immediate Loan Repayment
  Surrender and Withdrawals
     Surrender
     Withdrawals
  MATURITY PROCEEDS
  LAPSE AND REINSTATEMENT
  PAYMENT OF PROCEEDS      
 
<PAGE>
 
  Tax Withholding
  Payout Options
     Tax Impact
  Right to Exchange for a Fixed Benefit Policy
OTHER PROVISIONS OF THE POLICY
  Suicide Exclusion
  Representations and Contestability
  Misstatement of Age or Sex
  Owner and Beneficiary
  Assignments
  Reports and Records
  Voting Rights
  Suspension of Payments and Transfers
  Nonparticipation in Our Dividends
DISTRIBUTION AND OTHER AGREEMENTS
OUR MANAGEMENT
FEDERAL TAX MATTERS
  General
  Our Taxation
  Income Tax Treatment of Policy Benefits
     Life Insurance
     Acceleration of Death Benefits
     Modified Endowment Contracts
     Other Tax Effects of Policy Changes
     Taxation of Pre-Death Distributions from a Policy that is not a Modified
        Endowment                     
     Contract ("MEC")
     Taxation of Pre-Death Distributions from a Policy that is a Modified
        Endowment Contract
  Diversification Requirements
ADVERTISING PRACTICES
LEGAL MATTERS
  State Regulation
  Legal Proceedings
  Counsel
EXPERTS
REGISTRATION STATEMENT

YEAR 2000 ISSUES
APPENDICES

APPENDIX A:   ANNUAL RATES OF RETURN FOR THE SEPARATE ACCOUNT
              INVESTMENT OPTIONS
APPENDIX B:   ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES,
              CASH SURRENDER VALUES AND ACCUMULATED VALUE OF
              PREMIUMS
APPENDIX C:   FINANCIAL STATEMENTS
<PAGE>
 
                                  DEFINITIONS
                                        
BUSINESS DAY - Each day the New York Stock Exchange is open for regular trading,
The New York Stock Exchange is currently closed on weekends and on the following
holidays: New Year's Day, Martin Luther King, Jr. Day, President's Day, Good
Friday, Memorial Day, Independence Day, Labor Day, Thanksgiving Day and
Christmas Day. Each Business Day ends at the close of regular trading for the
day on the exchange, which usually is 4:00 p.m. Eastern time.

INSURED - The person whose life is insured under the Policy.

AGE - The attained age of the Insured on the date for which age is determined.

POLICY ANNIVERSARY - An anniversary of the Policy Date.

POLICY DATE - The date the Policy takes effect, as shown on the Owner's Policy
data page.  Policy Months and Policy Years are measured from this date.

POLICY MONTH - Each one-month period beginning on the Policy Date and generally
on the same day of each month after that.

POLICY QUARTER - One quarter of a Policy Year. The first Policy Quarter begins
on the Policy Date and ends on the last Business Day of the third Policy Month.

POLICY YEAR - Each 12-month period beginning on the Policy Date.

PREMIUM RATE CLASS - An insurance underwriting risk category that is used to
determine certain benefits and charges under a Policy.  For example, Monthly
Minimum Premiums, cost of insurance charges, and Premium Value bonuses will vary
by the premium rate class assigned the Insured.  On the date of this prospectus,
we use Preferred, Smoker and Non-Smoker premium rate classes that will differ
based on the sex of the Insured.  These classes are further sub-divided into
"standard" and "substandard" insurance classes.  Charges are generally higher
for substandard insurance classes.

                                  HIGHLIGHTS

These highlights discuss certain important aspects of the Policy. The rest of
this prospectus explains these and other aspects in greater detail. You should
be sure to read the prospectus and the prospectuses of the Funds for more
complete information.

HOW DO INVESTMENT RESULTS AFFECT A POLICY?

You invest the Account Value under your Policy in one or more of the investment
options we offer.  Your Account Value increases or decreases by the amount of
any positive or negative return it earns in those options.  Your Account Value
also will decrease by the amount of all charges and deductions we make under
your Policy.  The Death Benefit we pay under your Policy when the Insured dies
can also vary as a result of the investment results achieved for your Account
Value.

Account Value invested in our Separate Account investment options is not
guaranteed, and you bear the entire investment risk under those options.
Account Value allocated to our Fixed Account, however, is provided with our
guarantees of principal and a minimum 4% rate of interest on an annual basis.
(Similar guarantees apply to an amount of your Account Value that equals any
Policy loans that you take out.)

HOW MUCH CAN I (OR MUST I) INVEST IN A POLICY?

Payment of the Monthly Minimum Premium amounts specified in the Policy
guarantees that the Policy will remain in force for a guarantee period specified
in your Policy.  The period ranges from 12 years for Insureds who are under Age
54 when the Policy is issued down to 2 years for Insureds who are Age 73 or
older when the Policy is issued. (In Massachusetts, however, the guarantee
period at all ages is 5 years, and is only available up to Age 70).

Planned and unplanned additional premiums may be paid, subject to certain
limitations. For example, we will not permit you to pay so much premium that
your Policy would fail to meet the definitions of a life insurance contract
under the Internal Revenue Code ("Code").

We may accept a payment of an amount that would, however, cause your Policy to
be classified as a "modified endowment contract" for tax purposes.
<PAGE>
 
Payment of large amounts of premium (relative to the amount of insurance
coverage) during certain periods of time may cause a Policy to be classified as
a "modified endowment contract" under section 7702A of the Code.  Under current
federal income tax law, any pre-death distributions from a modified endowment
contract, or "MEC," including loans, assignments, partial withdrawals and
surrenders, will be included in your taxable income on an income first basis,
and a 10% penalty tax will be imposed on any such income distributed before you
attain age 59-1/2.

WILL I HAVE ACCESS TO MY ACCOUNT VALUE?

You may borrow up to 90% of your Policy's Cash Surrender Value, subject to
certain limitations. (Cash Surrender Value is your Account Value less any loan,
less any accrued loan interest, and less any applicable Surrender Charges.)  You
may surrender (i.e., cancel) your Policy at any time and we will pay you the
Cash Surrender Value.  Subject to certain limits, you also may make a partial
withdrawal of your Cash Surrender Value after the first Policy Year.

DO I RECEIVE SPECIAL ADVANTAGES FOR HOLDING A POLICY OVER A LONG TERM?

Your Policy will be eligible for Premium Value Bonuses and Cash Value bonuses
after 8 Policy Years.

We have developed a Premium Value Bonus to provide special value to Policy
owners who have paid, and continue to pay, Monthly Minimum Premium amounts.  We
will pay the Premium Value Bonuses starting in the 9th Policy Year, based on the
amount of premiums you paid that you are not deemed to have withdrawn or
borrowed. The amount of a Premium Value Bonus credited each month is based on
the premium rate class of the insured persons, the total Monthly Minimum Premium
you have paid at that time and the Premium Value Bonus percentages then in
effect. The Premium Value Bonus percentage currently is calculated at an annual
rate of 11% of the Policy's Monthly Minimum Premium for Preferred, Non-Smoker
and Smoker premium rate classes, and 5% of Monthly Minimum Premium for Non-
Smoker and Smoker premium rate classes.  We may change the Premium Value Bonus
percentage rates at any time, but the annual rate will not be less than 6% for
Preferred and 3% for Non-Smoker and Smoker standard premium rate classes.
    
In addition to the Premium Value Bonus, a Cash Value Bonus is also scheduled to
be paid monthly starting in the 9th Policy Year, based on your then current
Account Value (net of Policy loans and interest thereon) and the Cash Value
Bonus percentage then in effect. The Cash Value Bonus annual percentage
currently ranges from .25% for a Policy with Account Value (net of Policy loans
and interest thereon) of more than $100,000 at the start of the applicable
Policy Year, to .15% if such value is more than $50,000 (up to $100,000), to
 .10% if such value is $25,000 or more (but less than $50,000), to 0% if such
value is less than $25,000.      

Because we do not guarantee any minimum Cash Value percentage, we could
terminate or reduce Cash Value Bonuses at any time.

The Premium Value and Cash Value Bonuses will not be paid if your state does not
permit them. You should check with your sales representative or call our
Variable Service Center to confirm the availability of the bonuses.

WHAT GENERAL INCOME TAX CONSEQUENCES WILL I HAVE FROM OWNING A POLICY?

Under current federal tax law, you generally do not pay income tax on increases
in your Account Value unless and until there is a total surrender or partial
withdrawal.  A complete surrender of the Policy will, and a partial withdrawal
may, be included in your gross income to the extent that the distribution
exceeds your investment in the Policy. Additional amounts may be taxable if a
partial surrender during the first 15 Policy Years results in or is necessitated
by a reduction in benefits.

Under current federal tax, you will generally not pay current income tax on the
proceeds from any Policy loan. Interest you pay on the loan generally will not
be tax deductible, however.

Special rules are applicable to a surrender, withdrawal, loan or transfer of
ownership from a Policy classified as a "modified endowment contract" or "MEC".

Death Benefit Proceeds paid to the Beneficiary under the Policy are generally
not subject to federal income tax.

Please review the FEDERAL TAX MATTERS section of this prospectus for additional
information. We may make any change in a Policy or take any other action in
order to comply with applicable state and federal law, including all tax law
requirements for treatment as life insurance.
<PAGE>
 
HOW MUCH DO WE PAY THE POLICY'S BENEFICIARY WHEN THE INSURED PERSON DIES?

Upon the death of the Insured, we will pay the Death Benefit Proceeds to the
Beneficiary. The Death Benefit Proceeds are (1) the amount payable under Death
Benefit Option A or B (whichever is in effect), (2) minus any outstanding Policy
loans and interest thereon, (3) minus any due and unpaid monthly deductions and
charges under your Policy, and (4) plus any amounts we owe under the terms of
any optional additional benefit riders to your Policy. The Beneficiary may
receive the proceeds in a lump sum or in the form of one of our annuity payout
options.

WHAT ARE THE CHARGES AND DEDUCTIONS UNDER A POLICY?

The Policy is subject to the following charges and deductions:

Monthly Deductions - composed of the following:

 .  administrative charge - currently $8.50 each Policy Month (which we may
   increase to not more than $11.00 per month);

 .  policy benefit charge - currently at an annualized rate of 0.27% of Account
   Value (net of Policy loans and interest thereon); for the first 25 Policy
   Years, but we may increase the duration of this charge.

 .  a cost of insurance charge - based on the sex and premium rate class of the
   Insureds, the Age, Policy Year and amount of coverage; and

 .  any charges for optional additional benefit riders.

Daily Deductions - the charge currently equals an annual rate of 0.65% (which we
may increase to not more than 0.90%) of the daily net assets in each Separate
Account investment option.

Surrender Charge - will be assessed upon termination of your Policy during the
first 12 Policy Years.  The Surrender Charge varies for each Policy Year during
this period.  The maximum Surrender Charge is 125% of 12 Monthly Minimum
Premiums up to a limit, for standard premium rate classes, of $60 per $1,000 of
Face Amount. A new set of Surrender Charges is established for the 12-year
period following an increase in Face Amount.

Fund Expenses - we purchase shares of the Portfolios of the Funds at net asset
value, which reflects investment management fees, other operating expenses and
any expense reimbursement paid by an investment adviser to the applicable
Portfolio.  Accordingly, these expenses reduce the return you earn in our
related variable investment options. The total annual expenses of the Portfolios
as a percentage of average net assets for the year ended December 31, 1998 were:
<PAGE>

    
               Annual Fund Expenses After Expense Reimbursements

                                                            Other
                                    Management   12b-1     Operating    Total
  Mutual Fund Portfolio                Fees      Fees      Expenses    Expenses*
  ---------------------             ----------   -----     ---------   ---------
AIM V.I. Capital                                   -
Appreciation                        0.62%       0.00%      0.05%        0.67%
AIM V.I. Growth                     0.64%       0.00%      0.08%        0.72%
ACS V.P. Value                      1.00%          -       0.00%        1.00%
BT Small Cap Index                  0.35%          -       0.10%        0.45%
BT Equity 500 Index                 0.20%          -       0.10%        0.30%
FIS Prime Money Fund II             0.50%          -       0.30%        0.80%
FT International (Class 2 shares)   0.69%       0.25%      0.19%        1.13%
LA Growth & Income                  0.50%          -       0.01%        0.51%
MFS New Discovery Series            0.90%          -       0.27%        1.17%
MFS Growth Series                   0.75%          -       0.25%        1.00%
MFS Growth with Income Series       0.75%          -       0.20%        0.95%
VIST Small Cap Growth               0.85%          -       0.50%        1.35%
VIST World Equity                   0.70%          -       0.50%        1.20%
VIST Growth                         0.70%          -       0.32%        1.02%
VIST Matrix Equity                  0.65%          -       0.50%        1.15%
VIST Growth & Income                0.75%          -       0.50%        1.25%
VIST Multiple Strategies            0.70%          -       0.45%        1.15%
VIST High Income Bond               0.70%          -       0.50%        1.20%
VIST U.S. Government Bond           0.60%          -       0.25%        0.85%
- --------------------------------------------------------------------------------
* "Total Expenses" for the Portfolios before reimbursement by the relevant
Fund's investment advisor, for the period ended December 31, 1998, were as
follows: 5.22% for the MFS New Discovery Portfolio; 1.84 % for the VIST Small
Cap Growth Portfolio; 1.51% for the VIST World Equity Portfolio; 1.03% for the
VIST Growth Portfolio; 1.48% for the VIST Matrix Equity Portfolio; 1.33% for the
VIST Growth & Income Portfolio; 1.46% for the VIST High Income Bond Portfolio;
and 1.59% for the VIST U.S. Government Bond Portfolio.      
<PAGE>
 
Other Expenses - we also have the right to begin making the following additional
charges under the Policies (which we have decided not to impose for now):

Premium "Load" Charge - currently none, guaranteed not to exceed 2.5% of each
Premium Payment you make.

Transaction Fees - currently none, guaranteed not to exceed $25: (a) for each
transfer among Investment Options that you make in excess of twelve transfers
per Policy Year; (b) for any Policy loan; and (c) for any withdrawal of Cash
Surrender Value.
    
Additional Transaction Charge - currently none, may be imposed for surrenders
you make for the benefit of a third party assignee of the Policy pursuant to
section 1035 of the Internal Revenue Code. (See "Surrender Charge.")      

Tax Charge - currently none, but we reserve the right to impose charges for
other taxes that may be payable and are attributable to the Policies in the
future.

                     FIRST VARIABLE LIFE INSURANCE COMPANY
    
We are a stock life insurance company that was organized under Arkansas law in
1968. We engage principally in the business of variable life insurance, variable
annuities, and fixed annuities. We hold licenses to sell insurance in 49 states,
the District of Columbia and the U.S. Virgin Islands. Irish Life of North
America, Inc. ("ILoNA") owns all of our outstanding stock, and Irish Life &
Permanent plc. ("Irish Life & Permanent"), in turn, owns all of ILoNA. Irish
Life & Permanent is a leading life and financial services group in Ireland with
total assets of over $25 billion at May 1, 1999.      

We have an A (Excellent) rating from A.M. Best Company, an independent firm that
analyzes insurance carriers.  We also have an AA- rating from Standard and
Poor's and an AA- rating from Duff & Phelps Credit Rating Co. on claims paying
ability.  These ratings only reflect the opinion of the rating company on our
relative financial strength, and on our ability to satisfy our obligations under
the Policies. The ratings do not reflect the investment performance of the
Separate Account, or the degree of risk associated with an investment in the
Separate Account.

                              THE SEPARATE ACCOUNT
                                        
We authorized the establishment of Separate Account VL (the "Separate Account")
under Arkansas law on March 6, 1987; and we have registered the Separate Account
with the Securities and Exchange Commission ("SEC") as a unit investment trust-
type investment company.

The Separate Account's assets belong to us.  However, our other creditors could
reach only the amount (if any) in the Separate Account that exceeds the current
value of our obligations to policyholders who have chosen a Separate Account
investment option.

The Separate Account has several different investment options within it.  We
invest the assets allocated to each investment option in one Portfolio of VIST
or Federated mutual funds.

We may add other investment options to the Policies that, in turn, may be
invested in other Portfolios of the Funds, or in portfolios of other mutual
funds.  We may restrict these other investment options to customers of specified
distributors.

PERFORMANCE INFORMATION

Appendix A to this prospectus sets out the performance record of each portfolio
that you can select as an investment option.

                            YOUR INVESTMENT OPTIONS
                                        
THE AVAILABLE OPTIONS

You may allocate your premium payments and existing Account Value to one or more
of our Separate Account investment options and/or to our Fixed Account.  The
currently available Portfolios for our Separate Account Investment Options are
listed on the cover page of this prospectus.  More information, including a
discussion of potential risks, appears in the current prospectuses for the
Funds, which accompany this prospectus.  (The prospectuses for the Funds may
also describe other portfolios that are not available under a Policy.)  You
should read this prospectus and the prospectuses for the Funds carefully before
investing in any Separate Account investment option.
<PAGE>
 
We do not guarantee that continued purchase of Portfolio shares will remain
appropriate in view of the purposes of the Separate Account. If shares of a
Portfolio are no longer available for investment by the Separate Account or if,
in our judgment, further investment in the shares should become inappropriate or
inadvisable in view of the purpose of the Policies, we may substitute shares of
another portfolio or investment vehicle for shares already purchased or to be
purchased in the future. We also may, in our discretion, remove Portfolios for
transfers or new investments. No substitution of securities may take place
without prior approval of the SEC, to the extent required, and in compliance
with requirements the SEC may impose.

We may also combine separate account investment options or operate them in any
form permitted by law, including a form that allows them to make direct
investments.

This prospectus generally describes only the Policy and Separate Account
investment options.  Because of certain exemptions, interests in our Fixed
Account are not registered under the securities laws, nor have we registered the
Fixed Account as an investment company.  Accordingly, the protections of the
federal securities laws do not apply to our Fixed Account.  We will credit your
Account Values in the Fixed Account with at least a minimum effective rate of
interest per year.  We may credit additional amounts of "current" interest in
our sole discretion. New premium payments and transfers from the Separate
Account or Loan Account to the Fixed Account may each receive different current
interest rate(s) than the current interest rate(s) credited to Account Value
that has been previously invested in the Fixed Account.  We determine current
interest rates in advance, and credit interest daily to your Account Value in
the Fixed Account.

TRANSFERS AMONG INVESTMENT OPTIONS

General Requirements.  You may transfer Account Value among investment options
by written request or telephone. The minimum amount you may transfer is the
lesser of (a) $100 or (b) your entire interest in the applicable investment
option.  You should mail, fax or express written transfer requests to our
Variable Service Center shown on the front cover of this prospectus.  You can
also request a transfer by phoning 1-800-228-1035.

Transfer requests must clearly specify the amount to be transferred and the
investment options affected.  All transfer requests made at the same time for
Separate Account investment options will be treated as a single request. The
transfer will be effective at the prices we next compute after we receive the
transfer request at our Variable Service Center.

Unless we consent, transfers from the Fixed Account to other investment options
during the first Policy Year cannot total more than 50% of the Fixed Account
Value on the Policy Date.

After the first Policy Year, your transfers from the Fixed Account during a
Policy Year may not exceed the greater of:

 .  50% of your Fixed Account Value on the immediately preceding Policy
   Anniversary; or

 .  100% of your Fixed Account Value transferred to other investment options
   during the immediately preceding Policy Year.

We can impose a transaction fee if you make more than 12 "free" transfers in a
Policy Year.

Automatic Transfer Programs - You can participate in automatic transfer
arrangements, including dollar cost averaging and asset rebalancing programs.
You initiate these programs by making a written or telephone request to our
Variable Service Center shown on the front cover of this prospectus.  We make
the automatic transfers on the last business day of whichever of the following
intervals you request: quarterly, semi-annually, annually, monthly (for dollar
cost averaging only), or at any other interval that we approve.  You may request
us to cease automatic transfers at any time.

Automatic transfers from the Fixed Account are subject to the restrictions
described above in General Requirements (except that, for dollar cost averaging
only, you can transfer up to 100% of your Fixed Account Value within one Policy
Year if you have selected the monthly interval.)  Automatic transfers are not
subject to any transaction fee and do not count toward the number of "free"
transfers.  We currently do not charge you for an automatic transaction program,
or impose a transfer fee, although we reserve the right to do so in the future.

The dollar cost averaging program permits transfers from the FIS Prime Money
Fund II investment option or the Fixed Account to other Separate Account
investment options on a regularly scheduled basis.  Such systematic transfers
may prevent investing too much when the price of securities is high or too
little when the price is low.  There is no guarantee of this, however.  Also,
since systematic transfers, such as dollar cost averaging, involve continuous
investment regardless of fluctuating price levels, you should consider your
ability to continue purchases through all phases of the market cycle.
<PAGE>
 
The minimum amount, for each dollar cost averaging transfer, is $100. You must
have $1,200 of Account Value in the Prime Money Fund II investment option or
the Fixed Account, as applicable, before a "dollar cost averaging" program may
begin.

The asset rebalancing program enables you to select the percentage levels of
Account Value you wish to maintain in particular investment options.  At the
intervals you select, we will automatically rebalance your Account Value to
maintain the indicated percentages by transfers among the investment options.
You must include all of your Account Value allocated to the Separate Account
investment options in any asset rebalancing program.

Other investment programs, such as systematic transfers and systematic
withdrawals, or other transfers or withdrawals may not work well in concert with
the asset rebalancing program.  Therefore, you should monitor your use of these
programs while the asset rebalancing program is being used.

Restrictions on Transfers.  Generally, you may make an unlimited number of
transfers in any Policy Year.  Frequent requests to transfer, however, may have
a detrimental effect on the value of Portfolio shares values held in the
Separate Account.  We may therefore limit the number of permitted transfers in
any Policy Year, or refuse to honor any transfer request for an owner or a group
of owners, if :

 .  the purchase of shares of one or more of the Portfolios is to be restricted
   because of excessive trading ; or

 .  a specific transfer or group of transfers is deemed to have a detrimental
   effect on Policy Account Value or Portfolio share prices.

We may also at any time suspend or cancel acceptance of third party transfer
requests on behalf of a Policyowner; or restrict the Investment Options that
will be available for such transfers.  Notice will be provided to the third
party in advance of the restrictions.   We will not impose any restrictions,
however, if we have received satisfactory evidence that:

 .  you have appointed the third party to act on your behalf for all financial
   affairs; or

 .  a court of competent jurisdiction has appointed the third party to act on
   your behalf.

We also reserve the right at any time and without prior notice to otherwise
modify, suspend or terminate the transfer privileges.

Automatic Transfers of Small Accounts.  We reserve the right, subject to any
applicable law, to transfer Account Value from any investment option if less
than $250, to the investment option with the greatest Account Value.

