SEPARATE ACCOUNT VL OF FIRST VARIABLE LIFE INSURANCE CO
485BPOS, 2000-05-01
Previous: SEPARATE ACCOUNT VL OF FIRST VARIABLE LIFE INSURANCE CO, 485BPOS, 2000-05-01
Next: EXIGENT INTERNATIONAL INC, DEF 14A, 2000-05-01



<PAGE>

                                           Registration No. 333-70749
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                        -------------------------------
                                   FORM S-6

                       Post-Effective Amendment No. 3 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)

                          ___________________________

Jeffery K. Hoelzel                               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) of Rule 485
  X  on May 1, 2000 pursuant to paragraph (b)
- ----
____ 60 days after filing pursuant to paragraph (a)(i)
____ on ____ pursuant to paragraph a(i) of Rule 485

  X  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:
         As soon as practicable after the effective date of this Registration
Statement.

1
<PAGE>

                             CROSS REFERENCE SHEET


<TABLE>
<CAPTION>
Item No. in
Form N-8 B-2                                                     Location
- ------------                                                     --------
<S>                             <C>
1, 2                            CAPTION IN PROSPECTUS COVER, FIRST VARIABLE LIFE INSURANCE COMPANY, THE
                                SEPARATE ACCOUNT

3                               Inapplicable

4                               DISTRIBUTION AND OTHER AGREEMENTS

5, 6                            THE SEPARATE ACCOUNT

7                               Inapplicable

8                               FINANCIAL STATEMENTS

9                               POLICY BENEFITS AND VALUES, Death Benefit, Optional Additional Benefit
                                Riders, Legal Proceedings

10 (a), (b), (c), (d), (e)      HIGHLIGHTS, Surrender and Withdrawals, Surrender Withdrawals, Transfers
                                Among Investment Options, Maturity Proceeds,  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                          THE SEPARATE ACCOUNT, YOUR INVESTMENT OPTIONS; AIM Variable Insurance
                                Funds, Inc.; American Century Variable Portfolios, Inc.; Deutsche Asset
                                Management VIT Funds; Federated Insurance Series; Lord Abbett Series
                                Fund, Inc.; MFS Variable Insurance Trust; Seligman Portfolios, Inc.;
                                Templeton Variable Products Series Fund; Variable Insurance Products
                                Funds; Variable Investors Series Trust

13                              HIGHLIGHTS, OTHER CHARGES AND DEDUCTIONS (Not Currently Charged),
                                Elimination, Reduction, or Refund of  Charges and  Deductions; Increases
                                in Bonuses

14, 15                          Application and Issuance of a Policy, Free Look Right, Delayed Investment
                                Allocation Date

16                              Premiums, Allocation of Premiums, Determination of Account Value

17                              Surrenders and Withdrawals, Payment of Proceeds

18                              Our Taxation,  Income Tax Treatment of Policy Benefits, Determination of
                                Account Value, Diversification Requirements, THE SEPARATE ACCOUNT, The
                                Available Options, THE POLICIES, MORE ABOUT CHARGES AND DEDUCTIONS
</TABLE>

2
<PAGE>

<TABLE>
<S>                             <C>
19                              Reports and Records, ADVERTISING PRACTICES, OTHER PROVISIONS OF THE POLICY

20                              See 10(g) & 10(h)

21                              Regular Loans Interest, Preferred Loans Interest, THE POLICIES

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

47, 48, 49, 50                  Inapplicable

51                              POLICY BENEFITS AND VALUES

52                              POLICY BENEFITS AND VALUES; Death Benefit; Death Benefit Options A and B

53 (a)                          FEDERAL TAX MATTERS

53 (b), 54, 55                  Inapplicable

56, 57, 58                      Inapplicable

59                              FINANCIAL STATEMENTS
</TABLE>

3
<PAGE>

                                                                     May 1, 2000
Prospectus


                          CAPITAL ESTATE BUILDER VUL

                      JOINT SURVIVORSHIP FLEXIBLE PREMIUM
                       VARIABLE LIFE INSURANCE POLICIES
                                   Issued by
                     FIRST VARIABLE LIFE INSURANCE COMPANY


<TABLE>
<S>                                            <C>                                   <C>
Our Marketing and Executive Office:            Our Variable Service Center:          Or, for express deliveries;
2122 York Road                                 P.O. Box 1317                         4200 University, Suite 200
Oak Brook, IL 60523                            Des Moines, IA 50305-1317             West Des Moines, IA 50266
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 a Surviving 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 premiums and your Policy's Account Value among twenty-nine
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 ten mutual funds.  The portfolios currently available under the Policy
are:

4
<PAGE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------
Mutual Fund                                 Portfolio
- -----------------------------------------------------------------------
<S>                                 <C>
     AIM Variable                   .  V.I. Capital Appreciation
 Insurance Funds, Inc.              .  V.I. Growth
        ("AIM")
- -----------------------------------------------------------------------

     American Century               .  V.P. Value
 Variable Portfolios, Inc.
         ("ACS")
- -----------------------------------------------------------------------

  Deutsche Asset                    .  EAFE Index
  Management VIT                    .  Equity 500 Index
  Funds ("DAM")                     .  Small Cap Index

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

Federated Insurance                 .  High Income Bond Fund II
       Series                       .  Prime Money Fund II
      ("FIS")

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

 Fidelity Variable                  .  Contrafund
Insurance Products                     seeks growth with income
   Funds ("FMR")                    .  Equity - Income
                                    .  Growth Opportunities
                                       (Service Class 2 shares)

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


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


<CAPTION>
- -----------------------------------------------------------------------
Mutual Fund                                 Portfolio
- -----------------------------------------------------------------------

   Lord Abbett Series             .  Growth & Income
    Fund Inc. ("LA")

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

     MFS* Variable                .  Growth Series (Initial Class Shares--
    Insurance Trust                  not available for new purchases)*
        ("MFS")                   .  Growth Series (Service Class Shares)
                                  .  Growth with Income Series (Initial
                                     Class Shares--not available for new
                                     purchases)*
                                  .  New Discovery Series*
                                     seeks capital appreciation (Initial
                                     Class Shares--not available for new
                                     purchases)
                                  .  New Discovery Shares seeks capital
                                     appreciation (Service Class Shares)

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

       Segliman                   .  Communications & Information
   Portfolios, Inc.
        ("SEL")

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

       Templeton                  .  Growth Securities
       Variable                      (Class 2 shares)
    Products Series               .  International Securities
     Fund ("TEM")                    (Class 2 shares)

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

       Variable                   .  Small Cap Growth
   Investors Series               .  World Equity **
    Trust ("VIST")                .  Growth
                                  .  Matrix Equity
                                     sector weighted equities
                                  .  Growth & Income
                                  .  Multiple Strategies
                                     stocks, bonds & cash
                                  .  High Income Bond **
                                  .  U.S. Government Bond

- -----------------------------------------------------------------------
                                  *  Initial Class Shares not available
                                     for new purchases
                                  ** Not available for new purchases
- -----------------------------------------------------------------------
</TABLE>

This prospectus contains information you should know before investing.
Additional information about the Contract and Separate Account is in our
Statement of Additional Information (the "Statement"). For a free copy, please
write to our Variable Service Center or call the number shown above. The
Statement, dated May 1, 2000, has been filed with the Securities and Exchange
Commission and is incorporated into this prospectus by reference. The table of
contents of the Statement is on page __ of this prospectus.

The Contracts are not bank deposits; are not federally insured; are not endorsed
by any bank or government agency; are not guaranteed, and may be subject to loss
of principal.

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
Contracts 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 Contract will be included in the Contract
or a related rider or endorsement.

5
<PAGE>

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                     Page
                                                                                     ----
<S>                                                                                  <C>
DEFINITIONS
HIGHLIGHTS
FIRST VARIABLE LIFE INSURANCE COMPANY
THE SEPARATE ACCOUNT
YOUR INVESTMENT OPTIONS
The Available Options
Transfers Among Investment Options
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
Purposes of Policy Charges
THE POLICIES
  Application and Issuance of a Policy
Premiums
Allocation of Premiums
 Telephone Transactions
POLICY BENEFITS AND VALUES
 Death Benefit
 Premium Value Bonuses and Cash Value Bonuses
 Optional Additional Benefit Riders
     Estate Protection Rider
     Joint Accidental Death Benefit Rider
     Additional Term Insurance on the Insured(s)
     Other Insured Persons Rider
  Determination of Account Value
  Policy Loans
  Surrender and Withdrawals
  Maturity Proceeds
  Lapse and Reinstatement
  Payment of  Proceeds
  Tax Withholding
  Payout Options
   Right to Exchange for a Fixed Benefit Policy
  Right to Exchange for Two Insurance Policies
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
</TABLE>

6
<PAGE>

     Life Insurance
     Acceleration of Death Benefits
     Modified Endowment Contracts
     Exchanges for Two Policies
     Other Tax Effects of Policy Changes
     Taxation of Pre-Death Distributions from a Policy that is not a Modified

     Endowment Contract
     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
APPENDIX B:  ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES,
             CASH SURRENDER VALUES AND ACCUMULATED VALUE OF
             PREMIUMS
APPENDIX C:  FINANCIAL STATEMENTS

7
<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 Day, Jr., President's Day, Good
Friday, Memorial Day, Independence Day, Labor Day, Thanksgiving Day, 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.

Insureds - The two people whose lives are insured under the Policies.  Death
benefits are payable upon the death of the second of the Insureds to die.  We
call this person the "Surviving Insured."

Joint Age - The joint equivalent age of the Insureds that is used to calculate
the costs and benefits under the Policies.  We determine the Joint Age on the
Policy Date and it increases by 1 on each Policy Anniversary. The Joint Age will
vary by the premium rate classes of the Insureds.

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 Insureds.  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 Insureds.  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 Surviving
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 will be for the later of 5 Policy Years or until the
Policy Anniversary on or next following the older insured's 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.

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

8
<PAGE>

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, amounts equal to the Monthly Minimum
Premium times the number of elapsed Policy months.   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 not deemed to have withdrawn or borrowed) and the Premium Value Bonus
percentages then in effect.  The Premium Value Bonus percentage currently is
calculated at an annual rate of 5% of the Policy's Monthly Minimum Premium for
Preferred, 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 3% for Preferred, 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 .30% for a Policy with Account Value (net of Policy loans
and interest thereon) of more than $200,000 at the start of the applicable
Policy Year, to 0.20 % if such value is $100,000 up to $200,000, to 0.10% if
such value is $25,000 or more (but less than  $100,000), to 0% if such value is
less than $25,000.

The Cash Value bonus is currently scheduled to increase after the 20th Policy
Year to .75% for Policies with an Account Value (net of Policy loans and
interest thereon) at the start of the applicable year of more than $200,000, to
 .50% if such value is more than $100,000 (up to $200,000), to .25% if such value
is at least $25,000 (but less than $100,000 and 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.

How much do we pay the Policy's Beneficiary when the Surviving Insured person
dies?

Upon the death of the Surviving 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 charges and deductions do you make?