MIXED AND SHARED FUNDING

We buy shares of the Funds for the Separate Account in connection with the
Policies, and for allocation to separate accounts funding variable annuity
policies and other variable life insurance policies issued by us. The Funds
offer shares to other insurance companies and to other separate accounts, either
affiliated or unaffiliated with us, for the same purpose.  In the future, it may
conceivably become disadvantageous for variable life insurance separate accounts
and variable annuity separate accounts to invest in one or more of the Funds'
Portfolios simultaneously, if the interests of variable life insurance and
variable annuity policy owners differ.  The boards of trustees of the Funds
investing in those Portfolios intend to monitor events to identify any material
irreconcilable conflicts that may arise and to determine what action, if any,
they or the insurance companies should take in response.

                       MORE ABOUT CHARGES AND DEDUCTIONS
                                        
MONTHLY DEDUCTIONS

On the first day of each Policy Month we make a Monthly Deduction from each
Policy's Account Value.   We make the deduction from your investment options in
proportion to the amount of your Account Value in each  (i.e., on a "pro-rata
basis") or by any other method you select and we approve.

For example, we will permit you to have deductions first taken from one or more
preselected investment options.  You may also request deductions to first be
taken from the investment option that has the best investment performance over
the prior Policy Month.

The Monthly Deductions include the following charges:

Administrative Charge.  This charge is currently $8.50 per Policy Month, we
guarantee this charge not to exceed $11 per Policy Month. This charge helps
compensate us for our expenses in administering the Policies and the Separate
Account.

Policy Benefit Charge.  The monthly deduction includes an additional monthly
charge for the benefits we provide under the Policies.  We compute the policy
benefit charge as a percentage of the Policy's Account Value on each monthly
deduction day.  We make this charge at 
<PAGE>
 
an effective annual rate of 0.27%. This charge helps compensate us for our
expenses in administering the Policies and providing benefits under the
Policies. We currently impose this charge for the first 25 Policy Years, but may
increase its duration to all Policy Years.

Cost of Insurance. This is a charge for the cost of providing life insurance
coverage for the insured person. First we subtract your then current Account
Value from your then current Death Benefit under your Policy. This tells us how
many dollars we stand to lose if you were to die at that time. We determine our
cost of insurance charge by (a) dividing that dollar amount of risk by
1.003273739 and (b) multiplying the result by the applicable current cost of
insurance rate. The cost of insurance rate varies based on the length of time a
Policy has been in force and the sex, Age and premium rate class of the Insured.
We guarantee this charge will not exceed the charge for the same amount of risk
based on the mortality table guaranteed in the Policy. For a standard risk
Insured, we guarantee the 1980 Commissioner's Standard Ordinary Mortality
Tables, Age Last Birthday ("1980 CSO"). These mortality tables differ for male
and female insured persons and separate mortality tables may be used for
different premium rate classes. The maximum cost of insurance charge for a
substandard risk Insured is based on multiples of or additions to the guaranteed
standard rates established by the 1980 CSO.

Optional Additional Benefit Rider Charges. Your Policy will specify any
additional monthly charge for additional benefit riders you elect to add to the
Policy.

 .  The Acceleration of Death Benefit Rider and Extension of Maturity Date Rider
   are included with a Policy at no additional cost in each jurisdiction where
   the riders are available.

 .  The monthly charge for additional term life insurance riders on the Insured
   will not exceed the maximum rates shown in the Policy. Term life insurance
   provided under this rider may be less costly initially under nonguaranteed
   "current" insurance charges in effect on the date of this prospectus than an
   equivalent amount of insurance coverage under the base Policy. However, if
   you intend to qualify for Premium Value Bonuses and Cash Value Bonuses, and
   meet the Monthly Minimum Premium requirements for the Death Benefit
   Guarantee, coverage under the base Policy will probably be less costly over
   time.

 .  There is no charge for the Cost of Living rider, but any additional amounts
   of insurance purchased under the rider will increase the Face Amount of the
   base Policy, and be subject to corresponding additional monthly cost of
   insurance charges.

DAILY DEDUCTIONS

Each Business Day, we deduct a mortality and expense risk charge that we
calculate as a percentage of your Policy's net assets in each Separate Account
investment option.  The charge, on an annual basis, is currently 0.65% (which we
guarantee will not be increased to more than 0.90 %.)  This charge helps
compensate us for assuming mortality and expense risks under the Policies.

SURRENDER CHARGE

We may assess a surrender charge if you surrender your Policy during the first
12 Policy Years.  This charge partially compensates us for our sales expenses
and insurance underwriting expenses.

Surrender Charge Percentage.  For each Policy Year, we multiply 125%  one year's
Monthly Minimum Premium applicable to the initial Face Amount by the surrender
charge percentage shown below.  We then deduct that amount if you make a full
surrender at any time during that Policy Year:

- ----------------------------------------
  Policy   Surrender   Policy  Surrender
   Year    Charge %     Year    Charge % 
- ----------------------------------------
    1         50%         8       50%
- ----------------------------------------
    2        100%         9       40%
- ----------------------------------------
    3        100%        10       30%
- ----------------------------------------
    4        100%        11       20%
- ----------------------------------------
    5        100%        12       10%
- ----------------------------------------                  
    6         80%        13+       0%
- ----------------------------------------
    7         60%
- ---------------------

Maximum Surrender Charge. The surrender charge will not exceed 125% of one
year's Monthly Minimum Premium.  Nor will it exceed $60 per $1,000 of Face
Amount for standard premium rate classes. This per $1,000 limit will not apply
if the Insured is in a substandard 
<PAGE>
 
premium rate class. The Policy states the dollar amount of the maximum surrender
charge on the Policy Date. We impose no surrender charge upon a partial decrease
in Face Amount, but the full surrender charge will remain in effect for a
subsequent surrender.

Surrender Charge for Face Amount Increases: We will establish an additional
surrender charge for the 12 year period following any increase in Face Amount
that you request. The additional surrender charge will be computed as if the
Face Amount increase were being issued in the form of a new Policy, based on the
Age and other risk characteristics of the Insured at the time of the increase.

Upon surrender within the 12-year period, the remaining amount of surrender
charges for the Face Amount increase will be deducted, together with any amount
of surrender charge that still remains from the initial policy or from any prior
Face Amount increases.

FUND EXPENSES

Our Separate Account purchases shares of the Portfolios of the Funds at net
asset value, which reflects investment management fees, other operating expenses
and any expense reimbursement paid by an investment adviser to the applicable
Portfolio.  (See "Highlights Fund Expenses.")

OTHER CHARGES AND DEDUCTIONS (NOT CURRENTLY CHARGED)

We do not currently make the charges referred to after the captions "Premium
`Load' Charge",  "Transaction Fees", "Additional Transaction Charges" and "Tax
Charge" in the "Highlights -- Other Expenses" segment of this prospectus.  We
reserve the right to do so, however.

Special Service Fees.  We do not charge you for special services, such as
additional reports, dollar cost averaging, and asset rebalancing.  Although we
do not currently intend to do so, we reserve the right to charge you for these
special services.

ELIMINATION, REDUCTION OR REFUND OF CHARGES AND DEDUCTIONS; INCREASES IN BONUSES

We may eliminate, reduce, or refund any charges and deductions on a Policy when
sales of Policies are made to certain individuals or to group and sponsored
arrangements. We will do this when we expect savings of sales, administration or
other expenses, or in a reduction in the level of risks we expect to assume
under the Policies.  (This prospectus describes such groups under "Group and
Sponsored Arrangements" below.)  We determine any such adjustment to charges and
deductions after examination of relevant factors such as:

 .  the size and type of group, because large numbers of Policies tend to lower
   our per-Policy expenses;

 .  the total amount of premium payments to be received, because certain expenses
   tend to be a smaller percentage of larger premium payments;

 .  any prior or existing relationship we have with the purchaser, because of the
   likelihood of reduced marketing and implementation expenses;

 .  other circumstances, of which we are not presently aware, which could result
   in reduced expenses; and

 .  after a Policy is issued, if we anticipate expenses for later Policy Years
   that are lower than initially projected.

We also may eliminate, reduce or refund charges and deductions when we issue a
Policy to an officer, director, employee or agent of ours or any of our
affiliates. We do not, however, guarantee any adjustment in charges and
deductions, and any adjustment may vary by group.

All adjustments will be made under our uniform administrative rules then in
effect.  In no event will adjustments to charges, or deductions be permitted if
the adjustment would be unfairly discriminatory to any person.

Group and Sponsored Arrangements.  Group arrangements include those in which a
trustee, employer, association or similar entity purchases individual Policies
covering a group of individuals on a group basis.  An example of such an
arrangement is a non-tax qualified deferred compensation plan.  Sponsored
arrangements include those in which an employer, an association or similar
entity permits the Company to offer Policies to its employees or members on an
individual basis.

Gender-Neutral Policies.  In 1983, the United States Supreme Court decided in
Arizona Governing Committee v. Norris that certain insurance contracts may not
be used to fund certain employee benefit programs where the contracts provided
values and benefits that varied with the gender of the insured person.  We may
therefor offer Policies that do not vary by gender for use in connection with
certain employee benefit programs.  We recommend that any employer proposing to
offer the Policies to employees under a group or sponsored arrangement consult
its attorney before doing so.
<PAGE>
 
We may also offer the Policy with provisions and charges that are gender neutral
in states where required, and where the "unisex" version of the Policy has been
approved.  Currently, the State of Montana prohibits the use of actuarial tables
that distinguish between men and women in determining premiums and policy
benefits.

PURPOSES OF POLICY CHARGES

We have designed the charges under the Policies to cover, on the whole, our
direct and indirect costs of selling, administering and providing benefits under
the Policies.  These charges are also designed, on a whole to compensate us for
the risks we assume under the Policies.  These include mortality risks (such as
the risk that insured persons will, on average, die before we expect, thereby
increasing the amount of claims we must pay); investment risks (such as the risk
that adverse investment performance will make it more costly for us to provide
the Guaranteed Death Benefit under the Policies or reduce the amount of our
asset-based fee revenues below what we anticipate); sales risks (such as the
risk that we sell fewer Policies and receive lower net revenue than we expect,
thereby depriving us of expected economies of scale); regulatory risks (such as
the risk that tax or other regulations may be changed in ways adverse to issuers
of variable life insurance policies); and expense risks (such as the risk that
the costs of administrative services that we must provide will exceed what we
currently project).

If, as expected, the charges that we collect from the Policies exceed our total
costs in connection with the Policies, we will earn a profit.  Otherwise we will
incur a loss.  We have set the current and maximum rates of certain of our
charges with reference to estimates of the amount of specific types of expenses
or risks that the Company will incur.  In some cases, this prospectus identifies
such expenses or risks in the name of the charge: e.g., the administrative
                                                  - -                     
charge, cost of insurance charge, and mortality and expense risk charge.
However, the fact that any charge bears the name of a particular expense or risk
does not mean that the amount we collect from that charge will never be more
than the amount of such expense or risk, or that we may not also be compensated
for such expense or risk out of any other charges we may deduct under the terms
of the Policies.

                                  THE POLICIES
                                        
APPLICATION AND ISSUANCE OF A POLICY

If you wish to purchase a Policy, you must submit an application to our Variable
Service Center. You select:

 .  A Face Amount (minimum of $25,000 on a proposed Insured up to Age 80, or a
   Face Amount between $100,000 and $500,000 on a proposed Insured between Ages
   81 85); and Death Benefit Option A or B; (see "Death Benefit");

 .  The amount of planned premium that you intend to pay; and

 .  The investment options to which we will allocate your premium.

We will review an application under our underwriting rules, and we may request
additional information or reject the application. We generally will not issue
Policies to insure persons older than age 85; nor will we generally issue
Policies to employee benefit plans qualified under Section 401 of the Internal
Revenue Code. If we decline an application, we will refund any premium payment
made.

If we issue the Policy, Monthly Deductions will begin as of the Policy Date. If
you make a premium payment with the application, the Policy Date generally will
be the date we approve the application.  If you instead pay the first premium
upon delivery of the Policy, the Policy Date generally will be five days after
we issue the Policy.

Under limited circumstances, we may backdate a Policy, upon request, by
assigning a Policy Date earlier than the date the application is signed.  In
that case, even though Monthly Deductions begin earlier, backdating may be
advantageous, for example, to obtain a lower cost of insurance rate, based on a
lower Age of the insured person.

"Free Look Right."  You have the right to review your Policy during an initial
inspection period specified in the Policy and, if dissatisfied, to return it to
us or to the agent through whom you purchased it. We will refund the Account
Value, any Monthly Deductions, and any other charge we assessed on a Policy that
is returned during the permitted period, unless a different amount is required
by state law.  The "free look" period is typically 10 days from your receipt of
a Policy, but may be greater depending on state requirements.

PREMIUMS

Planned Premiums.  You may chose, within limits, to pay premiums on a pre-
determined schedule.   We will provide periodic reminder notices.  Failure to
make such a payment will not result in termination of your Policy, so long as
your Policy has enough Cash Surrender Value to cover the Monthly Deductions as
they fall due.  Although making planned premium payments will not necessarily
assure that your Policy will remain in force, the amounts paid will generally
result in greater benefits than if you pay a lower amount of premium.
<PAGE>
 
You may arrange to pay planned premiums by pre-authorized automatic deductions
from accounts you maintain at other financial institutions.  You may also
request to change the amount of your planned premiums by submitting a written
request to our Variable Service Center.

Monthly Minimum Premium; Death Benefit Guarantee.  Your Policy shows the Monthly
Minimum Premium, which varies by Age on the Policy Date, Death Benefit amount
(including optional additional benefit riders), and the sex and premium rate
classes of the insured person.  The Monthly Minimum Premium increases if the
Face Amount increases, or if you add other benefits, during the Death Benefit
Guarantee Period.

Your Policy will stay in force during the Death Benefit Guarantee period if, as
of the first Business Day of each Policy Month, the cumulative amount of
premiums paid over the life of your Policy at least equals your Policy's Monthly
Minimum Premium times the number of elapsed Policy Months.  For this purpose,
the amount of premium paid is reduced by the sum of any outstanding Policy loans
(including accrued interest) and cumulative withdrawals.
    
The length of the Death Benefit guarantee period ranges from 2-12 years,
depending on the Insured's Age on the Policy Date (the "issue age"):     

       Issue Age           Guaranteed Death Benefit Period
       ---------           -------------------------------
        0 - 53                     12 Policy Years
        54  59                        To Age 65
        60  70                      5 Policy Years
      71 and over         Later of Age 75 or 2 Policy Years
    
(In Massachusetts, the Guaranteed Death Benefit Period is 5 Policy Years, and is
only available for Issue Ages 0-75.

We will accrue for later deduction any charges that were due but not taken
during the Guaranteed Death Benefit Period because of insufficient Account
Value. Any due and unpaid Monthly Deductions will be deducted from any Death
Benefit proceeds or from any Account Value that becomes available to pay the
deduction.

Additional Premiums.  You may pay additional premiums at any time during the
lifetime of the Insured, subject to three exceptions.  First, we will refuse any
premium payment that may cause your Policy no longer to be treated as life
insurance for tax purposes.  Second, we reserve the right to require
satisfactory evidence that the Insured is still insurable before we accept any
premium payment that would increase the then current Death Benefit under your
Policy. Third, we may require that you pay off any Policy loans you have taken
(and unpaid interest) prior to accepting any premium payments from you.

If you pay premiums in excess of certain amounts your Policy may be classified
as a "modified endowment contract," or "MEC," for federal income tax purposes
and this could have adverse tax consequences for you.  (See "Federal Tax 
Matters -- Income Tax Treatment at Policy Benefits.")

Grace Period.  After the end of your Policy's Death Benefit Guarantee Period,
your Policy will enter a grace period on the first Business Day of any Policy
Month on which your Policy Cash Surrender Value will not cover the current
Monthly Deduction and accrued interest on any Policy loans you have taken.  This
also will happen during the Death Benefit Guarantee Period, if you have not paid
enough premiums to keep the guarantee in force.

The grace period runs for 61 days from the applicable Business Day.  We will
send you a notice at your last known address which will show the amount
necessary to cover the Monthly Deduction(s) due plus an amount equal to three
times the current Monthly Deduction.  If you do not pay at least this amount by
the end of the grace period, your Policy will end without value.

ALLOCATION OF PREMIUMS

General.  We allocate the premium payments you make (after any deductions) to
the investment options you select.  We use "Accumulation Units" to keep track of
your interest in any Separate Account investment option you select.  We
determine the number of Accumulation Units credited to a Policy by dividing the
amount allocated a Separate Account investment option by the value of the
applicable Accumulation Unit next determined after receipt of your premium
payment. We calculate Accumulation Unit Values as of the      
<PAGE>
 
end of each Business Day. Premium payments allocated to the Fixed Account are
credited in dollars. Premium payments are generally allocated to the Separate
Accounts or the Fixed Account as of the later of the Policy Date or the date we
receive your premium.

Delayed Investment Allocation Date. We reserve the right to allocate premium
payments to the FIS Prime Money Fund II investment option for an investment
delay period before they will be invested (together with any investment gain) in
any other investment option(s) you designate.  In that case, we would reallocate
your Account Value to the investment options you have selected at the end of
your Policy's  "free look" period.  We would measure the investment delay period
from the date your Policy is issued from our Variable Service Center and would
include up to 5 extra days in addition to the applicable "free look" inspection
period to provide time for mail or other delivery of the Policy to you.

If we elect to delay your investment allocation date, your Policy will contain a
provision to that effect.

TELEPHONE TRANSACTIONS

You may initiate various transactions by calling 1-800-845-0689. These are:
transfers of Account Value, notification of a change in your address, change of
premium allocations among investment options, partial withdrawal requests,
Policy loans and systematic withdrawals. You may authorize your representative
to make these calls on your behalf.

You may also call 1-800-59-FUNDS for current Accumulation Unit values, current
Account Value, and for telephone transfers of Account Value.

If you own a Policy jointly with another owner, unless both owners have advised
us to the contrary, we will accept instructions from either one of the joint
owners.

We will use reasonable procedures (such as requiring identifying information
from the caller, tape recording the telephone instructions, and providing
written confirmation of the transaction) in order to authenticate instructions
communicated by telephone.  You will be responsible for any telephone
instructions we reasonably believe to be genuine.  Therefore, you will bear any
losses arising from any errors in the communication of instructions.  If we do
not employ reasonable procedures to confirm that instructions communicated by
telephone are genuine, we may be liable to you for any losses due to dishonored
or fraudulent instructions.  We may modify or terminate our procedures for
telephone transactions at any time.

                           POLICY BENEFITS AND VALUES
                                        
DEATH BENEFIT

If we receive proof that the Insured died while the Policy was in force, we
will pay the Death Benefit Proceeds to the Beneficiary.  You may elect for the
Death Benefit Proceeds to be paid in a single sum or under one of our other
Payout Options before the death of the Insured. If no such election is in effect
at the death of the Insured, the Beneficiary may make the election during a 60-
day period following our receipt of proof of death.  We will hold up payment of
the Death Benefit Proceeds in the meantime.

Death Benefit Options A and B
The amount of the Death Benefit depends on whether you have chosen Death Benefit
Option A or Death Benefit Option B.

Option A.   Under this option, the Death Benefit is the greater of:
- --------

 .  the Face Amount or

 .  the Account Value times the applicable percentage shown in the Minimum Death
   Benefit table.

Option B.  Under this option, the Death Benefit is the greater of:
- --------                                                          

 .  the Face Amount plus the Account Value or

 .  the Account Value times the applicable percentage shown in the Minimum Death
   Benefit table:
<PAGE>
 
                           MINIMUM DEATH BENEFIT
                           ---------------------
 
                 Percentage of                     Percentage of
     Age         Account Value         Age         Account Value
     ---         -------------         ---         -------------
  40 or less          250
      41              243               61              128
      42              236               62              126
      43              229               63              124
      44              222               64              122
      45              215               65              120
 
      46              209               66              119
      47              203               67              118
      48              197               68              117
      49              191               69              116
      50              185               70              115
 
      51              178               71              113
      52              171               72              111
      53              164               73              109
      54              157               74              107
      55              150             75-90             105
 
      56              146               91              104
      57              142               92              103
      58              138               93              102
      59              134               94              101
      60              130               95+             100

Change in Death Benefit Options and Face Amount.  You may make a written request
to our Variable Service Center not more than once each Policy Year:

 .  to change your Death Benefit Option, except that you may not change from
   Death Benefit Option A to Death Benefit Option B during the first Policy
   Year; and

 .  to increase or decrease the Face Amount of your Policy, except that you may
   not request a decrease during the first Policy Year.

If we approve a change from Death Benefit Option B to Death Benefit Option A, we
will automatically increase the Face Amount of your Policy by an amount equal to
the Policy's Account Value.  Upon a change from Death Benefit Option A to Death
Benefit Option B, we will automatically decrease the Face Amount of your Policy
by an amount equal to the Policy's Account Value.

We may require evidence of the continued insurability of the Insured for a
change from Death Benefit Option B to Death Benefit Option A, or for any other
change that would increase the Face Amount.  We also may restrict any requested
increases in the Face Amount to minimums and maximums that vary with the Age and
the premium rate class of the Insured, and may adjust the Age for any increases
in Face Amount.  If the Face Amount increases during any Death Benefit Guarantee
period, the Monthly  Minimum Premium also will usually increase for the
remainder of the applicable Death Benefit Guarantee Period. The increase in
Monthly Minimum Premium would be based on the  Age, sex, additional Face Amount,
and premium rate class of the Insured.  The surrender charge and applicable
surrender charge period will also increase as a result of an increase in Face
Amount, other than an increase due solely to a change in Death Benefit Option.
(See "Surrender Charge.")

Any reduction in Face Amount will take effect in the following order:

 .  against the most recent increase in Face Amount; then

 .  against the next most recent increases; then

 .  against the initial Face Amount.
<PAGE>
 
We may deny any request to reduce the Face Amount (including reductions
resulting from a change of Death Benefit Option A to Death Benefit Option B):

 .  if the Death Benefit would be reduced below that required to qualify the
   Policy as life insurance; or

 .  if the Death Benefit would be reduced below the minimum Face Amount shown in
   the Policy.

A change in Death Benefit Option or Face Amount will take effect on the first
Business Day of the Policy Month coinciding with or next following the date we
approve the request.  For a discussion of possible tax consequences of changing
insurance coverage under a Policy, see "Federal Tax Status."

PREMIUM VALUE BONUSES AND CASH VALUE BONUSES

Subject to approval by your local insurance regulatory authority, a Policy
continuously in force for 8 Policy Years will be eligible for monthly Premium
Value and Cash Value Bonuses.  The bonuses will be allocated monthly among the
Policy's investment options on a pro rata basis based on the Account Value in
each, unless we approve a different method.

The amounts of these bonuses are discussed above under "Highlights.

Our life insurance policies funded through the Separate Account have only been
available since January 1998, and we have not yet credited any bonuses.