The Policy is subject to the following charges and deductions:

Monthly Deductions - composed of the following:
 .  administrative charge - currently $10 each Policy Month (which we may
   increase to not more than $13 per month);
 .  policy benefit charge - at an annualized rate of 0.30% of your Policy's
   Account Value;
 .  policy fee - based on the Face Amount of the policy, the sex and premium rate
   class of the Insureds and the Joint Age on the Policy Date;

9
<PAGE>

 .  a cost of insurance charge - based on the sex and premium rate class of the
   Insureds, the Joint 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 0.90% (which we
may increase to not more than 1.20%) of the daily net assets in each Separate
Account Investment Option.

Surrender Charge - will be assessed upon termination of your Policy during the
first 10 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 $33.75 per $1,000
of Face Amount. A new set of Surrender Charges is established for the 10-year
period following an increase in Face Amount.

10
<PAGE>

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, 1999 were:

11
<PAGE>

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, 1999 were:

<TABLE>
<CAPTION>
                   Annual Fund Expenses After Expense Reimbursements

                                            Management         12b-1      Other Operating           Total
          Mutual Fund Portfolio                Fees             Fees         Expenses             Expenses*
          ---------------------                ----             ----         --------             --------
<S>                                         <C>                <C>        <C>                        <C>
AIM V.I. Capital Appreciation                  0.62%            0.00%          0.11%                0.73%
AIM V.I.  Growth                               0.63%            0.00%          0.10%                0.73%
ACS V.P. Value                                 1.00%            0.00%          0.00%                1.00%
DAM EAFE Index                                 0.45%            0.00%          0.20%                0.65%
DAM Small Cap Index                            0.35%            0.00%          0.10%                0.45%
DAM Equity 500 Index                           0.20%            0.00%          0.10%                0.30%
FIS High Income Bond Fund II                   0.60%            0.00%          0.19%                0.79%
FIS Prime Money Fund II                        0.50%            0.00%          0.23%                0.73%
FMR Contrafund (Service Class 2)               0.58%            0.25%          0.12%                0.95%
FMR Equity - Income (Service Class 2)          0.48%            0.25%          0.10%                0.83%
FMR Growth Opportunities (Service Class 2)     0.58%            0.25%          0.13%                0.96%
LA Growth & Income                             0.50%            0.00%          0.37%                0.87%
MFS New Discovery Series (Initial Class)       0.90%            0.00%          0.27%                1.17%
MFS  New Discovery Series (Service Class)      0.90%            0.20%          0.17%                1.27%
MFS Growth Series (Initial Class)              0.75%            0.00%          0.26%                1.01%

MFS Growth Series (Service Class)              0.75%            0.20%          0.16%                1.11%

MFS Growth with Income Series
(Initial Class)                                0.75%            0.00%          0.13%                0.88%
MFS Growth with Income Series
(Service Class)                                0.75%            0.20%          0.13%                1.08%
SEL Communications & Information               0.75%            0.25%          0.11%                1.11%

TEM International (Class 2)                    0.69%            0.25%          0.19%                1.13%
TEM Growth Securities (Class 2)                0.83%            0.25%          0.05%                1.13%
VIST Small Cap Growth                          0.85%            0.00%          0.50%                1.35%
VIST World Equity                              0.70%            0.00%          0.50%                1.20%
VIST Growth                                    0.70%            0.00%          0.32%                1.02%
VIST Matrix Equity                             0.65%            0.00%          0.50%                1.15%
VIST Growth & Income                           0.75%            0.00%          0.50%                1.25%
VIST Multiple Strategies                       0.70%            0.00%          0.40%                1.10%
VIST High Income Bond                          0.70%            0.00%          0.50%                1.20%
VIST U.S. Government Bond                      0.60%            0.00%          0.25%                0.85%
- ----------------------------------------------------------------------------------------------------------
</TABLE>

"Total Expenses" for the Portfolios before reimbursement by the relevant Fund's
                                    ------
investment advisor, for the period ended December 31, 1999, were as follows:
0.43% for the DAM Equity 500 Index Portfolio; 1.18% for the DAM Small Cap Index
Portfolio; 1.15% for the DAM EAFE Index Portfolio; 2.49% for the MFS New
Discovery Series - Initial Class; 2.69% for the MFS New Discovery Series -
Service Class; 1.47% for the MFS Growth Series - Initial Class; 1.66% for the
MFS Growth Series - Service Class; 1.68 % for the VIST Small Cap Growth
Portfolio; 1.57% for the VIST World Equity Portfolio; 1.27% for the VIST Matrix
Equity Portfolio; 1.26% for the VIST Growth & Income Portfolio; 1.50% for the
VIST High Income Bond Portfolio; 1.39% for the VIST U.S. Government Bond
Portfolio of average daily net assets.

The purpose of this Table is to assist you in understanding the various costs
and expenses that you will bear directly and indirectly. The Table reflects
charges and expenses of the Separate Account as well as the Funds. For
additional information, see "MORE ABOUT CHARGES AND DEDUCTIONS" on page ____ and
the Funds prospectuses that accompany this prospectus.

12
<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 Charge and Premium Tax Charge - currently none, guaranteed not to exceed
5.00% of each Premium Payment you make.

Transaction Fees - currently none, guaranteed not to exceed $10 for each
transfer among Investment Options that you make in excess of twelve transfers
per Policy Year; and guaranteed not to exceed $10 for any Policy loan.

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. ILona Financial Group,
Inc., formerly known as 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 $27
billion at May 1, 2000.

We have an A (Excellent) rating from A.M. Best Company, an independent firm that
analyzes insurance carriers.  We also have an A+ 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 the
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.

The investment objectives and policies of certain Separate Account investment
options are similar to the investment objectives and policies of other mutual
funds that the investment advisers manage.  Although the objectives and policies
may be similar, the investment results of the Separate Account investment
options may be higher or lower then the results of such other mutual funds.  The
investment advisers cannot guarantee, and make no representation, that the
investment results of similar funds will compare even though the funds have the
same advisers.