OPTIONAL ADDITIONAL BENEFIT RIDERS

We offer optional additional benefit riders subject to regulatory approval in
your local area and to our underwriting and issuance standards.  The following
descriptions are not complete.  For more complete information about the riders
and their availability, you should consult your sales representative or request
a copy of the form of the rider in which you are interested.  Coverage under
these riders may increase the Monthly Deduction under the Policy.

Acceleration of Death Benefit Rider - permits you to receive an advance of the
Death Benefit when the Insured  has a terminal illness with a life expectancy of
less than 12 months (all as defined in the rider).

We compute the maximum amount of advance under a formula set forth in the rider.
In no event will we advance more that $500,000, however.  Amounts advanced under
the rider generally will be considered Death Benefits for federal income tax
purposes. (See "Federal Tax Matters - Income Tax Treatment of Policy
Benefits.") We do not charge for this rider.
    
Accidental Death Benefit Rider - provides an additional amount specified in the
Policy if the Insured dies from an accidental injury, as defined in the rider, 
up to age 70.      

Additional Term Insurance on the Insured - provides additional convertible term
life insurance coverage for a preselected period up to Age 95. You may convert
this term insurance to a permanent plan of life insurance, subject to the
conditions listed in the rider, if the insured person has not yet reached his or
her age 70.

Children's Term Insurance Rider - provides up to $10,000 of term life insurance
on the lives of the Insured's children who are between 15 days of age and age 18
on the Policy Date.  Coverage ends for each child on that child's 21st birthday.
You may then convert the coverage with 31 days to a permanent plan of life
insurance, subject to the conditions listed in the rider.

Cost of Living Rider - permits you to purchase additional amounts of insurance
based on formulas in the rider and increases in the Consumer Price Index
published by the U.S. Department of Labor. We do not require evidence of
insurability on the Insured person to purchase the additional insurance that may
be made available, based on the formula described in the rider, up to a maximum
of $30,000 of Face Amount every third Policy Year until the Policy Anniversary
following the Insured's 65th birthday.

Disability Waiver Benefit Riders - provide benefits if the Insured is totally
disabled, as defined under the terms of the applicable rider, before Age 60. A
"Waiver of Monthly Deduction" rider waives the Monthly Deductions (but not the
daily deductions or other fees and expenses) under the Policy. A "Cash Deposit
Benefit" rider provides for a deposit of a pre-selected monthly benefit amount
into a Policy's Account Value.  Although Monthly Deductions will continue to
apply under this rider, its benefits will be applied against the Monthly Minimum
Premium requirements for the Guaranteed Death Benefit described elsewhere in
this prospectus.

You may select only one of the riders when you apply for a Policy.
<PAGE>
 
Extension of Maturity Date Rider - permits you to request a Maturity Date beyond
Age 95 if the Account Value is at least $2,000.  It is included with a Policy
at no additional cost.

The Owner may request that any rider benefits be canceled at any time.  The
rider and any charges therefor, will terminate at the end of the Policy Month
during which a written request was received at the Variable Service Center.
    
Other Insured Persons Rider - provides fixed benefit term life insurance
coverage on the lives of other individuals that you select.  The term insurance
may be converted to a permanent plan of life insurance, subject to the
conditions listed in the rider.  If the insured person under this rider is not a
member of your family, certain special tax rules will apply, which this
prospectus briefly describes in "Federal Tax Matters - Income Tax Treatment of
Policy Benefits".      

DETERMINATION OF ACCOUNT VALUE
    
Your Account Value under a Policy includes its value in the Separate Account, in
the Fixed Account and, in the Loan Account. Your Account Value in a Separate
Account investment option at any time equals the number of Accumulation Units
you hold in that option multiplied by the then-current value of one such
Accumulation Unit.  We compute this value in such a way that the investment
return on your Account Value in any Separate Account investment option will
differ from the total return achieved by the underlying Fund Portfolio only by
the amount of the charges and deductions we make under your Policy from that
investment option.      

Your Account Value in the Fixed Account investment option or in the Loan Account
earns fixed rates of interest as described elsewhere in this prospectus.  Your
Account Value in the Fixed Account will increase by the amount of such interest,
but will decrease by the amount of any charges or deductions that we take from
that account for your Policy.

Your Account Value in any investment option, or in the Loan Account will also
vary by the amount of transfers we make among those components of Account Value
in response to requests that you make, or that we make automatically in
connection with any Policy loans that you take and the payment of principal and
interest due thereon.  Your Account Value in each investment option also will
increase by the amount that you direct to that option from your premium payments
and will decrease by the amount of any withdrawals that you take from that
option.

POLICY LOANS

We will lend you up to 90% of your Policy's Cash Surrender Value at any time
after the initial free-look period. You may request a Policy loan by submitting
a request in writing or by telephone to our Variable Service Center shown on the
front cover of this prospectus.  (See "Telephone Transactions.")

Each loan must be at least $1,000.  We will automatically transfer Account Value
equal to the amounts you borrow to your Policy's Loan Account from the other
investment options you are then using.  We credit amounts in your Loan Account
with interest at a minimum annual rate of 4%.

The interest you must pay us on a Policy loan accrues daily and is payable at
the end of each Policy Month.  If not paid when due, we will add it as an
additional Policy loan on the first Business Day of the next Policy Month.

Unless you request otherwise, loans and loan repayments are attributed to the
Separate Account investment options and the Fixed Account in proportion to the
Account Value in each.  We may disapprove any such request, however. You must
designate any loan repayment as such.  Otherwise, we will treat the payment as a
premium payment.

Regular Loan Interest.  For a Regular Loan, we charge interest at a 6% effective
annual rate.

Preferred Loan Interest.  We charge interest on a Preferred Loan at a 4%
effective annual rate.  You may qualify for Preferred Loans if your Account
Value, less any then outstanding loans and related interest, on any Policy
Anniversary is at least $10,000. If so, the maximum you can take as Preferred
Loan that year is 15% of your Account Value, less any then outstanding Policy
loans and related interest.  If your Policy qualifies for a Preferred Loan on
any Policy Anniversary, we will automatically convert at least part of any
Regular Loan outstanding to a Preferred Loan.  This automatic conversion,
however, will be subject to the above-mentioned 15% limit for that Policy year
and, therefore, will also reduce the amount of Preferred Loans that otherwise
would be available to you for that year.  A Preferred Loan will also reduce the
amount available as a Regular Loan.

Immediate Loan Repayment.  If, on the first Business Day of a Policy Month, the
Account Value less the Withdrawal Charge is not sufficient to pay the Monthly
Deduction, any loan interest then due and unpaid, and any other Policy charges,
you must make a loan 
<PAGE>
 
repayment within 61 days after such Business Day. We will send a notice to you
or your assignee, if any. The Policy will terminate without value after 61 days,
unless you make a sufficient repayment to reduce the Policy loans and pay any
other amounts then due.

SURRENDER AND WITHDRAWALS

Surrender.  You may surrender your Policy for its Cash Surrender Value at any
time while the Insured is living, by a signed written request conforming to our
administrative procedures. We calculate the Cash Surrender Value as of the close
of the Business Day when your surrender request is received at our Variable
Service Center.  The Cash Surrender Value equals your Account Value reduced by
any unpaid Policy loans and accrued interest and by any applicable withdrawal
charges.  You may elect to have all or part of the Cash Surrender Value applied
to a payout option.  (See "Payout Options.")   The election must be in writing,
except that we will accept telephone requests that apply to only part of the
Cash Surrender Value.  Our liability to pay the Death Benefit proceeds ends when
you surrender your Policy.

Withdrawals.  You may withdraw a portion of the Policy's Cash Surrender Value
(minimum $100). This will reduce the Account Value and Death Benefit, generally
by the amount withdrawn.  If Death Benefit Option A is in effect, a withdrawal
also may reduce your Policy's Face Amount by the amount of the withdrawal. A
requested withdrawal requires our consent, however:

 .  if the Death Benefit would be reduced below that required to qualify the
   Policy as life insurance or below the minimum Face Amount specified in the
   Policy; or

 .  if the remaining Cash Surrender Value would not be at least (a) $1,000 or (b)
   3 times the most recent Monthly Deduction, whichever is greater.

We will take any withdrawals from your Policy's investment options on a pro-rata
basis, unless you make a request in writing in advance for a different method.
We reserve the right to approve or disapprove any such request.

MATURITY PROCEEDS

If the Insured is living on the Policy's "Maturity Date" (the Policy anniversary
of the Policy Date on which the Insured's  Age is 95), we will pay the Cash
Surrender Value. In such case, the Policy will terminate and we will have no
further obligations under it. We will calculate the Cash Surrender Value for
this purpose as of the Maturity Date, although we may defer paying such amount
to you until you return your Policy to us.

LAPSE AND REINSTATEMENT

If your Policy lapses following a 61-day grace period, you may still, within 3
years thereafter, request that we reinstate the Policy.  You would need to
provide us with satisfactory evidence, however, that the Insured is still
insurable and pay certain amounts specified in the Policy.

Any reinstatement will be effective on the first Business Day of the first
Policy Month that begins on or after we approve reinstatement.  The values and
terms and conditions of the reinstated Policy will be in accordance with our
administrative procedures.

PAYMENT OF PROCEEDS

We ordinarily will pay any Cash Surrender Value, Death Benefit Proceeds, or loan
proceeds from the Separate Account investment options, and begin Payout Options
funded through Separate Account investment options, within seven days after
receipt by our Variable Service Center of a request, or proof of death of the
Insured, and all other required elections and documentation in a form
satisfactory to us.  However, we may delay payment or transfers from a Separate
Account investment option in certain circumstances.  (See "Suspension of
Payments and Transfers.")  We may also delay payment if we contest the Policy.
We will pay interest on Death Benefit Proceeds from the date they become payable
to the date they are paid in one sum or, if a Payout Option is selected, to the
effective date of the option.

TAX WITHHOLDING

All distributions from your Policy, or portions thereof, which are included in
your gross income are subject to federal income tax withholding.  We will
withhold federal taxes at the rate of 10% from each distribution.  However, you
may elect not to have taxes withheld or to have taxes withheld at a different
rate.
<PAGE>
 
PAYOUT OPTIONS

Payout Options provide a series of payments in lieu of a single sum payment by
us. You may elect a Payout Option:

 .  for all or part of the Cash Surrender Value payable when you make a
   withdrawal or surrender the Policy; or

 .  for all or part of the Death Benefit Proceeds payable upon death of the
   Insured.

You may elect to change a previously elected Payout Option for Death Benefit
Proceeds.  Any such election or change relating to Death Benefit Proceeds must
be made:

 .  while the Insured is living; and

 .  by written request to our Variable Service Center.
 
You may select the following Payout Options or any other Payout Option
acceptable to us:

Option A - Life Annuity.  Equal monthly payments during the life of the payee.

Option B - Life Annuity with Period Certain Of 120 Months.  Equal monthly
payments during the lifetime of the payee, but for no less than 120 months.

Option C - Fixed Payments for A Period Certain.  Equal monthly payments for any
specified period (at least five years but not exceeding thirty years), as
selected by you.

Option D - Death Benefit Proceeds Remaining With Us.  The Death Benefit Proceeds
will remain in our Fixed Account and be credited with interest at an effective
annual rate of not less than 3%.  The Payee may make full and partial
withdrawals at any time with no Surrender Charge.

Each payment under Payment Options A, B, or C will be at least equal the amounts
calculated based on the annuity tables contained in your Policy.  If the payee
dies during a period certain (Payout Options B or C), any remaining payments
will be made to the estate of the Payee.  The estate may elect to have the
commuted value of the remaining payments paid in a single sum instead.  We will
determine the commuted value by discounting the remaining payments at its then
current interest rate used for commutation.

Tax Impact.  Whether a Payout Option is chosen may have tax consequences for you
or your Beneficiary. In addition, under current federal income tax rules, the
annuitization bonus is deemed "income" on a Policy.  Therefore, you should
consult a qualified tax adviser before deciding whether to elect one or more
Payout Options.

RIGHT TO EXCHANGE FOR A FIXED BENEFIT POLICY

During the first 24 Policy Months, if your Policy has not lapsed, you have an
unconditional right to transfer all of your Account Value in the Separate
Account investment option to the Fixed Account without any transaction charge.

                         OTHER PROVISIONS OF THE POLICY
                                        
SUICIDE EXCLUSION

If suicide of the Insured occurs within two years from the Policy Date (or less
if required by state law), we will limit the Death Benefit to your Policy's Cash
Surrender Value.

REPRESENTATIONS AND CONTESTABILITY

Generally, we can challenge the validity of your Policy for two years from the
Policy Date, based on any misrepresentations made in your application to us.  We
can challenge an increase in benefits requiring evidence of insurability for two
years from the date of the increase.  We can challenge a reinstatement of the
Policy until reinstatement has been in force for two years from its effective
date.

MISSTATEMENT OF AGE OR SEX

If any application for benefits under your Policy misstates the age or sex of
the Insured, the Death Benefit will be the amount provided by the correct age
and sex.
<PAGE>
 
OWNER AND BENEFICIARY

The Policy application names the Policy owner, who in turn may name a new owner.
At the death of the owner, his or her estate will become the owner, unless he or
she has named a successor owner.  Because the owner has the authority to
exercise most rights under a Policy, this prospectus generally refers to the
owner when it refers to "you" or "your".  The owner's rights as such terminate
when the Insured dies.  If two or more people are named as owners, we will
generally assume that one owner has the authority to act for all owners.
However, we may require the consent of all owners for certain transactions under
the Policy, such as an election to exchange the Policy for a fixed benefit
policy.

Beneficiary.  The Policy application also names the Beneficiary under the Policy
and any contingent Beneficiary.  You may change the Beneficiary of the Policy
(other than an irrevocably named Beneficiary) at any time before the death of
the Insured.  The Beneficiary has no rights under the Policy until the death of
the Insured and must survive that insured person in order to receive the Death
Benefit Proceeds.  If no named Beneficiary is alive when the Insured dies, we
will pay the proceeds to the owner.

Changes and Assignments.  A change of owner or Beneficiary requires a written
request satisfactory to us that is dated and signed by all of the owners.  The
change will take effect on the date it is signed, but is subject to all payments
made and actions taken by us under the Policy before we receive the request at
our Variable Service Center.

ASSIGNMENTS

The owner may assign (transfer) the owner's rights in a Policy to someone else.
An absolute assignment of the Policy designates the assignee as owner and
Beneficiary. A collateral assignment of the Policy does not change the owner or
Beneficiary, but their rights will be subject to the terms of the assignment.
All collateral assignees of record must consent to any full surrender or partial
withdrawals.  An assignment requires a written request signed by all of the
Policy's owners. An assignment will take effect only when we record it at our
Variable Service Center.  We have no responsibility for any assignment not
submitted for recording; nor for the sufficiency or validity of any assignment.

Unfavorable tax consequences, including recognition of taxable income and the
loss of income tax-free treatment for any death benefit payable to the
Beneficiary may result from transferring ownership or making an assignment.
Therefore, you should consult with a qualified tax adviser before doing so.

REPORTS AND RECORDS

We will mail to your last known address of record an annual statement showing
your Policy's current Account Values, transactions since the last statement,
Policy loan information, and any other information required by federal or state
laws or regulations.

We will also send you annual and semi-annual reports containing the financial
statements of the Portfolios you are using.

In addition, you will receive statements of significant transactions, such as
changes in the Death Benefit, transfers among investment options, premium
payments, Policy loans, Policy loan principal, Policy loan repayments, and
Policy reinstatement or termination.

VOTING RIGHTS

We will vote the shares of the Portfolios held by the Separate Account at
regular or special meetings of the Portfolio's shareholders in accordance with
instructions received from you and other owners having the voting interest in
the affected Portfolio(s).  We compute the number of votes that an owner has
the right to instruct for a particular Portfolio by dividing the owner's Account
Value in that Portfolio by that Portfolio's net asset value per share.  We will
vote a Portfolio's shares held in our Separate Account for which we do not
receive instructions, as well as shares held in our Separate Account that are
not attributable to owners in the same proportion as we vote that Portfolio's
shares held in the Separate Account for which we have received instructions.

We may disregard voting instructions under limited circumstances prescribed by
SEC rule.  We will include a summary of any such action and the reasons for it
in the next semiannual report to owners.

SUSPENSION OF PAYMENTS AND TRANSFERS

Under certain circumstances, we may suspend or postpone transactions that
pertain to a Separate Account investment option under your Policy.  These
include payment of Death Benefit Proceeds or Maturity Value, payment for
surrenders, withdrawals and Policy loans, or transfers, purchase payments and
loan repayments for any period when:
<PAGE>
 
 .  the New York Stock Exchange is closed for regular  trading;

 .  regular trading on the New York Stock Exchange is restricted by the SEC;

 .  an emergency exists as a result of which disposition of securities held in
   the applicable Separate Account investment options is not reasonably
   practicable or it is not reasonably practicable to determine the value of
   such option's net assets; or

 .  the SEC, by order, permits such suspension during any other period.

We also may defer payment for a surrender, withdrawal or Policy loan, or
transfer from the Fixed Account, for the period permitted by law but not for
more than six months after we receive your written request. We will pay interest
to the extent provided under state insurance law on payments that are delayed.

Also, we may defer payment of any amount attributable to a check you have given
us in order to allow a reasonable time (not to exceed 15 days) for the check to
clear the banking system.

NONPARTICIPATION IN OUR DIVIDENDS

The Policies are "nonparticipating".  This means that they do not participate in
(or receive) any dividend we pay or distribution of our surplus.

                       DISTRIBUTION AND OTHER AGREEMENTS
                                        
First Variable Capital Services, Inc. ("FVCS"), 2122 York Road, Oak Brook,
Illinois 60523, acts as distributor of the Policies.  FVCS, our wholly owned
subsidiary, was incorporated in Arkansas on July 26, 1991.  It is registered
with the SEC as a broker/dealer under the Securities Exchange Act of 1934 and is
a member of the National Association of Securities Dealers, Inc. FVCS offers the
Policies on a continuous basis.

FVCS and we have agreements with various broker/dealers under which their
registered representatives, who are also licensed insurance agents, will sell
the Policies. The commissions payable to a broker/dealer for sales of a Policy
may vary with the sales agreement.  However, we do not expect that, on an
aggregate basis, they will exceed 100% of the amount of premiums paid in the
first Policy Year up to 12 Monthly Minimum Premiums, plus 4% of additional first
year premium payments, plus 3.5% of all premiums received in Policy Years 2
through 5.  In addition, Broker/Dealers may receive annual "trail commission"
equivalent to 0.30% of a Policy's Account Value beginning in Policy Year 6, as
well as expense allowances, wholesaler fees, bonuses and training fees.

FVCS and we may permit specific broker/dealers to sell versions of the Policies
that contain specific investment options that are not available through other
broker/dealers.  FVCS and we may pay a different level of compensation for sales
of different versions of the Policies.

Under a Services Agreement with  FVCS, we perform insurance underwriting,
issuance and other administrative services for our variable life insurance
policies, including the Policies.

The Company serves as the custodian of the assets of the Separate Account.

                                 OUR MANAGEMENT

Here is a list of our directors and executive officers and their principal
business experience during the past five years.  Unless otherwise noted, our
directors are located at 2211 York Road, Suite 202, Oak Brook, Illinois 60523
and all our executive officers are located at 2122 York Road, Suite 300, Oak
Brook, Illinois 60523.

DIRECTORS

Ronald M. Butkiewicz, Chairman.  He is also the President and Chief Executive
Officer, Irish Life of North America, Inc., and Chairman and Chief Executive
Officer, Interstate Assurance Company.

Michael J. Corey - 401 East Host Drive. Lake Geneva, WI  53147.  He is a
Managing Director, Insurance/Professional Services Practice Group and President,
CSG International Inc.

Norman A. Fair - He is also Vice President, Treasurer, & Asst. Sec., Irish Life
of North America, Inc. and prior to 1994, he was the Senior Vice President and
Chief Financial Officer of Interstate Assurance Company.
<PAGE>
 
Michael R. Ferrari, 25th & University Ave., Des Moines, IA - 50311  He is the
Chancellor, Texas Christian University; and prior to July 1998, he was the
President of Drake University.

Shane W. Gleeson - He is the Executive Vice President,  Irish Life of North
America, Inc.; and prior to December 1997, he was the President, Interstate
Assurance Company. Prior to November 1994, he was the Senior Vice President and
Chief Operating Officer of Interstate Assurance Company.

Jeff S. Liebmann, Esq., 1301 Avenue of the Americas New York, NY 10019 - He is a
partner of Dewey, Ballantine.

Kenneth R. Meyer, 200 South Wacker Dr., Suite 2100, Chicago, IL 60606 - He is a
Managing Director, Lincoln Capital Management Co.

Philip R. O'Connor, 111 West Washington, Suite 1247 Chicago, IL 60602 - He is
the President of NEV Midwest, LLC and prior to April 1998, he was a Principal of
Coopers & Lybrand LLP/Palmer Bellevue Corp.

Clark A. Ramsey - He is also Vice President and Corporate Actuary, Irish Life of
North America, Inc. Prior to March, 1998, he was the Vice President and
Actuarial Director, Allstate International, Inc.

EXECUTIVE OFFICER & DIRECTOR

John M. Soukup, President - Prior to July, 1997, he was the Market Development
Officer, Fortis Financial Group.

OTHER EXECUTIVE OFFICERS

Steven J. Horn, Senior Vice President and Chief Operations Officer  Prior to
January 1999, he was the Assistant Vice President of  Irish Life of North
America, and prior to July 1998, he was the Sr. Vice President and General
Manager of United Casualty Insurance Company of America.

Arnold R. Bergman, Vice President, General Counsel and Secretary - Prior to
February 1995, he served as Counsel, Aetna Life Insurance and Annuity Company.

Thomas Gualdoni, Vice President, Sales - Prior to December 1997, he was the Vice
President, Sales, Fortis Benefits Insurance Company.

Martha Gross, Vice President, Administration - Prior to May 1998 she was an
Assistant Secretary of ours.  She is also a Vice President, Interstate Assurance
Company.

Christopher S. Harden, Vice President & Treasurer - Prior to April, 1998 he was
the First Vice President and Chief Accounting Officer, COVA Financial Services
Life Insurance Company.

Martin Sheerin, Vice President & Chief Actuary - Prior to October, 1994, he was
a Vice President, Irish Life of North America, Inc.

                              FEDERAL TAX MATTERS
                                        
GENERAL

BECAUSE OF THE COMPLEXITY OF THE LAW AND BECAUSE TAX RESULTS WILL VARY ACCORDING
TO YOUR IDENTITY AND STATUS, YOU SHOULD SEEK INDIVIDUALIZED LEGAL AND TAX ADVICE
BEFORE PURCHASING OR TAKING ANY ACTION UNDER A POLICY.

We cannot provide a comprehensive description of the federal income tax
consequences regarding the Policies in this prospectus, and special tax rules
may apply that we have not discussed herein.  Nor does this discussion address
any applicable state, local, gift, inheritance, estate, and foreign or other tax
laws.  This discussion assumes that you, the Policy's owner, are a natural
person and a U.S. citizen and resident.  Finally, we would caution that the law
and the related regulations and interpretations on which we base our tax
analysis can change, and such changes can be retroactive.
<PAGE>
 
OUR TAXATION

Under current federal income tax law, the operations of the Separate Account and
the Fixed Account do not require us to pay any tax.  Thus, we currently impose
no charge for our federal income taxes.  However, we may decide to charge the
Separate Account or Fixed Account for our federal income taxes, if there are
changes in federal tax law.

We may incur state and local taxes (in addition to premium taxes) in several
states.  At present, these taxes are not significant and, accordingly, we do not
currently impose a charge for them.  If they increase, however, we may impose a
charge for such taxes attributable to the Separate Account and/or Fixed Account.

INCOME TAX TREATMENT OF POLICY BENEFITS

Life Insurance.  Section 7702 of the Internal Revenue Code provides that if
certain tests are met, your Policy will qualify as a life insurance contract for
federal tax purposes. The death benefit under a life insurance contract is
generally excluded from the gross income of the Beneficiary.  Also, the owner of
a life insurance contract is generally not taxed on increases in the account
value until withdrawn or surrendered.

Section 7702 limits the amount of premiums that may be invested in a life
insurance contract and requires certain minimum amounts of life insurance
coverage, relative to the account value.  We will monitor compliance with these
tests. As a result, we believe that the Death Benefits received under the
Policies are generally excludable from the gross income of the Beneficiary
pursuant to the provisions of Section 101 of the Code.

Acceleration of Death Benefits Rider.  Similarly, we believe that accelerated
death benefit payments, if permitted under your Policy because of the terminal
illness of the Insured, in most cases will not constitute taxable income for
you.  Such payments may be taxable income to you, however, if:

 .  you are not an insured person; or

 .  you have an insurable interest in either of the insured persons' lives
   because that insured person is a director, officer or employee of yours or is
   otherwise financially interested in any trade or business carried on by you.

Modified Endowment Contracts.  The Code contains provisions affecting certain
life insurance policies that the Code refers to as "modified endowment
contracts."

Modified endowment contracts result when cumulative premiums paid under a Policy
at any time during the first seven Policy Years exceed the sum of the premiums
that would have been paid by then if the Policy provided for paid up future
benefits after the payment of seven level annual premiums ("seven-pay test").
The amount of premiums payable under the seven-pay test is calculated based upon
certain assumptions regarding the policy's earnings and the use of a reasonable
mortality charge.  Riders to a Policy are considered part of the Policy for
purposes of applying the seven-pay test.

Whenever there is a "material change" under a Policy, the Policy generally will
be:

 .  treated as a new Policy for purposes of determining whether it is a modified
   endowment; and

 .  subjected to a new seven-pay test.

The Policy would become a modified endowment contract if, at time of the
material change or at any time during the next seven years, it failed to satisfy
such new seven-pay test.  A material change for these purposes could result from
a change in death benefit option, election of additional rider benefits, an
increase in a Policy's Face Amount, and certain other changes.

If a Policy's benefits are reduced during the first seven Policy years (or
within seven years after a material change), the seven-pay premium limit will be
redetermined based on the reduced level of benefits and applied retroactively
for purposes of the seven-pay test.  (Such a reduction in benefits could
include, for example, any decrease in Face Amount that you request or, in some
cases, a partial withdrawal or termination or reduction of benefits under a
rider.)  If you have already paid (or subsequently pay) more premiums than
permitted by the recalculated seven-pay limit, your Policy will become a
modified endowment contract.
<PAGE>
 
Any Policy that you acquire in exchange for another life insurance policy that
is a modified endowment contract will also be a modified endowment contract.
However, an exchange under Section 1035 of the Code of a life insurance policy
entered into before June 21, 1988 will not make the new policy a modified
endowment contract if you pay no additional premiums and there is no benefit
increase as a result of the exchange.

Other Tax Effects of Policy Changes.  Changes made to your Policy (for example,
a decrease in benefits under or a lapse or reinstatement of a Policy) may have
other tax effects.  These include impacting the maximum amount of premiums you
can pay under the Policy, as well as the maximum amount of Account Value you can
maintain under the Policy.

Taxation of Pre-Death Distributions from a Policy that is not a Modified
                                                          ---           
Endowment Contract ("MEC").  As long as a Policy remains in force as a non-
modified endowment, you will not pay current income tax on the proceeds from any
Policy loan. Interest you pay on the loan generally will not be tax deductible,
however.

After the first 15 Policy Years, you will not pay current federal income tax on
any partial withdrawals you make, except to the extent such withdrawals exceed
your "investment" in the Policy.  (The "investment" generally will equal the
premiums you have paid, less the amount of any previous distributions from your
Policy that were not taxable.)  During the first 15 Policy Years, you could have
to pay federal income tax on certain withdrawals that reduce the Death Benefit,
to the extent that your Policy's Account Value exceeds your investment in the
Policy.

On the Maturity Date or upon full surrender, any excess of proceeds (including
amounts we use to discharge any Policy loan and accrued loan interest) over your
investment in the Policy, will constitute taxable income to you for federal
income tax purposes.  In addition, if your Policy terminates after a grace
period while you have a Policy loan outstanding, the cancellation of such loan
and accrued loan interest will be treated as a distribution and could be subject
to tax under the above rules.  Finally, if you assign or transfer rights or
benefits under your Policy, you may be deemed to have received a distribution
from the Policy, all or part of which may be taxable.

Taxation of Pre-Death Distributions from a Policy that is a Modified Endowment
                                                       --                     
Contract.  If your Policy falls within the definition of a modified endowment
contract, the following rules will apply to pre-death distributions:

 .  You must include distributions, such as withdrawals, in your gross income
   subject to federal tax, to the extent the Account Value of the Policy exceeds
   your investment in the Policy. Any additional amounts you receive, other than
   Policy loans, will not constitute currently taxable income, but will reduce
   your investment in the Policy.

 .  Policy Loans, including any increase in the amount of the loan to pay
   interest, also constitute distributions to you for these purposes. Your
   investment in the Policy, however, will increase by the amount of any loan
   included in your gross income.

 .  If your Policy terminates after a grace period while there is a Policy loan,
   the cancellation of such loan and accrued loan interest will also constitute
   a distribution to you for these purposes to the extent not previously treated
   as such.

 .  On the Maturity Date or upon a full surrender, any excess of the proceeds
   (including any amounts we use to discharge any loan and accrued loan
   interest) over your investment in the Policy, will also constitute a
   distribution to you for these purposes.

 .  A change of ownership or Policy assignment also can constitute a distribution
   for these purposes. For example, a collateral assignment will subject any
   gain in the Policy to taxation.
    
For purposes of determining the amount of any distribution that is included in
gross income, you must treat all modified endowment contracts that we or our
affiliates issue to you during any calendar year as a single modified endowment
contract.      

The taxable amount of any distribution from a Policy that is a modified
endowment also will incur an additional penalty tax equal to 10% of such taxable
amount unless the distribution:

 .  is made on or after you attain age 59 1/2;

 .  results from your becoming disabled (as defined in the Code); or

 .  forms part of a series of substantially equal periodic payments made no less
   frequently than annually for your life (or life expectancy) or for the joint
   lives (or life expectancies) of the owner or the Beneficiary.

The Monthly Deductions under a modified endowment contract attributable to any
Other Insured Person Rider for a person who is not a member of your family may
constitute distributions from your policy for tax purposes. However, the
Beneficiary of this rider should not have to pay federal income tax on any
benefit received.
<PAGE>
 
Distributions that occur during a Policy Year in which a Policy becomes a
modified endowment contract and during any subsequent Policy Years, will be
taxed as described in the preceding paragraphs.  In addition, any distributions
from a Policy within two years before it becomes a modified endowment contract
also will be subject to tax in this manner.  This means that a distribution made
from a Policy that is not a modified endowment contract could later become
taxable as a distribution from a modified endowment.

DIVERSIFICATION REQUIREMENTS

The Internal Revenue Code provides that a variable life insurance policy will
not be treated as a life insurance contract under the Code for any period (and
any subsequent period) for which the related investments are not adequately
diversified.  We intend that all Portfolios of the Funds in which your Policy
may invest will comply with the diversification requirements.  If your Policy
did not qualify as life insurance, you would be subject to immediate taxation on
the increases in your Policy's Account Value, plus the cost of insurance
protection under your Policy.  This treatment would apply for the period of non-
compliance and subsequently, unless and until we are able to settle the matter
with the Internal Revenue Service.  We have no legal obligation to seek or
agree to any such settlement, however.

The amount of investment control which you may exercise under a Policy differs
in some respects from the situation addressed in published rulings issued by the
Internal Revenue Service in which it held that variable life insurance policy
owners were not deemed, for federal income tax purposes, to own the related
assets held in a separate account by the issuing insurance company.  It is
possible that these differences, such as your ability to transfer among
investment choices or the number and type of investment choices available, would
cause you to be taxed as if you were the owner of the Portfolio shares that are
attributable to your Policy.  In that case, you would be liable for income tax
on an allocable portion of any current income and gains realized by the Separate
Account, even though you have received no distribution of those amounts.

In the event any forthcoming guidance or ruling by federal income tax
authorities sets 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, result in your being
retroactively determined to be the owner of the assets of the Separate Account.

Due to the uncertainty in this area, we reserve the right to modify your Policy
in an attempt to maintain its intended tax treatment.

                             ADVERTISING PRACTICES
                                        
From time to time, articles discussing the Separate Account's investment
experience, performance rankings and other characteristics may appear in
national publications.  Some or all of these publishers or ranking services
(including, but not limited to, Lipper Analytical Services Inc. and Morningstar,
Inc.) may publish their own rankings or performance reviews of variable contract
separate accounts, including the Separate Account. We may use references to,
reprints, or portions of reprints of such articles or rankings as sales
literature or advertising material.  We may also use rankings that indicate the
names of other variable policy separate accounts and their investment
experience.

We, the Funds, or other parties may develop articles and releases about the
following matters in relation to the Separate Account, the Funds or individual
Portfolios: asset levels, and sales volumes, statistics and analyses of industry
sales volume and asset levels, or other characteristics. Our promotional
material for the Policies and Separate Accounts can refer to, or be a reprint
of, such articles and releases.  Such literature may refer to personnel of an
adviser or sub-advisers who have investment management responsibility, and their
investment style.  The reference may allude to or include excerpts from articles
appearing in the media.

The advertising and sales literature for the Policies and the Separate Account
may refer to historical, current and prospective economic trends.  In addition,
we may publish advertising and sales literature concerning topics of general
investor interest for the benefit of registered representatives and prospective
purchasers of Policies.  These materials may include, but are not limited to,
discussions of college planning, retirement planning, and reasons for investing
and historical examples of the investment performance of various classes of
securities, securities markets and indices.
<PAGE>
 
                                 LEGAL MATTERS
                                        
STATE REGULATION

We are subject to the insurance laws of Arkansas and to regulation by the
Arkansas Insurance Department.  The National Association of Insurance
Commissioners periodically examines our operations.  Such regulation does not,
however, involve any supervision of management or investment practices or
policies.  In addition, we are subject to regulation under the insurance laws of
other jurisdictions in which we may operate.  As a result, various time periods
and other terms and conditions described in this prospectus may vary depending
on where you reside.  We will reflect any applicable variations in your Policy
and riders, or related endorsements.

LEGAL PROCEEDINGS

There are no material pending legal proceedings to which the Separate Account,
FVCS or we are a party.

COUNSEL

Our Legal Department has reviewed legal matters in connection with the Policies.
Freedman, Levy, Kroll & Simonds, of Washington, DC, has advised us on certain
matters relating to the federal securities and tax laws.

                                    EXPERTS
                                            
The consolidated financial statements of First Variable Life Insurance Company
at December 31, 1998 and December 31, 1997 and for each of the three years in
the period ended December 31, 1998 and the financial statements of First
Variable Life Insurance Company--Separate Account VL at December 31, 1998 and
for the period then ended as described in the report appearing in this
prospectus and Registration Statement have been audited by Ernst & Young LLP,
independent auditors, as set forth in their report appearing elsewhere herein,
and are included in reliance upon such reports given upon the authority of such
firm as experts in accounting and auditing.      

                            REGISTRATION STATEMENT
                                        
We have filed a registration statement with the SEC under the Securities Act of
1933.  This prospectus omits certain information contained in the Registration
Statement.  You can obtain copies of such additional information from the SEC
upon payment of the prescribed fee.


                                YEAR 2000 ISSUES

Like other financial and business organizations around the world, we could be
adversely affected if our computer systems and those of our service providers do
not properly process and calculate date-related information and data from and
after January 1, 2000.  We have completed an assessment of the Year 2000 impact
on our systems, procedures, customers and business processes.  At December 31,
1998, our management is satisfied that our main operating systems are Year 2000
compliant.  We are currently reviewing our general office systems and contacting
our service providers.

We believe that we will complete our Year 2000 project prior to any anticipated
impact on our operating systems.  The date on which we believe we will complete
the Year 2000 project is based on our management's best estimates.  Although
there can be no guarantee that these estimates will be achieved, our management
does not at this time believe that actual results will differ materially from
those anticipated.  Specific factors that might cause such material differences
would most likely result from our service providers.
<PAGE>
 
APPENDIX: A

       ANNUAL RATES OF RETURN FOR THE SEPARATE ACCOUNT INVESTMENT OPTIONS

The following tables show performance information for the Separate Account
investment options for periods ending December 31, 1998.  Table A-1 assumes that
                                                                ---             
each option had been in operation for the same period as its corresponding
Portfolio. Table A-2 is derived from historic performance results of the
                 ---                                                    
Separate Account investment options from the date they actually commenced
operations (March 31, 1997) to fund variable life insurance policies. Both
tables reflect the total of the income generated by the Portfolio shown, less
total Portfolio operating expenses, plus or minus realized or unrealized capital
gains and losses, and less the deductions for the Policies' mortality and
expense risk charge. (.50%)

The tables do not reflect three significant charges that will apply to your
              ---                                                          
Policy: an administrative charge (currently $8.50 per month), cost of insurance
and additional benefit rider charges, and the surrender charge.  If these
charges were reflected, the total return figures shown would be lower.  For an
example of the effect of the surrender charge, compare the "Cash Surrender
Value" to the corresponding "Account Value" in the hypothetical illustrations on
pages  ___  to ___.

Table A-1  Average Annual Total Return from Portfolio Inception Date
      ---                                                           
    
<TABLE>
<CAPTION>
                                                                                                     
     Portfolio and Portfolio                                                                          From Portfolio
         Inception Date                           1 Yr.         3 Yr.        5 Yr.       10 Yr.       Inception Date
- -----------------------------------------------------------------------------------------------------------------------
<S>                                              <C>           <C>          <C>          <C>          <C>
VIST Small Cap Growth - 5/4/95 (1)(4)            (3.62)%        7.05%         N/A          N/A             13.54%
- -----------------------------------------------------------------------------------------------------------------------
VIST World Equity - 6/10/88 (2)(4)                 4.61%        8.61%       11.68%        8.28%             7.45%
- -----------------------------------------------------------------------------------------------------------------------
VIST Growth - 5/1/87 (1)(2)(4)                    32.79%       27.01%       22.54%       16.92%            15.63%
- -----------------------------------------------------------------------------------------------------------------------
VIST Matrix Equity - 6/16/88 (2)(3)(4)            20.61%       15.14%       14.85%       14.08%            13.76%
- -----------------------------------------------------------------------------------------------------------------------
VIST Growth & Income - 5/31/95 (4)                11.93%       16.87%         N/A      N/A                 17.82%
- -----------------------------------------------------------------------------------------------------------------------
VIST Multiple Strategies - 5/5/87 (2)(4)          28.65%       22.51%       18.29%       15.02%            12.80%
- -----------------------------------------------------------------------------------------------------------------------
VIST High Income Bond - 6/1/87 (2)(4)              2.54%        9.65%        7.62%        9.73%             9.41%
- -----------------------------------------------------------------------------------------------------------------------
VIST US Gov. Bond - 5/27/87 (2)(4)                 7.29%        5.97%        6.63%        8.21%             7.96%
- -----------------------------------------------------------------------------------------------------------------------
FIS Prime Money Fund II - 11/94 (4)                4.40%        4.33%         N/A          N/A              3.98%
- -----------------------------------------------------------------------------------------------------------------------
AIM V.I. Cap. Appreciation (5/5/93)               18.80%       16.27%       16.73%         N/A             18.27%
- -----------------------------------------------------------------------------------------------------------------------
AIM V.I. Growth (5/5/93)                          33.62%       25.69%       20.94%         N/A             20.37%
- -----------------------------------------------------------------------------------------------------------------------
American V.P. Value (5/1/96)                       4.31%         N/A          N/A          N/A             15.44%
- -----------------------------------------------------------------------------------------------------------------------
BT Equity 500 Index (10/1/97)                     28.21%         N/A          N/A          N/A             23.75%
- -----------------------------------------------------------------------------------------------------------------------
BT Small Cap (8/25/97)                            -2.68%         N/A          N/A          N/A             -2.57%
- -----------------------------------------------------------------------------------------------------------------------
FT International (5/1/97)                          8.58%         N/A        11.24%         N/A             13.60%
- -----------------------------------------------------------------------------------------------------------------------
LA Growth & Income  (12/11/89)                    12.32%       18.35%       17.01%         N/A             15.67%
- -----------------------------------------------------------------------------------------------------------------------
MFS New Discovery Series (5/1/98)                   N/A          N/A          N/A          N/A              1.70%
- -----------------------------------------------------------------------------------------------------------------------
MFS Growth Series (5/1/99)                          N/A          N/A          N/A          N/A               N/A
- -----------------------------------------------------------------------------------------------------------------------
MFS Growth with Income Series (10/9/95)           21.82%         N/A          N/A          N/A             25.48%
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>      

<PAGE>
 
Table A-2 Annualized Total Return from the Separate Account Investment Options'
      ---                                                                      
Inception Date (March 31, 1997)
    
<TABLE>
<CAPTION>
          Separate Account                           From                     Separate Account                        From
         Investment Options            1 Yr.     Inception Date              Investment Options         1 Yr.    Inception Date
- ---------------------------------------------------------------        --------------------------------------------------------
<S>                                    <C>       <C>                   <C>                              <C>      <C>
VIST Small Cap Growth - (1)(4)         (3.62)%            (0.77%)      VIST Multiple Strategies - (4)   28.65%            17.64
- ---------------------------------------------------------------        --------------------------------------------------------
VIST World Equity - (4)                 4.61%              2.50%       VIST High Income Bond - (4)       2.54%             0.44%
- ---------------------------------------------------------------        --------------------------------------------------------
VIST Growth - (1)(4)                   32.79%             20.39%       VIST US Gov. Bond - (4)           7.29%             3.72%
- ---------------------------------------------------------------        --------------------------------------------------------
VIST Matrix Equity - (3)(4)            20.61%             11.29%       FIS Prime Money Fund II - (4)     4.40%             1.70
- ---------------------------------------------------------------        --------------------------------------------------------
VIST Growth & Income - (4)             11.93%              6.53%
- ---------------------------------------------------------------
</TABLE>      

(1)  Prior to May 1, 1997, the VIST Small Cap Growth Portfolio was named the
     VIST "Small Cap Portfolio," and the VIST Growth Portfolio was named the
     VIST "Common Stock Portfolio." The names of the corresponding Separate
     Account investment options were, respectively, "Small Cap Sub-Account" and
     "Common Stock Sub-Account".
(2)  On April 1, 1994, First Variable Advisory Services Corp., an affiliate of
     our, became the investment advisor.  Prior to that date, results were
     achieved by former investment advisers.
(3)  Prior to May 1, 1997, the VIST Matrix Equity Portfolio was named the VIST
     "Tilt Utility Portfolio" and had different investment policies. The name
     and objective of the corresponding Separate Account investment option also
     differed.
(4)  Performance information reflects any fee waivers and expense reimbursements
     with respect to the Portfolios.  Absent such waivers or reimbursements, the
     performance shown would have been lower.

Performance information shown above for any Separate Account investment option
reflects only the performance of an assumed investment in the Separate Account
Investment Option for the Policies during the particular time period shown. You
should consider this performance information in light of the investment
objectives and policies, characteristics and quality of the Portfolio in which
the Separate Account investment option invests and the market conditions during
the given time period.  You should not consider it representative of what the
Separate Account investment option will achieve in the future.  Actual returns
will differ from those shown and will depend on a number of factors, including
the investment allocations you make and the different investment rates of return
for the Portfolios.
<PAGE>
 
APPENDIX: B

                ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES,
            CASH SURRENDER VALUES AND ACCUMULATED VALUE OF PREMIUMS
                                        
The tables in this Appendix B show how a Policy's Death Benefit, Cash Surrender
Value and Account Value could change over an extended period of time, assuming
constant gross annual rates of return for the Separate Account of 0%, 6% and
12%. ("Gross return" for this purpose means the assumed rate of return the
underlying Portfolio has earned before deducting any of its expenses or any
Policy Charges and deductions). The tables are based on payment of an annual
premium of $1,275 for a male Age 45 and $2,100 for a male Age 55; and a Face
Amount of $100,000. The males aged 45 and 55 are assumed to be in the Preferred
- - standard premium risk class. The tables are first given based on current
(i.e., non-guaranteed) premium load, administrative expense charge, cost of
insurance rates, and mortality and expense risk charge, and the policy benefit
charge and expected Premium Value Bonuses and Cash Value Bonuses beginning in
the 9th Policy Year. The next tables are based on the guaranteed premium load,
administrative expense charge, cost of insurance rates, and mortality and
expense risk charge, and the policy benefit charge and the guaranteed Premium
Value Bonuses beginning in the 9th Policy Year.

The Death Benefits, Cash Surrender Values and Account Values shown in the tables
also reflect an unweighted average of the investment advisory fees and other
operating expenses incurred by the Portfolios that are currently available, at
an annual rate of 0.97% of the average daily net assets of the Portfolios.  This
average reflects voluntary "caps" on some of the investment advisory fees.  If
the applicable investment adviser discontinued these caps, the values
illustrated on the following pages could be less.  (See "Highlights")

Taking account of the charges for mortality and expense risks and administrative
expense in the Separate Account and the average investment advisory fee and
operating expenses of the Portfolios, the gross current annual rates of return
of 0%, 6% and 12% correspond to net investment experience at constant annual
rates of (1.62%), 4.38% and 10.38% respectively, for the "current" tables, and
(1.87%), 4.13% and 10.13% respectively, for the "guaranteed" tables. The tables
do not reflect any tax charges attributable to the Separate Account since we
currently make no such charges. If we impose any such charges in the future, the
gross annual rate of return would have to exceed the rates shown by an amount
sufficient to cover the tax charges, in order to produce the Death Benefits,
Cash Surrender Values and Account Values illustrated.