We may enter into certain arrangements under which we are reimbursed by the
Portfolios' advisers, distributors and/or affiliates for the administrative
services which we provide to the Portfolios.

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

13
<PAGE>

also may, in our discretion, make any Portfolios ineligible 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 1-800-845-0689.

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,
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.

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. Currently, dollar
cost averaging and automatic account rebalancing may not be in effect
simultaneously.

14
<PAGE>

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 or redemption 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 $100, 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
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 $10.00 per Policy Month; we
guarantee this charge not to exceed $13 per Policy Month. This charge helps
compensate us for our expenses in administering the Policies and the Separate
Account.

Policy Fee and Policy Benefit Charge. The monthly deduction includes a policy
fee and an additional monthly charge for the benefits we provide under the
Policies. The policy fee is based on the Face Amount of the Policy, the sex, age
and premium rate class of the Insureds. 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 an effective annual rate of 0.30%, which reduces to .15% in
years 21 and after if the face Amount is greater than $500,000. This charge
helps compensate us for our expenses in administering the Policies and
providing benefits under the Policies.

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 and premium rate class of the Insureds and
the Joint Age.  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
standard risk Insureds, we guarantee the 1980 Commissioner's Standard Ordinary
Mortality Tables, Age Last Birthday ("1980 CSO").  These mortality tables differ
for male and female insured

15
<PAGE>

persons and separate mortality tables may be used for different premium rate
classes. The maximum cost of insurance charge for substandard risk Insureds is
based on multiples of or additions to the guaranteed standard rates established
by the 1980 CSO.

We currently charge lower cost of insurance rates for most ages, although we can
at any time raise them to not more than the above-described guaranteed maximums.

In general, the guaranteed cost of insurance rates increase with the Insureds
ages. Therefore, the longer you own a Policy, the higher your cost of insurance
rate will be. Similarly, non-smokers generally have lower current cost of
insurance rates than smokers do, and persons that have other highly favorable
health characteristics have lower rates than those that do not. On the other
hand, if one or both of the Insureds present particular health, occupational or
avocational risks you may pay higher cost of insurance rates and other
additional charges for the insurance coverage.

The monthly cost of insurance rates for an increase in Face Amount under your
Policy will be based on the amount of the increase in insurance and the sex, age
and premium rate classes of the Insureds at the time of the increase.

Optional Additional Benefit Rider Charges:  We intend to offer optional
additional benefit riders that you may add to the Policy. Your Policy will
specify any additional monthly charge for the riders you elect.

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 0.90% (which we
guarantee will not be increased to more than 1.20 %.) 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
10 Policy Years.  This charge partially compensates us for our sales expenses
and insurance underwriting expenses.

Surrender Charge Percentage.  For each Policy Year, we multiply 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:

<TABLE>
<CAPTION>
- ---------------------------------------------------------
  Policy Year       Surrender      Policy      Surrender
                    Charge %        Year       Charge %
- ---------------------------------------------------------
<S>                 <C>            <C>         <C>
       1              62.5%           7            80%
- ---------------------------------------------------------
       2               125%           8            60%
- ---------------------------------------------------------
       3               125%           9            40%
- ---------------------------------------------------------
       4               125%          10            20%
- ---------------------------------------------------------
       5               125%          11+            0%
- ---------------------------------------------------------
       6               100%
- --------------------------------
</TABLE>

Maximum Surrender Charge. The surrender charge will not exceed 125% of one
year's Monthly Minimum Premium. Nor will it exceed $33.75 per $1,000 of Face
Amount for standard premium rate classes. This per $1,000 limit will not apply
if either of the Insureds is in a substandard 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 10 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
Joint Age and other risk characteristics of the Insureds at the time of the
increase.

Upon surrender within the 10-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
Charge and Premium Tax Charges",  "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.

16
<PAGE>

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.  Based on the same
considerations as discussed above, we may also credit higher Policy bonuses than
would be otherwise be payable or accelerate the payment of Policy bonuses to
members of selected groups.

All adjustments will be made under our uniform administrative rules then in
effect. In no event will adjustments to charges, deductions or Policy bonuses 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.  The United States Supreme Court has held 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 therefore 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.

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, this is required only in Montana.

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 the 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 $75,000 on proposed Insureds  up to Joint Age 85,
   and Death Benefit Option A or B; (see "Death Benefit");

17
<PAGE>

 .  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 Joint Age of the insured persons.

"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.

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 Joint Age on the Policy Date, Death Benefit
amount (including optional additional benefit riders) and premium rate classes
of the insured persons. 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 the Policy Month, the cumulative amount of premiums
paid over the life of your Policy is at least equal to 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 begins on the Policy Date and
ends on the later of 5 Policy Years or the Policy Anniversary on or next
following the older insured's age 70.

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 either of the insured persons, 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 both of the insured persons are 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

18
<PAGE>

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.

If a grace period occurs during the Death Benefit Guarantee period, our notice
will also show the amount of Monthly Minimum Premiums necessary to revive the
Death Benefit Guarantee.

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 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 both of the Insureds have died while the Policy was in
force, we would 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 Surviving Insured. If no such
election is in effect at the death of the Surviving 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 Adjusted Face Amount.

Option B.  Under this option, the Death Benefit is the greater of:
- --------
 .  the Face Amount plus the Account Value; or
 .  the Adjusted Face Amount.
 .
The "Adjusted Face Amount" is:
 .  the Account Value as of the date of determination; multiplied by
 .  the applicable minimum death benefit percentage shown in the table below; and
   the result reduced by
 .  the amount of death benefit under a Joint Second-to-Die Term Insurance Rider,
   if any, attached to this Policy.