The second column of each table shows the amount that would accumulate if you
instead invested your assumed premiums to earn interest, after taxes of 5% per
year, compounded annually.
<PAGE>
 
                               MALE ISSUE AGE 45
         PREFERRED STANDARD PREMIUM RATE CLASS - $1,275 ANNUAL PREMIUM
             $100,000 INITIAL FACE AMOUNT - DEATH BENEFIT OPTION A
                    CURRENT POLICY CHARGES AND BONUS FACTORS
                                        
<TABLE>
<CAPTION>
                                              Values Based on Assumed Hypothetical Gross Investment Returns of:
                          ---------------------------------------------------------------------------------------------------------
                                     0% (1)(2)(3)                         6% (1)(2)(3)                        12% (1)(2)(3)
              Premiums    ---------------------------------    -----------------------------------  -------------------------------
End of      Accumulated                 Cash                                 Cash                                Cash      
Policy         at 5%       Account    Surrender     Death      Account     Surrender      Death      Account    Surrender   Death 
 Year       Interest (1)    Value       Value      Benefit      Value        Value       Benefit      Value       Value     Benefit
- ------      ------------  --------    ---------   --------     -------     ---------    --------    --------    ---------   -------
<S>           <C>         <C>         <C>         <C>          <C>         <C>          <C>         <C>         <C>         <C>
   1            1,339          747          50     100,000         806           9      100,000         865         68      100,000
   2            2,744        1,457         137     100,000       1,621          28      100,000       1,794        200      100,000
   3            4,220        2,119         526     100,000       2,436         842      100,000       2,781      1,187      100,000
   4            5,770        2,748       1,154     100,000       3,262       1,668      100,000       3,846      2,252      100,000
   5            7,397        3,331       1,737     100,000       4,088       2,494      100,000       4,984      3,390      100,000
   6            9,106        3,859       2,584     100,000       4,903       3,628      100,000       6,193      4,918      100,000
   7           10,900        4,333       3,377     100,000       5,708       4,752      100,000       7,480      6,524      100,000
   8           12,784        4,755       3,958     100,000       6,504       5,707      100,000       8,857      8,060      100,000
   9           14,762        5,191       4,553     100,000       7,356       6,719      100,000      10,401      9,763      100,000
  10           16,839        5,553       5,075     100,000       8,180       7,702      100,000      12,042     11,564      100,000
  15           28,888        6,094       6,094     100,000      11,636      11,636      100,000      21,971     21,971      100,000
  20           44,267        3,670       3,670     100,000      12,922      12,922      100,000      35,750     35,750      100,000
  25           63,895        8,058       8,058     100,000      27,581      27,581      100,000      87,291     87,291      100,000
  30           88,945            0           0           0           0           0            0      88,847     88,847      100,000
</TABLE>
(1)  Assumes annual premium payments are paid in full at the beginning of each
     Policy Year.  Values would differ if the amount or frequency of payment
     varies.
(2)  Zero values in the Death Benefit column indicate Policy lapse in the
     absence of sufficient additional premium payments.
(3)  Reflects Premium Value Bonuses and Cash Value Bonuses credited under the
     following nonguaranteed factors for Policy Years 9 and after:
    
<TABLE>
<S>                                    <C>     <C>                           <C>                                         <C>
     Premium Value Bonus Percentage:   11%     Cash Value Bonus Percentage:  Cash Surrender Value less than $25,000:     .00%
                                                                             Cash Surrender Value $25,000 to $50,000:    .10%
                                                                             Cash Surrender Value $50,001 to $100,000:   .15%
                                                                             Cash Surrender Value $100,001 or more       .25%
</TABLE>      
THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS
PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATIVE OF
PAST OR FUTURE INVESTMENT RATES OF RETURN. ACTUAL RATES OF RETURN MAY BE MORE OR
LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING ECONOMIC CONDITIONS,
PREVAILING RATES AND RATES OF INFLATION. THE DEATH BENEFIT AND ACCOUNT VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES AVERAGED 0%, 6% AND 12%
OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE AND BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATION CAN BE MADE THAT THESE HYPOTHETICAL
RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF
TIME.
<PAGE>
 
                               MALE ISSUE AGE 45
         PREFERRED STANDARD PREMIUM RATE CLASS - $1,275 ANNUAL PREMIUM
             $100,000 INITIAL FACE AMOUNT - DEATH BENEFIT OPTION A
                  GUARANTEED POLICY CHARGES AND BONUS FACTORS
                                        
<TABLE>
<CAPTION>
                                            Values Based on Assumed Hypothetical Gross Investment Returns of:
                        ---------------------------------------------------------------------------------------------------------
                                   0% (1)(2)(3)                         6% (1)(2)(3)                        12% (1)(2)(3)
            Premiums    --------------------------------     --------------------------------     -------------------------------
End of    Accumulated                 Cash                                 Cash                                Cash      
Policy       at 5%       Account    Surrender     Death      Account     Surrender    Death        Account    Surrender   Death 
 Year     Interest (1)    Value       Value      Benefit      Value        Value     Benefit        Value       Value     Benefit
- ------    ------------  --------    ---------   --------     -------     ---------   -------      --------    ---------   -------
<S>       <C>           <C>         <C>         <C>          <C>         <C>          <C>         <C>         <C>         <C>
  1           1,339          896          37     100,000         896        100      100,000          959         163     100,000
  2           2,744        1,608          14     100,000       1,785        191      100,000        1,970         376     100,000
  3           4,220        2,359         765     100,000       2,701      1,107      100,000        3,074       1,480     100,000
  4           5,770        3,064       1,470     100,000       3,623      2,029      100,000        4,257       2,664     100,000
  5           7,397        3,770       2,176     100,000       4,599      3,005      100,000        5,578       3,984     100,000
  6           9,106        4,465       3,190     100,000       5,618      4,343      100,000        7,038       5,763     100,000
  7          10,900        5,151       4,194     100,000       6,684      5,728      100,000        8,651       7,695     100,000
  8          12,784        5,815       5,018     100,000       7,787      6,990      100,000       10,423       9,626     100,000
  9          14,762        6,575       5,937     100,000       9,049      8,412      100,000       12,495      11,858     100,000
 10          16,839        7,248       6,769     100,000      10,293      9,815      100,000       14,711      14,233     100,000
 15          28,888        9,675       9,675     100,000      16,605     16,605      100,000       29,100      29,100     100,000
 20          44,267       10,611      10,661     100,000      23,233     23,233      100,000       52,203      52,203     100,000
 25          63,895        9,441       9,441     100,000      29,838     29,838      100,000       90,988      90,988     100,000
 30          88,945        4,020       4,020           0      35,604     35,604      100,000      157,799     157,799     100,000
</TABLE>
(1)  Assumes annual premium payments are paid in full at the beginning of each
     Policy Year.  Values would differ if the amount or frequency of payment
     varies.
(2)  Zero values in the Death Benefit column indicate Policy lapse in the
     absence of sufficient additional premium payments.
(3)  Reflects Premium Value Bonuses and Cash Value Bonuses credited under the
     following guaranteed factors for Policy Years 9 and after:
        Premium Value Bonus Percentage:  6%   Cash Value Bonus Percentage:  .00%


THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS
PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATIVE OF
PAST OR FUTURE INVESTMENT RATES OF RETURN.  ACTUAL RATES OF RETURN MAY BE MORE
OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING ECONOMIC CONDITIONS,
PREVAILING RATES AND RATES OF INFLATION.  THE DEATH BENEFIT AND ACCOUNT VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES AVERAGED 0%, 6% AND 12%
OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE AND BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE THAT THESE HYPOTHETICAL
RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF
TIME.
<PAGE>
 
                               MALE ISSUE AGE 55
         PREFERRED STANDARD PREMIUM RATE CLASS - $2,100 ANNUAL PREMIUM
             $100,000 INITIAL FACE AMOUNT - DEATH BENEFIT OPTION A
                    CURRENT POLICY CHARGES AND BONUS FACTORS
                                        
<TABLE>
<CAPTION>
                                          Values Based on Assumed Hypothetical Gross Investment Returns of:
                     ----------------------------------------------------------------------------------------------------------
                                 0% (1)(2)(3)                         6% (1)(2)(3)                        12% (1)(2)(3)
          Premiums    ---------------------------------   ---------------------------------     --------------------------------
End of  Accumulated                 Cash                                 Cash                                 Cash      
Policy     at 5%       Account    Surrender     Death     Account      Surrender    Death        Account    Surrender   Death 
 Year   Interest (1)    Value       Value      Benefit     Value         Value     Benefit        Value       Value     Benefit
- ------  ------------ ---------    ---------   --------    -------      ---------  --------      --------    ---------   --------
<S>     <C>          <C>          <C>         <C>         <C>          <C>        <C>           <C>         <C>         <C>
  1        2,205       1,070         242      100,000       1,163          150     100,000         1,256          57     100,000
  2        4,520       2,046         579      100,000       2,297          328     100,000         2,561          64     100,000
  3        6,951       2,929         304      100,000       3,403          778     100,000         3,922       1,297     100,000
  4        9,504       3,711       1,086      100,000       4,470        1,845     100,000         5,337       2,712     100,000
  5       12,184       4,372       1,747      100,000       5,475        2,850     100,000         6,791       4,166     100,000
  6       14,998       4,914       2,814      100,000       6,417        4,317     100,000         8,291       6,191     100,000
  7       17,953       5,330       3,755      100,000       7,284        5,709     100,000         9,836       8,261     100,000
  8       21,056       5,587       4,274      100,000       8,041        6,729     100,000        11,401      10,088     100,000
  9       24,314       5,801       4,751      100,000       8,802        7,752     100,000        13,115      12,065     100,000
 10       27,734       5,838       5,050      100,000       9,430        8,642     100,000        14,860      14,073     100,000
 15       47,581       2,525       2,525      100,000       9,511        9,511     100,000        23,675      23,675     100,000
 20       72,910           0           0            0           0            0           0        31,118      31,118     100,000
 25      105,238           0           0            0           0            0           0        31,779      31,779     100,000
 30      146,498           0           0            0           0            0           0         7,959       7,959     100,000
</TABLE>
(1)  Assumes annual premium payments are paid in full at the beginning of each
     Policy Year.  Values would differ if the amount or frequency of payment
     varies.
(2)  Zero  values in the Death Benefit column indicate Policy lapse in the
     absence of sufficient additional premium payments.
(3)  Reflects Premium Value Bonuses and Cash Value Bonuses credited under the
     following nonguaranteed factors for Policy Years 9 and after:
<TABLE>
<S>                                    <C>    <C>                            <C>                                         <C>
       Premium Value Bonus Percentage: 11%    Cash Value Bonus Percentage:   Cash Surrender Value less than $25,000:     .00%
                                                                             Cash Surrender Value $25,000 to $50,000:    .10%
                                                                             Cash Surrender Value $50,000 to $100,000:   .15%
                                                                             Cash Surrender Value $100,001 or more:      .25%
</TABLE>

THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS
PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATIVE OF
PAST OR FUTURE INVESTMENT RATES OF RETURN.  ACTUAL RATES OF RETURN MAY BE MORE
OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING ECONOMIC CONDITIONS,
PREVAILING RATES AND RATES OF INFLATION.  THE DEATH BENEFIT AND ACCOUNT VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES AVERAGED 0%, 6% AND 12%
OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE AND BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE THAT THESE HYPOTHETICAL
RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF
TIME.
<PAGE>
 
                               MALE ISSUE AGE 55
         PREFERRED STANDARD PREMIUM RATE CLASS - $2,100 ANNUAL PREMIUM
             $100,000 INITIAL FACE AMOUNT - DEATH BENEFIT OPTION A
                  GUARANTEED POLICY CHARGES AND BONUS FACTORS
<TABLE>
<CAPTION>
                                          Values Based on Assumed Hypothetical Gross Investment Returns of:
                       --------------------------------------------------------------------------------------------------
                                 0% (1)(2)(3)                         6% (1)(2)(3)                        12% (1)(2)(3)
          Premiums     ---------------------------   -------------------------------       ------------------------------
End of  Accumulated               Cash                             Cash                                 Cash      
Policy     at 5%       Account  Surrender   Death    Account     Surrender    Death        Account    Surrender    Death 
 Year   Interest (1)    Value     Value    Benefit    Value        Value     Benefit        Value       Value     Benefit
- ------  ------------   -------  ---------  -------   -------      --------   -------       -------    ---------   -------
<S>     <C>            <C>      <C>        <C>       <C>          <C>        <C>           <C>        <C>         <C>
     1      2,205        1,343         30  100,000     1,445         133     100,000         1,548         236    100,000
     2      4,520        2,519        106  100,000     2,805         180     100,000         3,105         480    100,000
     3      6,951        3,591        966  100,000     4,139       1,514     100,000         4,736       2,111    100,000
     4      9,504        4,585      1,960  100,000     5,470       2,845     100,000         6,477       3,852    100,000
     5     12,184        5,536      2,911  100,000     6,834       4,209     100,000         8,377       5,752    100,000
     6     14,998        6,445      4,345  100,000     8,235       6,135     100,000        10,455       8,355    100,000
     7     17,953        7,302      5,727  100,000     9,665       8,090     100,000        12,722      11,147    100,000
     8     21,056        8,109      6,796  100,000    11,126       9,813     100,000        15,202      13,890    100,000
     9     24,314        9,065      8,015  100,000    12,825      11,775     100,000        18,133      17,083    100,000
    10     27,734        9,971      9,184  100,000    14,574      13,787     100,000        21,358      20,571    100,000
    15     47,581       13,304     13,304  100,000    23,745      23,745     100,000        43,104      43,104    100,000
    20     72,910       12,564     12,564  100,000    32,174      32,174     100,000        78,982      78,982    100,000
    25    105,238        3,808      3,808  100,000    37,377      37,377     100,000       142,050     142,050    149,153
    30    146,498            0          0        0    36,710      36,710     100,000       247,038     247,038    259,390
</TABLE>
(1)  Assumes annual premium payments are paid in full at the beginning of each
     Policy Year.  Values would differ if the amount or frequency of payment
     varies.
(2)  Zero  values in the Death Benefit column indicate Policy lapse in the
     absence of sufficient additional premium payments.
(3)  Reflects Premium Value Bonuses and Cash Value Bonuses credited under the
     following guaranteed factors for Policy Years 9 and after:
       Premium Value Bonus Percentage: 6%     Cash Value Bonus Percentage:  .00%

THE HYPOTHETICAL INVESTMENT RATES OF RETURN SHOWN ABOVE AND ELSEWHERE IN THIS
PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATIVE OF
PAST OR FUTURE INVESTMENT RATES OF RETURN.  ACTUAL RATES OF RETURN MAY BE MORE
OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING
INVESTMENT ALLOCATIONS MADE BY AN OWNER, PREVAILING ECONOMIC CONDITIONS,
PREVAILING RATES AND RATES OF INFLATION.  THE DEATH BENEFIT AND ACCOUNT VALUE
WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL RATES AVERAGED 0%, 6% AND 12%
OVER A PERIOD OF YEARS BUT ALSO FLUCTUATED ABOVE AND BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS.  NO REPRESENTATION CAN BE MADE THAT THESE HYPOTHETICAL
RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED OVER ANY PERIOD OF
TIME.
<PAGE>
 
                        APPENDIX C: FINANCIAL STATEMENTS
                                        
The financial statements of First Variable Life Insurance Company contained in
this prospectus should be considered to bear only upon our ability to meet our
obligations under the Policies.  They should not be considered as bearing upon
the investment experience of the Separate Account.

The following financial statements are included in this Appendix:

           First Variable Life Insurance Company Separate Account VL

                     First Variable Life Insurance Company
<PAGE>
 
                                    PART II

                          UNDERTAKING TO FILE REPORTS

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

                     UNDERTAKING REGARDING INDEMNIFICATION

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

       REPRESENTATION PURSUANT TO SECTION 26(e) OF THE INVESTMENT COMPANY
                                  ACT OF 1940

In accordance with section 26(e) of the Investment Company Act of 1940, First
Variable Life Insurance Company represents that the fees and charges deducted
under the Contracts described in this Registration Statement on Form S-6, in the
aggregate, are reasonable in relation to the services rendered, the expenses
expected to be incurred, and the risks assumed by First Variable Life Insurance
Company.  First Variable Life Insurance Company bases its representation on its
assessment of all the facts and circumstances, including such relevant factors
as:  the nature and extent of such services, expenses and risks, the need for
First Variable Life Insurance Company to earn a profit, the degree to which the
Contracts include innovative features, and regulatory standards for the grant of
exemptive relief under the Investment Company Act of 1940 used prior to October
1996, including the range of industry practice.  This representation applies to
all Contracts sold pursuant to this Registration Statement, including those sold
on the terms specifically described in the prospectus contained herein, or in
any variations thereof based on supplements, endorsements, or riders to any
Contracts or prospectus, or otherwise.
<PAGE>
 
                      CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

  The facing sheet.

  Cross-Reference Sheet.

  The prospectus consisting of ____________ pages.

  The undertaking to file reports.

  The undertaking regarding indemnification.

The representation pursuant to Section 26(e) of the Investment Company Act of
1940.

  The signatures.

  Written consents of the following persons:
    Martin Sheering (See Exhibit 6)
    Ernst & Young LLP (See Exhibit 7)

  The following exhibits:
    
<TABLE>
<S>        <C>   <C>
1.A        (1)   Resolution of the Board of Directors of the Company authorizing the establishment of the
                 Separate Account.*
 
           (2)   Not Applicable.
 
           (3)   (a) Underwriting Agreement.* *
 
                 (b) Broker-Dealer Agreement.* *
 
                 (c) Form of Sales Agreement.* * *
 
           (4)   Not Applicable.
 
           (5)   Specimen Variable Life Insurance Policy. * * * *
 
           (6)   (a) Articles of Incorporation of First Variable Life Insurance 
                     Company.* *

                 (b) By-Laws of First Variable Life Insurance Company.* *
 
           (7)   Not Applicable.
 
           (8)   (a) Form of Participation Agreement with Variable Investors 
                     Series Trust.* * *
                 (b) Form of Fund Participation Agreements with AIM Variable
                     Insurance Funds, Inc., et al; American Century Investment
                     Management, Inc.; BT Insurance Funds Trust, et al; Lord
                     Abbett Series Fund, Inc., et al; MFS Variable Insurance
                     Trust, et al; and Templeton Variable Products Series Fund,
                     et al. # # # #
 
           (9)   Not Applicable.
 
          (10)   Specimen Flexible Premium Variable Life Insurance Application. * * * *
 
2.               Opinion and consent of Arnold R. Bergman, Vice President, General Counsel & Secretary, as to
                 securities being registered. # # #

3.               Not Applicable.

4.               Not Applicable

5.               Not Applicable
</TABLE>      
<PAGE>

     
<TABLE> 
<S>              <C> 
6.               Opinion and consent of Actuary.# # #
                 
7.               Consent of Ernst & Young LLP, Independent Auditors. # # #

8.               Powers of Attorney.### - of the following individuals
                   appointing John M. Soukup or Arnold R. Bergman their 
                   attorney-in-fact to act for them in their capacities as
                   Directors of the Company or otherwise, to do all things
                   necessary to comply with the provisions and intent of the
                   Securities Act of 1933 and the Investment Company Act of 1940
                   with respect to variable life insurance policies and variable
                   annuity contracts:

                          Ronald M. Butkiewicz   Shane W. Gleeson     Kenneth R. Meyer
                          Michael J. Corey       Philip R. O'Connor
                          Michael R. Ferrari     Jeff S. Liebmann
</TABLE>      
_________________
*       Incorporated herein by reference to the Form S-6 Registration Statement
        of First Variable Life Insurance Company and Separate Account VL, filed
        electronically with the Securities and Exchange Commission on June 3,
        1996 (File No. 333-05053).

**      Incorporated herein by reference to Post-Effective Amendment No. 22 to
        the Form N-4 Registration Statement of First Variable Life Insurance
        Company and First Variable Annuity Fund E, filed electronically with the
        Securities and Exchange Commission on September 18, 1996 (File No. 333-
        12197).

***     Incorporated herein by reference to Pre-Effective Amendment No. 1 to the
        Form S-6 Registration Statement of First Variable Life Insurance Company
        and Separate Account VL, filed electronically with the Securities and
        Exchange Commission on November 15, 1996 (File No. 333-05053).

#       Incorporated herein by reference to Post-Effective Amendment No. 1 to
        the Form S-6 Registration Statement of First Variable Life Insurance
        Company and Separate Account VL, filed electronically with the
        Securities and Exchange Commission on April 30, 1997 (File No. 333-
        05053).
       
##      Filed herewith.
       
###     Incorporated by reference to Post-Effective Amendment No. 1 to the Form
        S-6 Registration Statement of First Variable Life Insurance Company
        Separate Account VL, filed electronically with the Securities and
        Exchange Commission on or about April 27, 1998 (File No. 333-19193).
    
####    Incorporated herein by reference to Pre-Effective Amendment No. 4 to the
        Form N-4 First Variable Life Insurance Company and First Variable
        Annuity Fund E, filed electronically with the Securities and Exchange
        Commission on or about April 27, 1999 (File No. 333-12197).      

<PAGE>
 
                                   SIGNATURES

    
Pursuant to the requirements of the Securities Act of 1933, the First Variable
Life Insurance Company has duly caused this Post-Effective Amendment No. 2 to
the Registration Statement to be signed on its behalf by the undersigned,
thereto duly authorized, on the 27th day of  April, 1999.      


                                     First Variable Life Insurance Company


                                     By: /s/ JOHN M. SOUKUP 
                                        ---------------------
                                        John M. Soukup
                                        President
 
ATTEST:

/s/ ARNOLD R. BERGMAN
- -----------------------
Arnold R. Bergman
Secretary
<PAGE>

     
Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Separate Account VL of First Variable Life Insurance Company, certifies that it
meets the requirements of Securities Act Rule 485(b) for effectiveness of this
Registration Statement and has duly caused this Registration Statement to be
signed on its behalf by the undersigned, thereto duly authorized, on the 27th
day of April, 1999.      


                                     Separate Account VL of First Variable
                                          Life Insurance Company
                                             (Registrant)

                                    By:  First Variable Life Insurance Company
                                             (Depositor)


                                             By: /s/ JOHN M. SOUKUP
                                                ---------------------
                                                John M. Soukup
                                                President

ATTEST:

/s/ ARNOLD R. BERGMAN
- -----------------------
Arnold R. Bergman
Secretary
<PAGE>

     
Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 2 to the Registration Statement has been signed below by the
following persons in the capacities with First Variable Life Insurance Company,
on the 27th day of April, 1999.      

PRINCIPAL EXECUTIVE OFFICER
 
/s/ JOHN M. SOUKUP
- -------------------------
John M. Soukup
President

PRINCIPAL ACCOUNTING OFFICER
 
/s/ CHRISTOPHER S. HARDEN
- -------------------------
Christopher S. Harden
Vice President & Treasurer

DIRECTORS
     
/s/ RONALD M. BUTKIEWICZ      
- -------------------------
Ronald M. Butkiewicz
 
/s/ MICHAEL J. COREY*
- -------------------------
Michael J. Corey
 
/s/ NORMAN A. FAIR
- -------------------------
Norman A. Fair
 
/s/ MICHAEL R. FERRARI*
- -------------------------
Michael R. Ferrari
 
/s/ SHANE W. GLEESON*
- -------------------------
Shane W. Gleeson
 
/s/ JEFF S. LIEBMANN*
- -------------------------
Jeff S. Liebmann
 
/s/ KENNETH R. MEYER*
- -------------------------
Kenneth R. Meyer
 
/s/ PHILIP R. O'CONNOR*
- -------------------------
Philip R. O'Connor
 
/s/ CLARK A. RAMSEY
- -------------------------
Clark A. Ramsey
 
/s/ JOHN M. SOUKUP
- -------------------------
John M. Soukup

                                               *By:   /s/ ARNOLD R. BERGMAN
                                                      ----------------------
                                                      Arnold R. Bergman
                                                      Attorney-in-Fact
<PAGE>
 
                       Consolidated Financial Statements

                     First Variable Life Insurance Company

                 Years ended December 31, 1998, 1997, and 1996
                      with Report of Independent Auditors
<PAGE>
 
                     First Variable Life Insurance Company

                       Consolidated Financial Statements

                 Years ended December 31, 1998, 1997, and 1996



                                   CONTENTS


<TABLE>
<S>                                                                         <C>
Report of Independent Auditors...........................................   1

Consolidated Financial Statements

Consolidated Balance Sheets..............................................   2
Consolidated Statements of Income........................................   3
Consolidated Statements of Changes in Stockholder's Equity...............   4
Consolidated Statements of Cash Flows....................................   5
Notes to Consolidated Financial Statements...............................   6
</TABLE>
<PAGE>
 
                        Report of Independent Auditors


The Board of Directors and Stockholder
First Variable Life Insurance Company

We have audited the accompanying consolidated balance sheets of First Variable
Life Insurance Company (the Company) as of December 31, 1998 and 1997, and the
related consolidated statements of income, changes in stockholder's equity, and
cash flows for each of the three years in the period ended December 31, 1998.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of First
Variable Life Insurance Company at December 31, 1998 and 1997, and the
consolidated results of its operations and its cash flows for each of the three
years in the period ended December 31, 1998 in conformity with generally
accepted accounting principles.


February 2, 1999

                                                                               1
<PAGE>
 
                     First Variable Life Insurance Company

                          Consolidated Balance Sheets

<TABLE>
<CAPTION>
                                                                            DECEMBER 31
                                                                      1998                1997
                                                               -----------------    -----------------
<S>                                                            <C>                  <C>
ASSETS
Investments (Note 3):
 Fixed maturities - Available-for-sale, at fair value
  (amortized cost:  1998 - $245,795,000; 1997 - $274,439,000)         $264,741,000       $294,961,000
 Option contracts                                                        2,279,000          1,057,000
 Equity securities - Available-for-sale, at fair value
 (cost:  $684,000 in 1998 and 1997)                                        173,000            825,000
 Policy loans                                                              606,000            267,000
                                                               --------------------------------------  
Total investments                                                      267,799,000        297,110,000

Cash and cash equivalents                                                3,353,000          3,029,000
Accrued investment income                                                4,878,000          5,744,000
Deferred policy acquisition costs                                       10,481,000          7,520,000
Value of insurance in force acquired (Note 4)                           15,089,000         16,939,000
Property and equipment, less allowances for depreciation of
 $836,000 in 1998 and $773,000 in 1997                                     574,000            445,000
Goodwill, less accumulated amortization of $621,000
 in 1998 and $475,000 in 1997                                            2,302,000          2,448,000
Other assets                                                               659,000            732,000
Assets held in separate accounts                                       266,257,000        219,807,000
                                                               --------------------------------------
Total assets                                                          $571,392,000       $553,774,000
                                                               ======================================
 
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
 Future policy benefits for annuity and life products                 $206,069,000       $233,988,000
 Unearned revenue reserve                                                  278,000            282,000
 Supplementary contracts without life contingencies                     22,955,000         21,711,000
 Deferred income tax liability (Note 5)                                  5,850,000          6,692,000
 Due to affiliates                                                         139,000
 Other liabilities                                                       2,149,000          2,837,000
 Liabilities related to separate accounts                              266,257,000        219,807,000
                                                               --------------------------------------
Total liabilities                                                      503,697,000        485,317,000
 
Commitments and contingencies (Note 8)
Stockholder's equity:
 Capital stock, par value $1.00 per share - Authorized
  3,500,000 shares, issued and outstanding 2,500,000 shares              2,500,000          2,500,000
 Additional paid-in capital                                             53,104,000         53,104,000
 Accumulated other comprehensive income                                  8,195,000          9,066,000
 Retained earnings                                                       3,896,000          3,787,000
                                                               --------------------------------------
Total stockholder's equity                                              67,695,000         68,457,000
                                                               --------------------------------------
Total liabilities and stockholder's equity                            $571,392,000       $553,774,000
                                                               ======================================
</TABLE>

See accompanying notes.

                                                                               2
<PAGE>
 
                     First Variable Life Insurance Company

                       Consolidated Statements of Income



<TABLE>
<CAPTION>
                                                 YEAR ENDED DECEMBER 31
                                           1998            1997           1996
                                    -----------------------------------------------
<S>                                   <C>              <C>            <C>
Revenues:
 Annuity and life product charges        $ 4,026,000     $ 3,141,000    $ 2,408,000
 Net investment income                    22,295,000      22,597,000     23,458,000
 Realized gains on investments             2,723,000       1,227,000        972,000
 Other income                              1,576,000       1,368,000      1,114,000
                                    -----------------------------------------------
Total revenues                            30,620,000      28,333,000     27,952,000
 
Benefits and expenses:
 Annuity and life benefits                15,643,000      14,856,000     16,336,000
 Underwriting, acquisition, and
  insurance expenses                       9,828,000       8,313,000      6,176,000
 Amortization of value of insurance
  in force acquired and deferred
  policy acquisition costs                 3,473,000       1,602,000      1,099,000
 Management fee paid to parent               480,000         480,000        480,000
 Other expenses                            1,469,000       2,610,000      1,421,000
                                    -----------------------------------------------
Total benefits and expenses               30,893,000      27,861,000     25,512,000
                                    -----------------------------------------------
Income (loss) before income tax             (273,000)        472,000      2,440,000
 (benefit)
Income tax (benefit)                        (382,000)        153,000        836,000
                                    -----------------------------------------------
 
Net income                               $   109,000     $   319,000    $ 1,604,000
                                    ===============================================
</TABLE>

See accompanying notes.

                                                                               3
<PAGE>
 
                     First Variable Life Insurance Company

          Consolidated Statements of Changes in Stockholder's Equity



<TABLE>
<CAPTION>
                                                                        ACCUMULATED
                                                      ADDITIONAL           OTHER                                TOTAL
                                     CAPITAL           PAID-IN         COMPREHENSIVE        RETAINED        STOCKHOLDER'S
                                      STOCK            CAPITAL             INCOME           EARNINGS           EQUITY
                                     -------------------------------------------------------------------------------------
<S>                                  <C>              <C>              <C>                  <C>             <C>
Balance at January 1, 1996              $2,500,000      $53,104,000       $13,189,000         $1,864,000       $70,657,000
 Net income                                      -                -                 -          1,604,000         1,604,000
 Net unrealized investment loss,
  net of reclassification
  adjustment                                     -                -        (5,865,000)                 -        (5,865,000)
                                                                                                               -----------
 Comprehensive loss                                                                                             (4,261,000)
                                     -------------------------------------------------------------------------------------
Balance at December 31, 1996             2,500,000       53,104,000         7,324,000          3,468,000        66,396,000
 Net income                                      -                -                 -            319,000           319,000
 Net unrealized investment gain,
  net of reclassification
  adjustment                                     -                -         1,742,000                  -         1,742,000
                                                                                                               -----------
 Comprehensive income                                                                                            2,061,000
                                     -------------------------------------------------------------------------------------
Balance at December 31, 1997             2,500,000       53,104,000         9,066,000          3,787,000        68,457,000
 Net income                                      -                -                 -            109,000           109,000
 Net unrealized investment loss,
 net of reclassification adjustment
                                                 -                -          (871,000)                 -          (871,000)
                                                                                                               ----------- 
 Comprehensive loss                                                                                               (762,000)
                                     -------------------------------------------------------------------------------------
Balance at December 31, 1998            $2,500,000      $53,104,000       $ 8,195,000         $3,896,000       $67,695,000
                                     =====================================================================================
</TABLE>

See accompanying notes.
                                                                               4
<PAGE>
 
                     First Variable Life Insurance Company

                     Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
                                                                                YEAR ENDED DECEMBER 31            
                                                                        1998             1997             1996    
                                                                 -------------------------------------------------
<S>                                                              <C>                  <C>             <C>         
OPERATING ACTIVITIES                                                                                              
Net income                                                           $    109,000     $    319,000    $  1,604,000
Adjustments to reconcile net income to net                                                                                
 cash provided by operating activities:                                                                                 
  Adjustments related to interest-sensitive products:
     Annuity benefits                                                  15,643,000       14,856,000      16,336,000
     Annuity product charges                                           (4,022,000)      (3,141,000)     (2,408,000)
 Realized gains on investments                                         (2,723,000)      (1,227,000)       (972,000)
 Policy acquisition costs deferred                                     (3,665,000)      (3,208,000)     (2,800,000)
 Amortization of deferred policy                                                                                  
  acquisition costs                                                       912,000          594,000         360,000
 Provision for depreciation and other                                                                                   
  amortization                                                          2,154,000          937,000         524,000
 Provision for income taxes                                              (382,000)         153,000         836,000
 Other                                                                    478,000        3,560,000      (1,949,000)
                                                                 -------------------------------------------------
Net cash provided by operating activities                               8,504,000       12,843,000      11,531,000
                                                                                                                  
INVESTING ACTIVITIES                                                                                              
Sale, maturity, or repayment of fixed                                                                                  
 maturity investments                                                  61,253,000       24,657,000      21,770,000
Acquisition of fixed maturities                                       (29,074,000)     (19,142,000)     (7,517,000)
Acquisition of option contracts                                        (1,223,000)        (963,000)        (94,000)
Policy loans and other                                                   (840,000)        (267,000)       (193,000)
                                                                 ------------------------------------------------- 
Net cash provided by investing                                         30,116,000        4,285,000      13,966,000
 activities                                                                                                       
                                                                                                                  
FINANCING ACTIVITIES                                                                                              
Receipts from interest-sensitive products                                                                                   
 credited to policyholder account balances                             58,317,000       64,181,000      58,175,000
Return of policyholder account balances on                                                                                     
 interest-sensitive products                                          (96,613,000)     (80,713,000)    (86,824,000)
                                                                 ------------------------------------------------- 
Net cash used in financing activities                                 (38,296,000)     (16,532,000)    (28,649,000)
                                                                 ------------------------------------------------- 
Net increase (decrease) in cash and cash                                                                               
 equivalents                                                              324,000          596,000      (3,152,000)
                                                                                                                  
Cash and cash equivalents at beginning                                                                                      
 of year                                                                3,029,000        2,433,000       5,585,000
                                                                 ------------------------------------------------- 
Cash and cash equivalents at end of year                             $  3,353,000     $  3,029,000    $  2,433,000
                                                                 ================================================= 
</TABLE>

See accompanying notes.

                                                                               5
<PAGE>
 
                     First Variable Life Insurance Company

                  Notes to Consolidated Financial Statements

                               December 31, 1998


1.  SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND NATURE OF BUSINESS

First Variable Life Insurance Company (the Company), a life insurance company
domiciled in the State of Arkansas, is a wholly-owned subsidiary of Irish Life
of North America, Inc. (ILoNA), which is owned by Irish Life, plc (Irish Life)
of Dublin, Ireland.  The Company is licensed in 49 states and sells variable and
fixed annuity products and variable universal life products through regional
wholesalers and insurance brokers.

CONSOLIDATION

The consolidated financial statements include the Company and its wholly-owned
subsidiaries, First Variable Advisory Services Corp. and First Variable Capital
Services, Inc.  All significant intercompany transactions have been eliminated.

INVESTMENTS

FIXED-MATURITIES AND EQUITY SECURITIES

Fixed-maturity securities (bonds) are categorized as "available-for-sale," and
as a result, are reported at fair value, with unrealized gains and losses on
these securities included directly in accumulated other comprehensive income in
stockholder's equity, net of certain adjustments (see Note 3).

Option contracts are carried at unamortized premium paid for the contract
adjusted for increases in their intrinsic value from increases in the S&P 500
index.

Policy loans are carried at unpaid principal balances.

Premiums and discounts on investments are amortized or accreted using methods
which result in a constant yield over the securities' expected lives.
Amortization or accretion of premiums and discounts on mortgage and asset-backed
securities incorporates a prepayment assumption to estimate the securities'
expected lives.

Equity securities (common stocks) are designated as available for sale and are
reported at fair value.  The change in unrealized gain and loss of equity
securities (net of related deferred income taxes, if any) is included directly
in accumulated other comprehensive income in stockholder's equity.

                                                                             6
<PAGE>
 
                     First Variable Life Insurance Company

             Notes to Consolidated Financial Statements (Continued


1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

REALIZED GAINS AND LOSSES ON INVESTMENTS

The carrying values of all the Company's investments are reviewed on an ongoing
basis for credit deterioration, and if this review indicates a decline in market
value that is other than temporary, the Company's carrying value in the
investment is reduced to its estimated realizable value (the sum of the
estimated nondiscounted cash flows) and a specific write-down is taken.  Such
reductions in carrying value are recognized as realized losses and charged to
income.  Realized gains and losses on sales are determined on the basis of
specific identification of investments.

CASH AND CASH EQUIVALENTS

For purposes of the consolidated statements of cash flows, the Company considers
all highly liquid debt instruments purchased with a maturity of three months or
less to be cash equivalents.

DEFERRED POLICY ACQUISITION COSTS AND VALUE OF INSURANCE IN FORCE ACQUIRED

To the extent recoverable from future policy revenues and gross profits, certain
costs of acquiring new insurance business, principally commissions and other
expenses related to the production of new business, have been deferred.  The
value of insurance in force acquired is an asset that arose at the date the
Company was acquired by ILoNA.  The initial value was determined by an actuarial
study using expected future gross profits as a measurement of the net present
value of the insurance acquired.  Interest accrues on the current unamortized
balance at 7%.

For variable universal life insurance and investment products, these costs are
being amortized generally in proportion to expected gross profits from surrender
charges and investment, mortality, and expense margins.  That amortization is
adjusted retrospectively when estimates of current or future gross profits
(including the impact of investment gains and losses) to be realized from a
group of products are revised.

PROPERTY AND EQUIPMENT

Property and equipment are reported at cost, less allowances for depreciation.
Depreciation expense is computed primarily using the straight-line method over
the estimated useful lives of the assets.
                                                                             7
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

GOODWILL

Goodwill represents the excess of the fair value of assets exchanged over the
net assets acquired.  Goodwill is being amortized on a straight-line basis over
a period of twenty years.

The carrying value of goodwill is regularly reviewed for indications of
impairment in value which, in the view of management, are other than temporary.
If facts and circumstances suggest that goodwill is impaired, the Company will
assess the fair value of the underlying business and reduce goodwill to an
amount that results in the book value of the underlying business approximating
fair value.  The Company has not recorded any such write-downs of goodwill.

FUTURE POLICY BENEFITS

Future policy benefit reserves for annuity and variable universal life products
are computed under a retrospective deposit method and represent policy account
balances before applicable surrender charges.  Policy benefits and claims that
are charged to expense include benefit claims incurred in the period in excess
of related policy account balances.  Interest crediting rates for annuity
products ranged from 3.0% to 7.0% in 1998, and 4.5% to 6.5% in 1997.

DEFERRED INCOME TAXES

Deferred income tax assets or liabilities are computed based on the difference
between the financial statement and income tax bases of assets and liabilities
using the enacted marginal tax rate.  Deferred income tax expenses or credits
are based on the changes in the related asset or liability from period to
period.

SEPARATE ACCOUNTS

The separate account assets and liabilities reported in the accompanying
consolidated balance sheets represent funds that are separately administered,
principally for the benefit of certain policyholders who bear the investment
risk. The separate account assets and liabilities are carried at fair value.
Revenues and expenses related to the separate account assets and liabilities, to
the extent of benefits paid or provided to the separate account policyholders,
are excluded from the amounts reported in the accompanying consolidated
statements of income.
                                                                               8
                                                                           
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RECOGNITION OF PREMIUM REVENUES AND COSTS

Revenues for annuity and variable universal life products consist of policy
charges for the cost of insurance, administration charges, and surrender charges
assessed against policyholder account balances during the period.  Expenses
related to these products include interest credited to policyholder account
balances and benefit claims incurred in excess of policyholder account balances.

Approximately 35%, 42%, and 68% of the direct business written (as measured by
premiums received) during the periods ended December 31, 1998, 1997, and 1996,
respectively, were written through three wholesalers.  Direct premiums are not
concentrated in any geographical area.

USE OF ESTIMATES

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

Significant estimates and assumptions are utilized in the calculation of
deferred policy acquisition costs, policyholder liabilities and accruals,
postretirement benefits, guaranty fund assessment accruals, and valuation
allowances on investments.  It is reasonably possible that actual experience
could differ from the estimates and assumptions utilized which could have a
material impact on the consolidated financial statements.

COMPREHENSIVE INCOME

As of January 1, 1998, the Company adopted Statement of Financial Accounting
Standards (SFAS), No. 130, Reporting Comprehensive Income.  SFAS 130 establishes
new rules for the reporting and  display of comprehensive income and its
components; however, the new standard had no impact on the Company's net income
or stockholder's equity.  SFAS 130 requires unrealized gains or losses on the
Company's available-for-sale securities, which prior to the adoption were
reported separately in stockholder's equity, to be included in other
comprehensive income.  Prior year financial statements have been reclassified to
conform to the requirements of SFAS 130.
                                                                               9
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PENDING ACCOUNTING STANDARDS

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
Accounting for Derivatives Instruments and for Hedging Activities.  SFAS No. 133
requires all derivatives to be recorded on the balance sheet at fair value and
establishes "special accounting" for the following three different types of
hedges;  hedges of changes in the fair value of assets, liabilities, or firm
commitments; hedges of the variable cash flows of forecasted transactions; and
hedges of foreign currency exposures of net investments in foreign operations.
SFAS No. 133 is effective for years beginning after June 15, 1999, with earlier
adoption permitted.  The Company has not determined the impact of adopting SFAS
No. 133.

RECLASSIFICATION

Certain reclassifications have been made to the 1997 and 1996 financial
statements to conform to the presentations made in the current years.

2.  FAIR VALUES OF FINANCIAL INSTRUMENTS

SFAS 107, Disclosures About Fair Value of Financial Instruments, requires
disclosure of fair value information about financial instruments, whether or not
recognized in the consolidated balance sheets, for which it is practicable to
estimate that value.  In cases where quoted market prices are not available,
fair values are based on estimates using present value or other valuation
techniques.  Those techniques are significantly affected by the assumptions
used, including the discount rate and estimates of future cash flows.  In that
regard, the derived fair value estimates cannot be substantiated by comparison
to independent markets and, in many cases, could not be realized in immediate
settlement of the instrument.  SFAS 107 also excludes certain financial
instruments and all nonfinancial instruments from its disclosure requirements
and allows companies to forego the disclosures when those estimates can only be
made at excessive cost.  Accordingly, the aggregate fair value amounts presented
herein are limited by each of these factors and do not purport to represent the
underlying value of the Company.

                                                                              10
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (Continued)

2.  FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

    Fixed-Maturity Securities: Fair values for fixed-maturity securities have
    been determined by the Company's outside investment manager and are based on
    quoted market prices, when available, or price matrices for securities which
    are not actively traded, developed using yield data and other factors
    relating to instruments or securities with similar characteristics.

    Option Contracts: The fair values for option contracts are based on
    settlement values, quoted market prices of comparable instruments, and fees
    currently charged to enter into similar loans offered to borrowers with
    similar credit ratings. Similar characteristics are aggregated for the
    purposes of the calculations.

    Equity Securities: The fair values for equity securities are based on quoted
    market prices.

    Policy Loans: The Company has not determined the fair values associated with
    its policy loans, as management believes any differences between the
    Company's carrying value and the fair values afforded these instruments are
    immaterial to the Company's financial position and, accordingly, the cost to
    provide such disclosure would exceed the benefit derived. At December 31,
    1998 and 1997, the interest rate related to the outstanding policy loans is
    5%.

    Cash and Cash Equivalents: The carrying amounts reported in the consolidated
    balance sheets for these instruments approximate their fair values.

    Assets and Liabilities of Separate Accounts: Separate account assets and
    liabilities are reported at estimated fair value in the Company's
    consolidated balance sheets.

    Future Policy Benefits for Annuity and Life Products and Supplementary
    Contracts Without Life Contingencies: Fair values of the Company's
    liabilities under contracts not involving significant mortality or morbidity
    risks (principally deferred annuities) are stated at the cost the Company
    would incur to extinguish the liability; i.e., the cash surrender value. The
    Company is not required to and has not estimated fair value of its
    liabilities under other contracts.