19
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------
                            MINIMUM DEATH BENEFIT
- ------------------------------------------------------------------------------
      Joint           Percentage of           Joint           Percentage of
       Age            Account Value            Age            Account Value
- ------------------------------------------------------------------------------
<S>                   <C>                     <C>             <C>
    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 or older                     100
- ------------------------------------------------------------------------------
</TABLE>

In computing the Death Benefit, we use the Joint Age as of the date of death of
the Surviving Insured and the Face Amount, the Account Value, and the death
benefit option that are in effect under the Policy as of that same date.

Change in Death Benefit Options and Face Amount. Beginning in the second Policy
Year, you may make a written request to our Variable Service Center not more
than once each Policy Year to change your Death Benefit option. 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.

After the first Policy Year, you may also make a written request to our Variable
Service Center to increase or decrease your Policy's Face Amount.

We may require evidence of the continued insurability of either or both of the
Insureds 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 Joint Age and the premium rate classes and ages of the Insureds. 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 Joint Age, additional Face Amount, and premium rate classes of
the Insureds.  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.

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 to the same
investment options in the same manner as then in effect for your premium
payments.

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

20
<PAGE>

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 intend to 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 Surviving 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, and NO advance will be
made if both Insureds are living.  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.

Extension of Maturity Date Rider - permits you to request a later Maturity Date
beyond age 100 while either of the Insureds is living if the Account Value is at
least $2,000.  It is included with a Policy at no additional cost.  For attained
ages beyond Joint Age 95, the Death Benefit will be the Account Value.

Accidental Death Benefit Rider - provides an additional amount specified in the
Policy if a specified Insured dies from an accidental injury, as defined in the
rider, up to age 70.

Estate Protection Rider - provides additional fixed benefit term life insurance
during the first four policy years to protect against automatic inclusion of
Policy value in taxable gross estates where the Policy is owned by a trust.

Additional Term Insurance on a Single Insured - provides additional term life
insurance coverage on the life of the insured person, and for a designated
period, that you select.  The term coverage cannot continue after that insured
person reaches his or her 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.  The charges
applicable to a single insured person rider will vary, depending on the amount
of coverage, age, sex and premium risk class of the insured person.

Additional Joint Term Insurance on the Insureds - provides additional term life
insurance for a preselected period, based on the Joint Age of the Insureds.  One
form is payable upon the death of the second of the Insureds to die.  The other
form is payable upon the death of the first of the Insureds to die.

Coverage under the second to die term rider may lower the Monthly Minimum
                   ------
Premium requirement from what we would require if you purchased the same amount
of coverage under the base Policy.  Coverage under the rider, as compared to
coverage under the base Policy, may also result in a lower Surrender Charge, a
smaller amount of premiums required initially to maintain your Policy's
Guaranteed Death Benefit, and lower amounts of those Policy charges that are
based on Minimum Premiums and Account Value.  However, the amount of any Premium
Value Bonus also will be reduced if coverage on the insured persons is taken
under the rider instead of the base Policy, and the potential for Cash Value
Bonuses may also be reduced unless you pay more than the Monthly Minimum
Premiums.

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.

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.  The ability to purchase the
additional insurance that may be made available is based on the formula
described in the rider.

Disability Waiver Benefit Riders.  You may elect to purchase either of our
disability benefit riders, but not both. The riders provide benefits if the
insured person you select becomes totally disabled, as defined under the terms
of the applicable rider, before reaching his or her age 60. Our "Waiver of
Monthly Deduction" rider waives the Monthly Deductions incurred in connection
with the Policy.  (The waiver does not, however, include daily deductions
against Separate Account assets for the mortality and expense risk charge, which
will continue to apply.)  Our  "Cash Deposit Benefit" rider provides that we
will pay a pre-selected monthly benefit amount into your Policy's Account Value.
We also will credit these payments toward the Monthly Minimum Premium
requirements for the Guaranteed Death Benefit.  These riders are only available
for a single insured person, and will not provide coverage for both of the
                                      ---
Insureds under a Policy.

You may request that we cancel any rider benefits at any time. The cancelled
rider, and any charges therefor, will terminate at the end of the Policy Month
during which we receive your written request at our Variable Service Center.

21
<PAGE>

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 $100. 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 will make the transfer in proportion
to the Account Value in each, unless you request a different allocation and we
agree. 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 $25,000. 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 the loans and related interest under your Policy on
the first Business Day of a Policy Month exceed the Account Value less the
Surrender Charge, you must make a loan 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 interest accrued thereon to not more
than the Policy's Account Value less (a) the Surrender Charge and (b) an amount
sufficient to continue the Policy in force for 3 months.

Surrender and Withdrawals

Surrender. You may surrender your Policy for its Cash Surrender Value at any
time while either of the Insureds 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 Surrender 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. After the first Policy Year, 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. We may refuse a requested withdrawal:

22
<PAGE>

 .  if the Death Benefit would be reduced below that required to qualify the
   Policy as a life insurance contract 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 either of the Insureds is living on the Policy's "Maturity Date" (the Policy
anniversary of the Policy Date on which the younger of the insureds is 100), 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 both of the Insureds are
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 persons, 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.

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
   Surviving 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 either of the Insureds 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 4%.  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 to 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 our
then current interest rate used for commutation.

Tax Impact.  Whether a Payout Option is chosen may have tax consequences for you
or your Beneficiary.  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

23
<PAGE>

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.

Right to Exchange for Two Insurance Policies

If your Policy is issued as a standard or preferred premium rate class, you will
be allowed to split your Policy and exchange it for two policies of individual
life insurance issued by us or by an affiliate of ours.  The Policy's benefits
and values will generally be split between the two new policies, except that
additional optional benefit riders (other than certain extended death benefit
guarantee riders and the extension of maturity date rider) will be deleted.

You may elect to split your Policy only within 180 days after any of the
following events:

 .  Divorce - starting at the end of a sixty-day waiting period after a divorce
   between the Insureds is effective.

 .  Tax Law Change - the effective date of an amendment to the Code that
   eliminates a marital deduction used for purposes of computing federal estate
   and gift taxes.

 .  Dissolution or Bankruptcy of Partnership - a partnership in which the
   Insureds are general partners is dissolved or ordered and adjudged to be
   bankrupt.

 .  Dissolution or Bankruptcy of Closely Held Corporation - a closely held
   corporation in which the Insureds are officers, directors or shareholders, is
   dissolved or ordered and adjudged to be bankrupt. (A corporation is not
   considered "closely held" if it is publicly traded or listed on a regional or
   national exchange.)

Your right to exchange is not available, however, if:

 .  Either of the Insureds is not alive on the date of the exchange, however, no
   other evidence of insurability is required, or

 .  Either of the Insureds is older than the maximum issue age permitted by the
   Company (or its affiliate) for the new policies; or

 .  The Policy is in a Grace Period or receiving benefits from any disability
   rider on the date of the exchange; or

 .  You fail to make the election in writing to our Variable Service Center
   within the required 180-day period.

Each of the new policies to be issued will be on the life of one of the
Insureds. Unless otherwise permitted by us, the new policies will:

 .  Be for an initial death benefit amount that does not exceed 50% of the Death
   Benefit of your Policy on the date of exchange, reduced by 50% of any
   Indebtedness and by any optional rider benefits then in effect under this
   Policy;

 .  Be a permanent life insurance policy form then available for such exchange,
   and have an account value that does not exceed 50% of the Cash Surrender
   Value under your Policy

 .  on the date of the exchange, less any amounts used to repay any Indebtedness
   under your Policy on the date of exchange;

 .  Have provisions for suicide exclusion and incontestability that reflect the
   Policy Date of this Policy; and

 .  Have provisions for withdrawal and surrender charge periods that may begin as
   of the date of the exchange.

No additional transaction charges are imposed for exchanging your Policy.

Unfavorable tax consequences, including recognition of taxable income, may
result from exchanging your Policy for two life insurance policies on individual
insureds. Therefore, you should consult with a qualified tax adviser before
doing so.

                        OTHER PROVISIONS OF THE POLICY

Suicide Exclusion

If suicide of both the Insureds, or of the Surviving 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 (or any rider that was
in force on the Policy Date) 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.  However,
the two-year time limits on our right to challenge all or part of the Policy do
not apply if either of the insureds dies within the two-year period.

Misstatement of Age or Sex

24

<PAGE>

If any application for benefits under your Policy misstates the age or sex of
either of the Insureds, the Death Benefit will be the amount provided by the
correct age and sex.

Owner and Beneficiary

The Policy application names the Policyowner, 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 Surviving 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 two policies.

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 Surviving Insured. The Beneficiary has no rights under the Policy until the
death of the Surviving Insured and must survive that insured person in order to
receive the Death Benefit Proceeds. If no named Beneficiary is alive when the
Surviving 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 for any period when:

 .  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

25
<PAGE>

 .  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 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.
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 and Chairman, ILona Financial Group, Inc.

Michael J. Corey - 401 East Host Drive. Lake Geneva, WI 53147. He is the Senior
Partner-Global Services Practice Leader, LAI World Wide - Prior to 1999 he was a
Managing Director, Insurance/Professional Services Practice Group and President,
CSG International Inc.

Norman A. Fair - He is also Vice President, Treasurer, & Asst. Sec., ILona
Financial Group, Inc..

Michael R. Ferrari, Texas Christian University, P.O. Box 297080, Ft. Worth, TX
76129-2800 - 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 President, ILona Financial Group, Inc.; prior to
January, 2000, he was the Executive Vice President of ILona Financial Group,
Inc.; and prior to December 1997, he was the President, 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.

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

26
<PAGE>

Other Executive Officers

David L. Anders, Senior Vice President, Sales.  Prior to November, 1999 he was
Senior Vice President, ARM Financial Group, Inc.

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.

Jeffery K. Hoelzel, Vice President, General Counsel and Secretary - Prior to
October 1999, he was an attorney with Lord, Bissell & Brook in Chicago,
Illinois.

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

Kari Stanway, Vice President.  Prior to 1997, she was Senior Consultant for the
Optima Group.

                              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.

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. Although we believe that the Policies are in compliance with the tests,
the manner in which the tests should be applied to certain features of a joint
survivorship life insurance contract is not directly addressed by section 7702.
In the absence of final regulations or other guidance issued under section 7702,
there is necessarily some uncertainty whether the Policies will meet the Code's
definition of a life insurance contract.

Acceleration of Death Benefits Rider.  Similarly, we believe that accelerated
death benefit payments, if permitted under your Policies because of the terminal
illness of either of the Insureds, 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; and

 .  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:

27
<PAGE>

 .  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 the 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.

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.

Exchanges for Two Policies.  An exchange of a Policy for two new policies
("Policy split") may have adverse tax consequences, including, but not limited
to, the recognition of taxable income for any gain in the Policy at that time.

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 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:

28
<PAGE>

 .  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.

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 and the death benefit proceeds would lose their
income tax free status. 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

We may from time to time receive endorsements of the Policies from professional
organizations. We may use these in advertisements or sales material for the
Policies.  We may also pay the professional organization for the use of its
customer or mailing lists in order to distribute promotional materials regarding
the Policies.  An endorsement does not necessarily indicate the performance or
results that you may obtain.