                                                                              11
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (Continued)


2.  FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The following sets forth a comparison of the fair values and carrying values of
the Company's financial instruments subject to the provisions of SFAS 107 at
December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                             1998                                      1997
                           --------------------------------------    --------------------------------------
                              CARRYING                                  CARRYING      
                                VALUE              FAIR VALUE             VALUE              FAIR VALUE
                           --------------------------------------    --------------------------------------
<S>                        <C>                     <C>               <C>                     <C>
ASSETS
Fixed maturities -
  Available-for-sale              $264,741,000       $264,741,000           $294,961,000       $294,961,000
Option contracts                     2,279,000          2,279,000              1,057,000          1,057,000
Equity securities                      173,000            173,000                825,000            825,000
Policy loans                           606,000            606,000                267,000            267,000
Cash and cash equivalents            3,353,000          3,353,000              3,029,000          3,029,000
Assets held in separate
 accounts                          266,257,000        266,257,000            219,807,000        219,807,000
 
 
LIABILITIES
Future policy benefits for
 annuity and life products         206,069,000        206,069,000            233,988,000        233,988,000
Supplementary contracts
 without life contingencies         22,955,000         22,955,000             21,711,000         21,711,000 
Liabilities related to
 separate accounts                 266,257,000        266,257,000            219,807,000        219,807,000
</TABLE>

                                                                              12
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (Continued)

3.  INVESTMENT OPERATIONS

FIXED MATURITIES AND EQUITY SECURITIES

The following tables contain amortized cost and fair value information on fixed
maturities (bonds) and equity securities (common stocks) at December 31, 1998
and 1997:

<TABLE>
<CAPTION>
                                        COST OR               GROSS            GROSS
                                       AMORTIZED           UNREALIZED        UNREALIZED
                                         COST                GAINS             LOSSES         FAIR VALUE
                                   ---------------       --------------    ---------------  --------------
<S>                                <C>                   <C>               <C>              <C>  
DECEMBER 31, 1998
Fixed maturities -
 Available-for-sale:
  United States Government and
   agencies:
     Mortgage and asset-backed
      securities                     $    996,000         $    15,000         $      -      $    1,011,000
     Other                             20,025,000           1,717,000            9,000          21,733,000
  State, municipal, and other
   governments                          3,987,000             252,000                -           4,239,000
  Public utilities                     59,463,000           7,622,000            7,000          67,078,000
  Industrial and miscellaneous        161,324,000          10,041,000          685,000         170,680,000
                                   -----------------------------------------------------------------------
Total fixed maturities -
Available-for-sale                   $245,795,000         $19,647,000          701,000      $  264,741,000
                                   =======================================================================
 
Equity securities                    $    684,000         $         -         $511,000      $      173,000
                                   =======================================================================
 
 
DECEMBER 31, 1997
Fixed maturities -
  Available-for-sale:
   United States Government and
    agencies:
     Mortgage and asset-backed
      securities                     $ 24,133,000         $   730,000         $283,000      $   24,580,000
     Other                             23,546,000           1,391,000          138,000          24,799,000
  State, municipal, and other
   governments                          3,991,000             250,000                -           4,241,000
  Public utilities                     69,972,000           8,299,000          303,000          77,968,000
  Industrial and miscellaneous        152,797,000          10,758,000          182,000         163,373,000
                                   -----------------------------------------------------------------------  
Total fixed maturities -
 Available-for-sale                  $274,439,000         $21,428,000         $906,000      $  294,961,000
                                   =======================================================================
 
Equity securities                    $    684,000         $   141,000         $      -      $      825,000
                                   =======================================================================
</TABLE>

                                                                              13
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


3.  INVESTMENT OPERATIONS (CONTINUED)

The amortized cost and fair value of the Company's portfolio of fixed-maturity
securities at December 31, 1998, by contractual maturity, are shown below.
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.

<TABLE>
<CAPTION>
                                                                  ESTIMATED
                                                   AMORTIZED       MARKET
                                                     COST           VALUE
                                               ------------------------------
<S>                                            <C>               <C>
Due in one year or less                           $ 19,051,000   $ 19,307,000
Due after one year through five years              106,314,000    113,217,000
Due after five years through ten years              37,572,000     38,992,000
Due after ten years                                 81,862,000     92,214,000
Mortgage and asset-backed securities                   996,000      1,011,000
                                               ------------------------------
 
                                                  $245,795,000   $264,741,000
                                               ==============================
</TABLE>

The unrealized gain or loss on fixed-maturity and equity securities available-
for-sale is reported as accumulated other comprehensive income, reduced by
adjustments to deferred policy acquisition costs and value of insurance in force
acquired that would have been required as a charge or credit to income had such
amounts been realized and a provision for deferred income taxes.  Net unrealized
investment gains that are recorded as accumulated other comprehensive income
were comprised of the following:

<TABLE>
<CAPTION>
                                                          DECEMBER 31
                                                      1998            1997
                                               -------------------------------
<S>                                            <C>                 <C>
Unrealized gain on fixed-maturity and equity
 securities available-for-sale                     $18,435,000     $20,663,000
Adjustments for assumed changes in
 amortization pattern of:
  Deferred policy acquisition costs                 (1,572,000)     (1,780,000)
  Value of insurance in force acquired              (4,446,000)     (5,157,000)
Deferred income tax liability                       (4,222,000)     (4,660,000)
                                               ------------------------------- 
 
Net unrealized investment gains                    $ 8,195,000     $ 9,066,000
                                               ===============================
</TABLE>

                                                                              14
<PAGE>
 
                     First Variable Life Insuance Company

            Notes to Consolidated Financial Statements (continued)


3.  INVESTMENT OPERATIONS (CONTINUED)

NET INVESTMENT INCOME

Components of net investment income are as follows:

<TABLE>
<CAPTION>
                                             YEAR ENDED DECEMBER 31
                                      1998            1997            1996
                               -----------------------------------------------
<S>                            <C>                 <C>             <C>
Income from:
 Fixed maturities                  $21,181,000     $22,183,000     $23,364,000
 Cash and cash equivalents             155,000         225,000         288,000
 Option contracts                    1,118,000         408,000               -
 Policy loans                           37,000               -               -
                               ----------------------------------------------- 
                                    22,491,000      22,816,000      23,652,000
 
Less investment expenses              (196,000)       (219,000)       (194,000)
                               -----------------------------------------------
Net investment income              $22,295,000     $22,597,000     $23,458,000
                               ===============================================
</TABLE>

REALIZED AND UNREALIZED GAINS AND LOSSES

Realized gains (losses) and the change in unrealized gain (loss) on investments
are summarized below:

<TABLE>
<CAPTION>
                                              YEAR ENDED DECEMBER 31
                                       1998           1997            1996
                                -----------------------------------------------
<S>                             <C>                  <C>           <C>
REALIZED
Fixed maturities                    $ 2,723,000      $1,227,000    $    972,000
                                =============================================== 
 
UNREALIZED
Fixed maturities                    $(1,576,000)     $4,632,000    $(12,756,000)
Equity securities                      (652,000)        134,000         369,000
                                -----------------------------------------------
Unrealized gain (loss) on          
 investments                        $(2,228,000)     $4,766,000    $(12,387,000)
                                ===============================================
</TABLE>

                                                                              15
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)

3.  INVESTMENT OPERATIONS (CONTINUED)


A summary of the net unrealized gain (loss) recognized in other comprehensive
income is as follows:

<TABLE>
<CAPTION>
                                                           YEAR ENDED DECEMBER 31
                                                     1998            1997           1996
                                              ----------------------------------------------
<S>                                           <C>                 <C>            <C>
Realized gain on securities included          
 in net income                                    $ 2,723,000     $ 1,227,000    $   972,000
                                              ==============================================
                                              
Other comprehensive income:                   
 Net unrealized gain (loss) arising           
  during the year, net of taxes of            
  $166,000, $2,020,000, and                   
  ($3,881,000), respectively                      $   315,000     $ 3,970,000    $(7,534,000)
 Reclassification adjustment, net of          
  taxes of $926,000, $416,000, and            
  $331,000, respectively                           (1,797,000)       (811,000)      (641,000)
                                              ----------------------------------------------
                                                   (1,482,000)      3,159,000     (8,175,000)
                                              
 Adjustments:                                 
  Deferred policy acquisition costs,          
   net of taxes of $70,000 and                
   ($195,000), respectively                           138,000        (385,000)             -
  Value of insurance in force                 
   acquired, net of taxes of                  
   $238,000, ($525,000), and                          473,000      (1,032,000)     2,310,000
   $1,190,000, respectively                   
                                              ----------------------------------------------
                                                      611,000      (1,417,000)     2,310,000
                                              ----------------------------------------------
                                              
 Net unrealized gain (loss)                   
  recognized in other comprehensive income        $  (871,000)    $ 1,742,000    $(5,865,000)
                                              ==============================================
</TABLE>

An analysis of sales, maturities, and principal repayments of the Company's
fixed maturities portfolio for the years ended December 31, 1998, 1997, and 1996
is as follows:

<TABLE>
<CAPTION>
                                                           GROSS         GROSS
                                          AMORTIZED      REALIZED      REALIZED
                                             COST         GAINS         LOSSES       PROCEEDS
                                      ---------------------------------------------------------
<S>                                   <C>              <C>             <C>          <C> 
1998:                               
 Scheduled principal                 
  repayments and calls                $29,801,000      $  909,000       $ 1,000     $30,709,000
 Sales                                 28,729,000       1,861,000        46,000      30,544,000
                                      ---------------------------------------------------------
                                      $58,530,000      $2,770,000       $47,000     $61,253,000
                                      =========================================================
                                                                                
1997:                                                                           
 Scheduled principal                                                            
  repayments and calls                $11,636,000      $  447,000       $     -     $12,083,000
 Sales                                 11,795,000         851,000        72,000      12,574,000
                                      ---------------------------------------------------------
                                      $23,431,000      $1,298,000       $72,000     $24,657,000
                                      =========================================================
</TABLE>                              

                                                                              16
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


3.  INVESTMENT OPERATIONS (CONTINUED)
                                  
<TABLE>                               
<CAPTION>                             
                                           GROSS         GROSS
                           AMORTIZED      REALIZED      REALIZED
                             COST          GAINS         LOSSES      PROCEEDS
                           ---------------------------------------------------
<S>                        <C>            <C>           <C>        <C> 
1996:
 Scheduled principal
  repayments and calls     $13,416,000    $  329,000     $ 8,000   $13,737,000
  Sales                      7,382,000       715,000      64,000     8,033,000
                           ---------------------------------------------------
                           $20,798,000    $1,044,000     $72,000   $21,770,000
                           ===================================================
</TABLE>

Income taxes during the years ended December 31, 1998, 1997, and 1996 include a
provision of $926,000, $416,000, and $331,000, respectively, for the tax effect
of realized gains.

OTHER

At December 31, 1998, fixed maturities with a carrying value of $8,894,000 were
held on deposit with state agencies to meet regulatory requirements.

No investment in any person or its affiliates (other than bonds issued by
agencies of the United States Government) exceeded 10% of stockholder's equity
at December 31, 1998.

The Company has acquired call option contracts relating to its equity-indexed
annuity product to hedge increases in the S&P 500 index.  The options are
purchased concurrently with the issuance of these annuity contracts and expire,
if not utilized, at the end of the annuities' term.  The Company pays, at the
beginning of the option contract, a premium for transferring the risk of
unfavorable changes in the S&P 500 index.  The carrying value of the option
contracts is based upon the unamortized premium paid for the contract adjusted
for increases in its intrinsic value from increases in the S&P 500 index.  The
carrying value of these contracts was $2,279,000 and $1,057,000 at December 31,
1998 and 1997, respectively.

CONCENTRATIONS OF CREDIT RISK

The Company's investment in public utility bonds at December 31, 1998 represents
25% of total investments and 12% of total assets.  The holdings of public
utility bonds are widely diversified and all issues met the Company's investment
policies and credit standards when purchased.

                                                                              17
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


4.  VALUE OF INSURANCE IN FORCE ACQUIRED

The value of insurance in force acquired is an asset that represents the present
value of future profits on business acquired.  An analysis of the value of
insurance in force acquired for the years ended December 31, 1998, 1997, and
1996 is as follows:

<TABLE>
<CAPTION>
                                                  YEAR ENDED DECEMBER 31            
                                           1998            1997            1996     
                                    ----------------------------------------------- 
<S>                                 <C>                 <C>             <C>           
Excluding impact on net                                                             
 unrealized investment gains and                                                    
 losses:                                                                            
  Balance at beginning of year          $22,096,000     $23,094,000     $23,833,000 
  Accretion of interest during                                                      
   the year                               1,457,000       1,582,000       1,642,000 
  Amortization of asset                  (4,018,000)     (2,580,000)     (2,381,000)
                                    ----------------------------------------------- 
Balance prior to impact of net                                                      
 unrealized investment gains and                                                    
 losses                                  19,535,000      22,096,000      23,094,000 
Impact of net unrealized                                                            
 investment gains and losses             (4,446,000)     (5,157,000)     (3,600,000)
                                    ----------------------------------------------- 

Balance at end of year                  $15,089,000     $16,939,000     $19,494,000 
                                    ===============================================  
</TABLE>

During the year ended December 31, 1998, the amortization of value of insurance
in force acquired was increased by $1,600,000 due to gains realized on
securities sold supporting the acquired block of business.  Amortization of the
value of insurance in force acquired for the next five years ending December 31
is expected to be as follows: 1999 - $1,242,000; 2000 - $1,380,000; 2001 -
$1,329,000; 2002 - $1,281,000; and 2003 - $1,231,000.

5.  FEDERAL INCOME TAXES

The Company and its subsidiaries each file separate federal income tax returns.
Deferred income taxes have been established by the Company and its subsidiaries
based on the temporary differences, the reversal of which will result in taxable
or deductible amounts in future years when the related asset or liability is
recovered or settled, within each entity.

                                                                              18
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


5.  FEDERAL INCOME TAXES (CONTINUED)

Income tax expense (benefit) is included in the consolidated financial
statements as follows:

<TABLE>
<CAPTION>
                                                   YEAR ENDED DECEMBER 31          
                                             1998           1997          1996     
                                       ------------------------------------------- 
<S>                                    <C>                <C>          <C>          
Income tax (benefit) expense in                                                    
 consolidated statements of income                                                 
 on income before income tax (benefit)      $(382,000)    $  153,000   $   836,000 
                                       -------------------------------------------
                                             (382,000)       153,000       836,000 
Tax (benefit) expense in                                                           
 consolidated statements of changes                                                
 in stockholder's equity:                                                          
  Amounts attributable to change in                                                
   accumulated other comprehensive                                                 
   income during year - Deferred             (438,000)       887,000    (3,022,000)
                                       ------------------------------------------- 
                                            $(820,000)    $1,040,000   $(2,186,000)
                                       ===========================================  
</TABLE>

The effective tax rate on income (loss) before income tax (benefit) is different
from the prevailing federal income tax rate as follows:

<TABLE>
<CAPTION>
                                                                  YEAR ENDED DECEMBER 31
                                                           1998           1997           1996
                                                      ------------------------------------------
<S>                                                   <C>            <C>            <C>
Income (loss) before income tax (benefit)               $(273,000)      $472,000    $ 2,440,000
                                                      ==========================================
 
Income tax (benefit) at federal
 statutory rate (34%)                                   $ (93,000)      $160,000     $  830,000
Tax effect (decrease) of:                                                                      
 Other                                                   (289,000)        (7,000)         6,000
                                                      ------------------------------------------
Income tax (benefit) expense                            $(382,000)      $153,000     $  836,000 
                                                      ==========================================
</TABLE>

                                                                              19
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


5. FEDERAL INCOME TAXES (CONTINUED)

The tax effect of temporary differences giving rise to the Company's deferred
income tax assets and liabilities at December 31, 1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                                          DECEMBER 31           
                                                      1998          1997       
                                                 ------------------------------ 
         <S>                                     <C>              <C>           
         Deferred tax assets:                                                   
          Future policy benefits                  $  2,342,000    $  1,969,000  
          Operating loss carryforwards               2,406,000       2,590,000  
          Other                                        163,000         124,000  
                                                 ------------------------------ 
                                                     4,911,000       4,683,000  
                                                                                
         Deferred tax liabilities:                                              
          Investments                               (5,031,000)     (5,946,000) 
          Deferred policy acquisition costs         (3,247,000)     (2,523,000) 
          Value of insurance in force acquired      (2,090,000)     (2,533,000) 
          Other                                       (393,000)       (373,000) 
                                                 ------------------------------ 
                                                   (10,761,000)    (11,375,000) 
                                                 ------------------------------ 
         Deferred income tax liability            $ (5,850,000)   $ (6,692,000) 
                                                 ============================== 
</TABLE>

The Company has federal net operating loss carryforwards reportable on its
federal tax return aggregating $7,076,000 at December 31, 1998 which expire from
2009 to 2012.

6. RETIREMENT AND COMPENSATION PLANS

Substantially all full-time employees of the Company are covered by a
noncontributory defined benefit pension plan sponsored by ILoNA. The benefits
are based on years of service and the employee's compensation. In addition,
effective January 1, 1996, ILoNA adopted a nonqualified supplemental plan to
provide benefits in excess of limitations established by the Internal Revenue
Code (the Code). The Company records its required contributions as pension
expense related to these plans. There were no material contributions to the plan
during the years ended December 31, 1998, 1997, or 1996.

                                                                              20
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


6. RETIREMENT AND COMPENSATION PLANS (CONTINUED)

Employees of the Company also are eligible to participate in a contributory
defined contribution plan sponsored by ILoNA which is qualified under section
401(k) of the Code. The plan covers substantially all full-time employees of the
Company. Employees can contribute up to 15% of their annual salary (with a
maximum contribution of $10,000 in 1998) to the plan. The Company contributes an
additional amount, subject to limitations, based on the voluntary contribution
of the employee. Further, the plan provides for additional employer
contributions based on the discretion of the Board of Directors of ILoNA.
Pension expense related to this plan was $77,000, $37,000, and $27,000 for the
years ended December 31, 1998, 1997, and 1996, respectively.

The Company also has certain other benefit and incentive plans. These plans are
considered immaterial to the consolidated financial statements.

7. STOCKHOLDER'S EQUITY

STATUTORY LIMITATIONS ON DIVIDENDS

The ability of the Company to pay dividends to ILoNA is restricted because prior
approval of insurance regulatory authorities is normally required for payment of
dividends to the stockholder which exceed an annual limitation. During 1999,
this annual limitation aggregates $3,045,000; however, pursuant to a directive
received from the Arkansas Insurance Department in 1991, any proposed payment of
a dividend currently requires its approval. Also, the amount ($37,000,000 at
December 31, 1998) by which stockholder's equity stated in conformity with
generally accepted accounting principles exceeds statutory capital and surplus
as reported is restricted and cannot be distributed.

Net loss for the Company, as determined in accordance with statutory accounting
practices, was $2,466,000, $1,240,000, and $1,507,000 for the years ended
December 31, 1998, 1997, and 1996, respectively. Total statutory capital and
surplus was $30,451,000 at December 31, 1998 and $33,556,000 at December 31,
1997.

                                                                              21
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


8. COMMITMENTS AND CONTINGENCIES

The Company leases its home office space and certain other equipment under
operating leases which expire through 2001. During 1998, the Company moved to
its current location and subleased its previous office space. Rent received
under the sublease agreement is netted against rent expense in 1998. During the
years ended December 31, 1998, 1997, and 1996, rent expense totaled $361,000,
$228,000, and $206,000, respectively. At December 31, 1998, minimum rental
payments due under all noncancelable operating leases, including the lease
agreement on the Company's previous office space with initial terms of one year
or more are:

          Year ending December 31:
            1999                                      $  673,000
            2000                                         689,000
            2001                                         328,000
            2002                                           6,000
            Thereafter                                     3,000
                                                      ----------
                                                      $1,699,000
                                                      ==========

The Company is involved in litigation where amounts are alleged that are
substantially in excess of contractual policy benefits or certain other
agreements. Management and its legal counsel do not believe any of these claims
will result in a material loss to the Company.

Assessments are, from time to time, levied on the Company by life and health
guaranty associations in most states in which the Company is licensed to cover
losses of policyholders of insolvent or rehabilitated companies. In some states,
these assessments can be partially recovered through a reduction in future
premium taxes. Assessments have not been material to the Company's financial
statements in the past. However, the economy and other factors have caused a
number of failures of substantially larger companies since that time. At
December 31, 1998 and 1997, the Company has not accrued for guaranty fund
assessments based on its historical experience and information available from
those making guaranty fund assessments. During 1997, the American Institute of
Certified Public Accountants issued Statement of Position 97-3 (SOP 97-3),
"Accounting by Insurance and Other Enterprises for Insurance-Related
Assessments," that will require, beginning in 1999, the accrual of guaranty fund
assessments. The Company has not determined the impact of adopting SOP 97-3.

                                                                              22
<PAGE>
 
                     First Variable Life Insurance Company

            Notes to Consolidated Financial Statements (continued)


9. RELATED PARTY TRANSACTIONS

The Company has a management agreement with ILoNA to provide for certain
management services. Amounts paid by the Company pursuant to this agreement were
$480,000 in both 1998 and 1997. In addition, an expense allocation agreement was
entered into with Interstate Assurance Company, a subsidiary of ILoNA, to
provide for certain administrative functions. Amounts paid during 1998 and 1997
by the Company pursuant to this agreement were $506,000 and $504,000,
respectively.

10. RELOCATION OF COMPANY

In December 1997, management decided to relocate the operations of the Company
from Boston to Illinois. As a result, at December 31, 1997, the Company accrued
a liability of $1,200,000, which relates to benefits for involuntarily
terminated employees, and certain other costs, including office and other lease
cancellations and write-down of furniture and equipment. The relocation was
substantially completed in June 1998.

11. YEAR 2000 ISSUES (UNAUDITED)

Like other financial and business organizations around the world, the Company
could be adversely affected if its computer systems and those of its service
providers do not properly process and calculate date-related information and
data from and after January 1, 2000. The Company has completed an assessment of
the Year 2000 impact on its systems, procedures, customers, and business
processes and has begun converting critical data processing systems. In
addition, the Company is gathering information about the Year 2000 compliance
status of its significant service providers and will continue to monitor their
compliance.

                                                                              23
<PAGE>
 
                              Financial Statements

                   First Variable Life Insurance Company --
                              Separate Account VL

                          Year ended December 31, 1998


<PAGE>
 
                   First Variable Life Insurance Company --
                              Separate Account VL

                              Financial Statements


                          Year ended December 31, 1998




                                    Contents
<TABLE>
<S>                                                                          <C>
Report of Independent Auditors.............................................  1
 
Financial Statements
 
Statement of Assets, Liabilities, and Contract Owners' Equity..............  2
Statement of Operations....................................................  3
Statements of Changes in Contract Owners' Equity...........................  4
Notes to Financial Statements..............................................  6
</TABLE>
<PAGE>
 
                        Report of Independent Auditors


To the Board of Directors of First Variable Life Insurance Company
 and Contract Owners of Separate Account VL

We have audited the accompanying statement of assets, liabilities and contract
owners' equity of First Variable Life Insurance Company -- Separate Account VL 
as of December 31, 1998, and the related statement of operations for the year
then ended and the statements of changes in contract owners' equity for the year
then ended and for the period from March 31, 1997 (commencement of operations)
through December 31, 1997. These financial statements are the responsibility of
First Variable Life Insurance Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
Our procedures included confirmation of the securities owned as of December 31,
1998, by correspondence with Variable Investors Series Trust and Federated
Insurance Series Trust. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of First Variable Life Insurance
Company -- Separate Account VL at December 31, 1998, and the results of its
operations for the year then ended, and the changes in its contract owners'
equity for the year then ended and for the period from March 31, 1997 through
December 31, 1997, in conformity with generally accepted accounting principles.