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 reprints or
references to 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

29
<PAGE>

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.

                                 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 balance sheet of First Variable Life Insurance Company and
subsidiaries as of December 31, 1999 and the related consolidated statements of
income, changes in stockholder's equity, and cash flows for the year then ended,
and the statement of assets and liabilities of First Variable Life Insurance
Company - Separate Account VL at December 31, 1999 and the statements of
operations and changes in net assets for each of the periods indicated in the
year then ended, have been included herein in reliance upon the reports of KPMG
LLP, independent certified public accountants, appearing elsewhere herein, and
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 have
been adversely affected if our computer systems and those of our service
providers did not properly process and calculate date-related information and
data from and after January 1, 2000.  We did not experience any problems related
to the Year 2000 issue.

30
<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, 1999.  Table A-1 assumes that
                                                                ---
each option had been in operation for the same period as its corresponding
Portfolio. 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' current mortality and expense risk charge (.90% per annum).

The tables do not reflect several significant charges that will apply to your
              ---
Policy: a policy benefit charge (0.30% per annum), an administrative charge
(currently $10 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
deduction of the surrender charge, compare the "Cash Surrender Value" to the
corresponding "Account Value" in the hypothetical illustrations on pages ___
to ___.


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                     From Portfolio
           Portfolio and Portfolio                                                                   Inception Date
               Inception Date                     1 Yr.        3 Yr.        5 Yr.       10 Yr.
- ---------------------------------------------------------------------------------------------------------------------
<S>                                            <C>          <C>          <C>          <C>          <C>
VIST Small Cap Growth - 5/4/95 (1)(4)               78.68%        19.9%         N/A          N/A                24.97%
- ---------------------------------------------------------------------------------------------------------------------
VIST World Equity - 6/10/88 (2)(4)                  54.07%       20.68%       19.31%       11.01%               10.51%
- ---------------------------------------------------------------------------------------------------------------------
VIST Growth - 5/1/87 (1)(2)(4)                      33.33%       29.49%       29.87%       16.50%               16.31%
- ---------------------------------------------------------------------------------------------------------------------
VIST Matrix Equity - 6/16/88 (2)(3)(4)              13.12%       18.15%       17.79%       12.49%               13.35%
- ---------------------------------------------------------------------------------------------------------------------
VIST Growth & Income - 5/31/95 (4)                   5.32%       14.37%         N/A          N/A                14.68%
- ---------------------------------------------------------------------------------------------------------------------
VIST Multiple Strategies - 5/5/87 (2)(4)            26.85%       25.37%       24.90%       15.19%               13.50%
- ---------------------------------------------------------------------------------------------------------------------
VIST High Income Bond - 6/1/87 (2)(4)                0.92%        5.11%        9.22%        8.54%                8.35%
- ---------------------------------------------------------------------------------------------------------------------
VIST US Gov. Bond - 5/27/87 (2)(4)                  -2.78%        4.07%        6.41%        6.19%                6.70%
- ---------------------------------------------------------------------------------------------------------------------
FIS Prime Money Fund II - 11/94 (4)                  3.67%        3.93%        3.98%        3.81%                3.59%
- ---------------------------------------------------------------------------------------------------------------------
AIM V.I. Cap. Appreciation (5/5/93)                 43.71%       24.21%       24.69%         N/A                21.43%
- ---------------------------------------------------------------------------------------------------------------------
AIM V.I. Growth (5/5/93)                            34.34%       31.12%       28.74%         N/A                22.03%
- ---------------------------------------------------------------------------------------------------------------------
ACS V.P. Value (5/1/96)                             -1.75%        8.53%         N/A          N/A                10.20%
- ---------------------------------------------------------------------------------------------------------------------
DAM Equity 500 Index (10/1/97)                      19.49%         N/A          N/A          N/A                21.62%
- ---------------------------------------------------------------------------------------------------------------------
DAM Small Cap(8/25/97)                              19.26%         N/A          N/A          N/A                 8.47%
- ---------------------------------------------------------------------------------------------------------------------
TEM International  (5/1/97)                         22.33%       14.31%       16.13%         N/A                14.35%
- ---------------------------------------------------------------------------------------------------------------------
LA Growth & Income (12/11/89)                       15.84%       17.09%       19.65%       15.35%               15.33%
- ---------------------------------------------------------------------------------------------------------------------
MFS New Discovery Series (Initial Class)            72.51%         N/A          N/A          N/A                40.01%
 (5/1/98)
- ---------------------------------------------------------------------------------------------------------------------
MFS Growth Series (Initial Class) (5/1/99)            N/A          N/A          N/A          N/A                39.49%
- ---------------------------------------------------------------------------------------------------------------------
MFS Growth & Income Series (Initial Class)
 (10/9/95) initial                                   5.79%        18.3%         N/A          N/A                20.22%
- ---------------------------------------------------------------------------------------------------------------------
MFS New Discovery Series (Service Class)/5/         72.41%         N/A          N/A          N/A                39.91%
- ---------------------------------------------------------------------------------------------------------------------
MFS Growth Series (Service Class)/5/                  N/A          N/A          N/A          N/A                39.39%
- ---------------------------------------------------------------------------------------------------------------------
MFS Growth w/Income  Series (Service Class)/5/       5.59%        18.1%         N/A          N/A                20.02%
- ---------------------------------------------------------------------------------------------------------------------
SEL Communications & Information/5/(10/9/94)/5/     84.91%       44.90%       35.22%         N/A                34.54%
- ---------------------------------------------------------------------------------------------------------------------
FMR Contrafund/5/(1/3/95)                           23.25%       25.12%         N/A          N/A                26.79%
- ---------------------------------------------------------------------------------------------------------------------
FMR Equity - Income  (10/9/86)                       5.35%       14.02%       17.67%       13.57%               12.86%
- ---------------------------------------------------------------------------------------------------------------------
FMR Growth Opportunities/5/ 1/3/95)                  3.28%       18.11%         N/A          N/A                20.57%
- ---------------------------------------------------------------------------------------------------------------------
TEM Growth Securities (3/15/94)                     19.94%       13.44%       14.46%         N/A                12.83%
- ---------------------------------------------------------------------------------------------------------------------
DAM EAFE (8/22/97)                                  26.70%         N/A          N/A          N/A                16.15%
- ---------------------------------------------------------------------------------------------------------------------
FIS High Income Bond Fund II (3/1/94)                1.41%        5.25%        9.58%         N/A                 7.32%
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