March 18, 1999

                                                                               1
<PAGE>
 
                    First Variable Life Insurance Company -
                              Separate Account VL

         Statement of Assets, Liabilities, and Contract Owners' Equity

                               December 31, 1998


<TABLE>
<CAPTION>
                                                                        Federated                       High
                                                                          Prime                        Income       Multiple
                                                                          Money         Growth          Bond       Strategies
                                                             Total       Fund II       Division       Division      Division
                                                         --------------------------------------------------------------------
<S>                                                      <C>            <C>            <C>            <C>         <C>
Assets
Investments in Variable Investors Series Trust
  at net asset value (cost $9,947,602)                   $10,446,726      $     --    $2,514,903      $753,150    $1,211,656
Investments in Federated Prime Money Fund II
  at net asset value (cost $419,963)                         419,963       419,963            --            --            --
Receivable from First Variable Life Insurance
  Company                                                    181,983            --            --            --       100,628
                                                         --------------------------------------------------------------------
Total assets                                             $11,048,672      $419,963    $2,514,903      $753,150    $1,312,284
                                                         ====================================================================

Liabilities
Payable to First Variable Life Insurance Company         $    70,479      $ 12,892    $   16,492      $ 15,306    $       --

Contract owners' equity
Variable annuity contract owners' equity                  10,978,193       407,071     2,498,411       737,844     1,312,284
                                                         --------------------------------------------------------------------
Total liabilities and contract owners' equity            $11,048,672      $419,963    $2,514,903      $753,150    $1,312,284
                                                         ====================================================================
</TABLE>


<TABLE>
<CAPTION>
                                                                    U.S.                                Small
                                                    Matrix       Government      World     Growth &      Cap
                                                    Equity          Bond         Equity     Income      Growth
                                                   Division       Division      Division   Division    Division
                                                  --------------------------------------------------------------
<S>                                               <C>            <C>            <C>        <C>         <C>
Assets
Investments in Variable Investors Series Trust
  at net asset value (cost $9,947,602)            $1,205,416      $470,574      $789,583  $1,997,491  $1,503,953
Investments in Federated Prime Money Fund II
  at net asset value (cost $419,963)                      --            --            --          --          --
Receivable from First Variable Life Insurance
  Company                                                937            --        33,094          --      47,324
                                                  --------------------------------------------------------------
Total assets                                      $1,206,353      $470,574      $822,677  $1,997,491  $1,551,277
                                                  ==============================================================

Liabilities
Payable to First Variable Life Insurance Company  $       --      $  7,621      $     --  $   18,168  $       --

Contract owners' equity
Variable annuity contract owners' equity           1,206,353       462,953       822,677   1,979,323   1,551,277
                                                  --------------------------------------------------------------
Total liabilities and contract owners' equity     $1,206,353      $470,574      $822,677  $1,997,491  $1,551,277
                                                  ==============================================================
</TABLE>

See accompanying notes.

                                                                               2
<PAGE>
 
                     First Variable Life Insurance Company -
                              Separate Account VL

                            Statement of Operations

                          Year ended December 31, 1998

<TABLE>
<CAPTION>
                                                               Federated                  High
                                                                 Prime                   Income        Multiple       Matrix
                                                                 Money      Growth        Bond        Strategies      Equity
                                                   Total        Fund II    Division     Division       Division      Division
                                                ------------------------------------------------------------------------------
<S>                                             <C>            <C>         <C>          <C>           <C>            <C>
Investment income:
  Dividends                                     $  623,593       $7,278    $279,822      $65,715       $ 74,553      $ 51,886

Expenses:
  Fees paid to First Variable
    Life Insurance Company--
    Risk and administrative charges                 92,618        1,678      20,578       10,849         10,684         8,453
                                                ------------------------------------------------------------------------------
Net investment income (loss)                       530,975        5,600     259,244       54,866         63,869        43,433

Realized and unrealized gain (loss)
  on investments:
  Realized gain (loss) on Variable
    Investors Series Trust shares redeemed        (150,817)          --      (6,830)     (26,762)        24,546       (33,571)

  Net unrealized appreciation (depreciation)
    on investments during the year                 812,459           --     299,094        4,432        186,414       116,810
                                                ------------------------------------------------------------------------------
Net realized and unrealized gain (loss)
  on investments                                   661,642           --     292,264      (22,330)       210,960        83,239
                                                ------------------------------------------------------------------------------
Net increase in contract owners'
  equity resulting from operations              $1,192,617       $5,600    $551,508      $32,536       $274,829      $126,672
                                                ==============================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                    U.S.                                      Small
                                                 Government       World       Growth &         Cap
                                                    Bond         Equity        Income        Growth
                                                  Division      Division      Division      Division
                                                 ----------------------------------------------------
<S>                                              <C>            <C>           <C>           <C>
Investment income:
  Dividends                                       $26,915        $62,622      $ 54,802       $   --

Expenses:
  Fees paid to First Variable
    Life Insurance Company--
    Risk and administrative charges                 2,724          7,724        18,507         11,421
                                                  ----------------------------------------------------
Net investment income (loss)                       24,191         54,898        36,295        (11,421)

Realized and unrealized gain (loss)
  on investments:
  Realized gain (loss) on Variable
    Investors Series Trust shares redeemed            124        (31,647)        3,233        (79,910)

  Net unrealized appreciation (depreciation)
    on investments during the year                 (8,920)       (11,058)      108,532        117,155
                                                  ----------------------------------------------------
Net realized and unrealized gain (loss)
  on investments                                   (8,796)       (42,705)      111,675         37,245
                                                  ----------------------------------------------------
Net increase in contract owners'
  equity resulting from operations                $15,395        $12,193      $148,060       $ 25,824
                                                  ====================================================
</TABLE>

See accompanying notes.


                                                                               3
<PAGE>
 
                    First Variable Life Insurance Company -
                              Separate Account VL

                Statements of Changes in Contract Owners' Equity

                    Periods ended December 31, 1998 and 1997

<TABLE>
<CAPTION>

                                                                                           Federated Prime Money
                                                                       Total                      Fund II            Growth Division
                                                                 1998        1997/(1)/      1998         1997/(1)/        1998
                                                             -----------------------------------------------------------------------
<S>                                                          <C>           <C>           <C>            <C>          <C>
Operations
Net investment income                                        $   530,975   $   293,541   $    5,600     $      660   $   259,244
Realized gain (loss) on Variable Investors
  Series Trust shares redeemed                                  (150,817)       30,991           --             --        (6,830)
Net unrealized appreciation (depreciation)
  on investments during the period                               812,459      (313,337)          --             --      (299,094)
                                                             -----------------------------------------------------------------------
Net increase (decrease) in contract owners' 
  equity resulting from operations                             1,192,617        11,195        5,600            660       551,508

From contract owner transactions
Net proceeds from sale of accumulation units                   6,635,155     4,204,473      358,835        225,761     1,225,672
Cost of accumulation units terminated and
  exchanged                                                     (999,210)        4,442       (2,727)      (168,166)      (91,912)
                                                             -----------------------------------------------------------------------
Increase (decrease) in contract owners' equity
 from contract owner transactions                              5,635,945     4,208,915      356,108         57,595     1,133,760
                                                             -----------------------------------------------------------------------
Increase (decrease) in contract owners' equity                 6,828,562     4,220,110      361,708         58,255     1,685,268
Contract owners' equity at beginning of period                 4,220,110            --       58,255             --       829,635
                                                             -----------------------------------------------------------------------
Contract owners' equity at end of period                     $11,048,672   $ 4,220,110   $  419,963     $   58,255   $ 2,514,903
                                                             =======================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                High Income          Multiple Strategies
                                                                                Bond Division             Division
                                                              1997/(1)/      1998        1997/(1)/  1998         1997/(1)/
                                                             -------------------------------------------------------------
<S>                                                          <C>        <C>            <C>        <C>          <C>
Operations
Net investment income                                        $ 50,022   $    54,866    $ 43,302   $   63,869   $   27,256
Realized gain (loss) on Variable Investors
  Series Trust shares redeemed                                  6,149       (26,762)      4,237       24,546        4,035
Net unrealized appreciation (depreciation)
  on investments during the period                            (59,827)        4,432     (38,178)     186,414      (27,549)
                                                             -------------------------------------------------------------
Net increase (decrease) in contract owners' 
  equity resulting from operations                             (3,656)       32,536       9,361      274,829        3,742
From contract owner transactions
Net proceeds from sale of accumulation units                  725,575       466,386     786,740      750,223      431,203
Cost of accumulation units terminated and
  exchanged                                                   107,716      (521,331)    (20,542)    (114,836)     (32,877)
                                                             -------------------------------------------------------------
Increase (decrease) in contract owners' equity
 from contract owner transactions                             833,291       (54,945)    766,198      635,387      398,326
                                                             -------------------------------------------------------------
Increase (decrease) in contract owners' equity                829,635       (22,409)    775,559      910,216      402,068
Contract owners' equity at beginning of period                     --       775,559          --      402,068           --
                                                             -------------------------------------------------------------
Contract owners' equity at end of period                     $829,635   $   753,150    $775,559   $1,312,284   $  402,068
                                                             =============================================================
</TABLE>

/(1)/ From commencement of operations, March 31, 1997.


                                                                               4
<PAGE>
 
                     First Variable Life Insurance Company -
                              Separate Account VL

          Statements of Changes in Contract Owners' Equity (continued)

                    Periods ended December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                       Matrix Equity               U.S.  Government              World Equity
                                                          Division                  Bond Division                  Division
                                                      1998        1997(1)         1998       1997(1)          1998        1997(1)
                                                  -------------------------------------------------------------------------------
<S>                                               <C>            <C>            <C>          <C>            <C>          <C>
Operations
Net investment income (loss)                      $   43,433     $ 50,132       $ 24,191     $  5,471       $ 54,898     $ 45,728
Realized gain (loss) on Variable Investors
  Series Trust shares redeemed                       (33,571)       1,214            124          115        (31,647)       1,148
Net unrealized appreciation (depreciation)
  on investments during the period                   116,810      (46,673)        (8,920)      (4,328)       (11,058)     (56,711)
                                                  -------------------------------------------------------------------------------
Net increase (decrease) in contract owners' 
  equity resulting from operations                   126,672        4,673         15,395        1,258         12,193       (9,835)

From contract owner transactions
Net proceeds from sale of accumulation units         853,105      237,690        352,694       86,790        480,470      414,940
Cost of accumulation units terminated and
  exchanged                                          (21,299)       5,512         (3,780)      18,217        (49,317)     (25,774)
                                                  -------------------------------------------------------------------------------
Increase in contract owners' equity
  from contract owner transactions                   831,806      243,202        348,914      105,007        431,153      389,166
                                                  -------------------------------------------------------------------------------
Increase in contract owners' equity                  958,478      247,875        364,309      106,265        443,346      379,331
Contract owners' equity at beginning of period       247,875           --        106,265           --        379,331           --
                                                  -------------------------------------------------------------------------------
Contract owners' equity at end of period          $1,206,353     $247,875       $470,574     $106,265       $822,677     $379,331
                                                  ===============================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                        Growth & Income                    Small Cap
                                                           Division                     Growth Division
                                                        1998        1997(1)            1998         1997(1)
                                                   --------------------------------------------------------
<S>                                                <C>             <C>             <C>             <C>
Operations
Net investment income (loss)                        $   36,295     $ 56,731        $  (11,421)     $ 14,239
Realized gain (loss) on Variable Investors
  Series Trust shares redeemed                           3,233        9,851           (79,910)        4,242
Net unrealized appreciation (depreciation)
  on investments during the period                     108,532      (38,508)          117,155       (41,563)
                                                   --------------------------------------------------------
Net increase (decrease) in contract owners' 
  equity resulting from operations                     148,060       28,074            25,824       (23,082)

From contract owner transactions
Net proceeds from sale of accumulation units         1,107,293      808,742         1,040,477       487,032
Cost of accumulation units terminated and
  exchanged                                            (84,267)     (10,411)         (109,741)      130,767
                                                   --------------------------------------------------------
Increase in contract owners' equity
  from contract owner transactions                   1,023,026      798,331           930,736       617,799
                                                   --------------------------------------------------------
Increase in contract owners' equity                  1,171,086      826,405           956,560       594,717
Contract owners' equity at beginning of period         826,405           --           594,717            --
                                                   --------------------------------------------------------
Contract owners' equity at end of period            $1,997,491     $826,405        $1,551,277      $594,717
                                                   ========================================================
</TABLE>

(1) From commencement of operations, March 31, 1997.

See accompanying notes.


                                                                               5
<PAGE>
 
                   First Variable Life Insurance Company --
                              Separate Account VL

                         Notes to Financial Statements

                          Year ended December 31, 1998


1. Organization

Separate Account VL (the Fund), which began operations on March 31, 1997, is a
segregated account of First Variable Life Insurance Company (First Variable
Life) and is registered as a unit investment trust under the Investment Company
Act of 1940, as amended (the 1940 Act).  Eight of the nine investment divisions
of the Fund are invested solely in the shares of the eight corresponding
portfolios of the Variable Investors Series Trust (the Trust), a no-load,
diversified, open-end, series management investment company registered under the
1940 Act.  The remaining investment division is invested in the Federated Prime
Money Fund II (Federated), a portfolio of Federated Insurance Series Trust, an
open-end management investment company.  Under applicable insurance law, the
assets and liabilities of the Fund are clearly identified and distinguished from
the other assets and liabilities of First Variable Life.  The Fund cannot be
charged with liabilities arising out of any other business of First Variable
Life.

First Variable Life is a wholly owned subsidiary of Irish Life of North America,
Inc. (ILoNA), which is a wholly owned subsidiary of Irish Life, plc. (Irish
Life) of Dublin, Ireland.  First Variable Life is domiciled in the State of
Arkansas.

The assets of the Fund are not available to meet the general obligations of
First Variable Life or ILoNA and are held for the exclusive benefit of the
contract owners participating in the Fund.

2. Significant Accounting Policies

The following is a summary of significant accounting policies consistently
followed by the Fund in preparation of its financial statements.  The policies
are in conformity with generally accepted accounting principles.

Investments

The investments in shares of the Trust and Federated are stated at the net asset
value, which approximates fair value, per share of the respective portfolios of
the Trust and Federated.  Investment transactions are accounted for on the date
the shares are purchased or sold.  The cost of shares sold and redeemed is
determined on the first in, first out method.  Dividends and capital gain
distributions received from the Trust and Federated are reinvested in additional
shares of the Trust and Federated and are recorded as income by the Fund on the
ex-dividend date.

                                                                               6
<PAGE>
 
                   First Variable Life Insurance Company --
                              Separate Account VL

                   Notes to Financial Statements (continued)

 
2. Significant Accounting Policies (continued)

Federal Income Taxes

For federal income tax purposes, operations of the Fund are combined with those
of First Variable Life, which is taxed as a life insurance company.  First
Variable Life anticipates no tax liability resulting from the operations of the
Fund.  Therefore, no provision for income taxes has been charged against the
Fund.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the financial statements and accompanying notes.
Actual results could differ from those estimates.

3. Investments

The following table presents selected data for investments in each of the
Portfolios of the Trust at December 31, 1998:

<TABLE>
<CAPTION>
                                       Number of                     Net Asset
                                        Shares          Cost           Value
                                       ----------------------------------------
<S>                                    <C>          <C>             <C>
Federated Prime Money Fund II           419,963     $   419,963     $   419,963
Growth Portfolio                         61,333       2,275,635       2,514,903
High Income Bond Portfolio               82,173         786,896         753,150
Multiple Strategies Portfolio            70,678       1,052,791       1,211,656
Matrix Equity Portfolio                  73,712       1,135,279       1,205,416
U.S. Government Bond Portfolio           45,589         483,821         470,574
World Equity Portfolio                   57,979         857,352         789,583
Growth & Income Portfolio               125,617       1,927,467       1,997,491
Small Cap Growth Portfolio               99,656       1,428,361       1,503,953
                                                    ---------------------------
                                                    $10,367,565     $10,866,689
                                                    ===========================
</TABLE>

                                                                               7
<PAGE>
 
                   First Variable Life Insurance Company --
                              Separate Account VL

                   Notes to Financial Statements (continued)


4. Contract Owners' Equity

Variable life contract owners' equity at December 31, 1998, consists of the
following:

<TABLE>
<CAPTION>
                                      Accumulation    Accumulation
                                         Units         Unit Value      Equity
                                      -----------------------------------------
<S>                                   <C>             <C>           <C>
Cap One Pay policies
Federated Prime Money Fund II             25,446       10.723661    $   272,881
Growth Division                          138,529       16.443178      2,277,856
High Income Bond Division                 59,075       11.318272        668,623
Multiple Strategies Division              77,855       15.672874      1,220,214
Matrix Equity Division                    74,736       14.743613      1,101,885
U.S. Government Bond Division             38,486       11.678249        449,454
World Equity Division                     64,678       11.570225        748,336
Growth & Income Division                 127,936       13.787358      1,763,899
Small Cap Growth Division                105,819       11.573322      1,224,672
                                                                    -----------
                                                                      9,727,820
         
Cap Solutions policies
Federated Prime Money Fund II             13,028       10.299996        134,190
Growth Division                           15,930       13.845152        220,556
High Income Bond Division                  6,870       10.076598         69,221
Multiple Strategies Division               6,925       13.295360         92,069
Matrix Equity Division                     8,660       12.063998        104,469
U.S. Government Bond Division              1,266       10.661862         13,498
World Equity Division                      7,119       10.443054         74,341
Growth & Income Division                  19,280       11.173216        215,424
Small Cap Growth Division                 33,107        9.865085        326,605
                                                                    -----------
                                                                      1,250,373
                                                                    -----------
Totals                                                              $10,978,193
                                                                    ===========
</TABLE>

                                                                               8
<PAGE>
 
                   First Variable Life Insurance Company --
                              Separate Account VL

                   Notes to Financial Statements (continued)

 
5. Purchases and Sales of Securities

Cost of purchases and proceeds from sales of Trust and Federated shares by the
Fund during the year ended December 31, 1998, are shown below:

<TABLE>
<CAPTION>
                                                     Purchases        Sales
                                                     -------------------------
<S>                                                  <C>            <C>
Federated Prime Money Fund II                        $  592,794     $  231,262
Growth Portfolio                                      1,823,208        413,375
High Income Bond Portfolio                            1,263,919      1,264,017
Multiple Strategies Portfolio                           910,661        314,595
Matrix Equity Portfolio                               1,114,235        239,786
U.S. Government Bond Portfolio                          381,483          8,401
World Equity Portfolio                                  618,419        170,082
Growth & Income Portfolio                             1,499,904        405,629
Small Cap Growth Portfolio                            1,324,493        442,119
                                                     -------------------------
 
Totals                                               $9,529,116     $3,489,266
                                                     =========================
</TABLE>

6. Expenses

As more fully disclosed in the prospectus, First Variable Life charges the Fund,
based on the value of the Fund, various charges.  For Cap One Pay policies,
First Variable Life charges the Fund at an annual rate of .90% for mortality and
expense risks.  For Cap Solutions policies, First Variable Life charges the Fund
at an annual rate of .50% for mortality and expense risks.  Total charges to the
Fund for all the policy forms for the year ended December 31, 1998, were
$92,618.

7. Diversification Requirements

Under the provisions of section 817(h) of the Internal Revenue Code (the Code),
a variable life contract, other than a contract issued in connection with
certain types of employee benefits plans, will not be treated as a life contract
for federal tax purposes for any period for which the investments of the
segregated asset account on which the contract is based are not adequately
diversified.  The Code provides that the "adequately diversified" requirement
may be met if the underlying investments satisfy either a statutory safe harbor
test or diversification requirements set forth in regulations issued by the
Secretary of Treasury.

The Internal Revenue Service has issued regulations under section 817(h) of the
Code.  First Variable Life believes that the Fund satisfies the current
requirements of the regulations, and it intends that the Fund will continue to
meet such requirements.

                                                                               9
<PAGE>
 
                    First Variable Life Insurance Company - 
                              Separate Account VL

                   Notes to Financial Statements (continued)


8.  Principal Underwriter and General Distributor

First Variable Capital Services, Inc., a wholly owned subsidiary of First
Variable Life, is principal underwriter and general distributor of the contracts
issued through the Fund.

9.  Year 2000 Issues (Unaudited)

Like other financial and business organizations around the world, First Variable
Life could be adversely affected if its computer systems and those of its
service providers do not properly process and calculate date-related information
and data from and after January 1, 2000.  First Variable Life has completed an
assessment of the Year 2000 impact on its systems, procedures, customers, and
business processes and has begun converting critical data processing systems.
In addition, First Variable Life is gathering information about the Year 2000
compliance status of its significant service providers and will continue to
monitor their compliance.  First Variable Life believes it has taken the
necessary steps to address the Year 2000 issue; however, there can be no
assurances that these steps will be sufficient to avoid any adverse impact on
the Fund.

                                                                              10

<PAGE>
 
                                                                EXHIBIT 6.

[LOGO OF FIRST VARIABLE LIFE]
    
April 27, 1999      

First Variable Life Insurance Company
2122 York Road, Suite 300
Oak Brook, IL 60523

Re:  Registration of Contract Interests
     Separate Account VL of First Variable Life Insurance Company
     (File No. 333-19193)

Gentlemen:

In my capacity as Actuary of First Variable Life Insurance Company, I have
provided actuarial advice concerning:

 .  The preparation of the captioned registration statement ("Registration
   Statement") on Form S-6 filed by First Variable Life Insurance Company and
   its Separate Account VL with the Securities and Exchange Commission under the
   Securities Act of 1933 with respect to the variable universal life insurance
   contract ("Contract") described therein; and

 .  The preparation of the Contract forms for the Contract described in the
   Registration Statement.

It is my professional opinion that:

1.  The illustration of death benefits, account values, cash surrender values
    and total premiums paid plus interest at 5% shown in the prospectus, based
    on the assumptions stated in the illustration, are consistent with the
    provisions of the Contract. The rate structure of the Contract overall has
    not been designed so as to make the relationship between premiums and
    benefits, as shown in the illustrations included, appear more favorable to
    prospective buyers than other illustrations which could have been provided
    at other combinations of ages, sex of the insured, death benefit option and
    amount, premium class and premium amounts.

2.  All other numerical examples shown in the prospectus are consistent with the
    Contract and our practices and have not been designed to appear more
    favorable to prospective buyers than other examples which could have been
    provided.

I hereby consent to the filing of this opinion as an Exhibit to the Registration
Statement.


Sincerely


/s/ Martin Sheerin
Martin Sheerin  FSA, MAAA

<PAGE>
 
                                                                      EXHIBIT 7

               CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

    
We consent to the reference to our firm under the caption "Experts" and to the
use of our reports dated February 2, 1999 with respect to the consolidated
financial statements of First Variable Life Insurance Company and March 18, 1999
with respect to the financial statements of First Variable Life Insurance
Company---Separate Account VL, in Post Effective Amendment No. 2 to the
Registration Statement (Form S-6 No. 333-19193) and related Prospectus of First
Variable Life Insurance Company.


                                            /s/ ERNST & YOUNG LLP
                                            -----------------------
                                            ERNST & YOUNG LLP

Oak Brook, Illinois
April 27, 1999      


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