31
<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)         78.68%           30.20%    AIM Capital Appreciation               N/A           64.74%
- ----------------------------------------------------------------------------------------------------------------------------
VIST World Equity -  (4)               54.07%           23.36%    AIM Growth                             N/A           40.68%
- ----------------------------------------------------------------------------------------------------------------------------
VIST Growth -  (1)(4)                  33.33%           32.99%    ACS V.P. Value                         N/A          -12.93%
- ----------------------------------------------------------------------------------------------------------------------------
VIST Matrix Equity -  (3)(4)           13.12%           20.41%    DAM Equity Index                       N/A           15.36%
- ----------------------------------------------------------------------------------------------------------------------------
VIST Growth & Income - (4)              5.32%           14.51%    DAM Small Cap                          N/A           25.98%
- ----------------------------------------------------------------------------------------------------------------------------
VIST Multiple Strategies - (4)         26.85%           28.35%    TEM International                      N/A           18.89%
- ----------------------------------------------------------------------------------------------------------------------------
VIST High Income Bond - (4)             0.92%            4.95%    LA Growth & Income                     N/A            7.89%
- ----------------------------------------------------------------------------------------------------------------------------
VIST US Gov. Bond - (4)                -2.78%            4.72%    MFS New Discovery Series (Initial      N/A          108.02%
                                                                  Class shares)
- ----------------------------------------------------------------------------------------------------------------------------
FIS Prime Money Fund II - (4)           3.67%            3.92%    MFS Growth Series (Initial Class       N/A           63.62%
                                                                  shares)
- ----------------------------------------------------------------------------------------------------------------------------
                                                                  MFS Growth w/Income Series             N/A            3.26%
                                                                  (Initial Class shares)
- ----------------------------------------------------------------------------------------------------------------------------
</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
     the ours, 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.
(5)  Initial offering of these classes of funds is expected to take place
     shortly after the date of this prospectus.  Previous classes had no 12b-1
     fee.  If the 12b-1 fee had been reflected, returns would have been lower.

32
<PAGE>

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.

33
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                             Financial Statements

                               December 31, 1999

<PAGE>

                         Independent Auditors' Report


The Board of Directors and Stockholder of First Variable
   Life Insurance Company and Contract
   Owners of Separate Account VL:


We have audited the accompanying statements of assets and liabilities of each of
the nineteen divisions comprising First Variable Life Insurance Company -
Separate Account VL, as of December 31, 1999 and the related statements of
operations and changes in net assets for each of the periods indicated in the
year then ended. These financial statements are the responsibility of the First
Variable Life Insurance Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits. The accompanying
statements of operations and changes in net assets of First Variable Life
Insurance Company - Separate Account VL for the periods ended December 31, 1998
and 1997, were audited by other auditors whose reports thereon dated March 18,
1999 and January 30, 1998, respectively, expressed unqualified opinions on those
statements.

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,
1999 by correspondence with the transfer agent. 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 positions of the nineteen divisions
comprising First Variable Life Insurance Company - Separate Account VL as of
December 31, 1999 and the results of their operations and changes in their net
assets for each of the periods indicated in the year then ended, in conformity
with generally accepted accounting principles.



March 17, 2000

<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                         Notes to financial statements

                               December 31, 1999




                        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 operations and the statements of
changes in net assets of First Variable Life Insurance Company - Separate
Account VL for the year ended December 31, 1998 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 auditing standards generally accepted
in the United States. 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 and 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 results of operations and changes in its net assets
of First Variable Life Insurance Company - Separate Account VL for the year
ended December 31, 1998 and for the period from March 31, 1997 through December
31, 1997 in conformity with accounting principles generally accepted in the
United States.


                                       3
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                     Statements of Assets and Liabilities

                               December 31, 1999

<TABLE>
<CAPTION>
                                                                                          Variable Investors Series Trust
                                                                            --------------------------------------------------------
                                                              Federated                       High
                                                                Prime                        Income         Multiple        Matrix
                                                                Money         Growth          Bond         Strategies       Equity
                                                               Fund II        Division       Division        Division       Division
                                                             -----------    -----------    -----------    ------------   -----------
<S>                                                          <C>             <C>            <C>            <C>            <C>
Assets:
Investments in mutual funds at net
   asset value (see cost below)                               $2,568,867     5,329,302        866,663       3,096,291       947,085
Receivable from First Variable Life Insurance Company                150           117             25               -             -
                                                              ----------     ---------        -------       ---------       -------
          Total assets                                         2,569,017     5,329,419        866,688       3,096,291       947,085
                                                              ----------     ---------        -------       ---------       -------
Liabilities:

Payable to First Variable Life Insurance Company                       -             -            163             995            35
                                                              ----------     ---------        -------       ---------       -------
Net Assets:

Contracts in accumulation period                              $2,569,017     5,329,419        866,525       3,095,296       947,050
                                                              ==========     =========        =======       =========       =======
Investments in mutual funds at cost                           $2,568,867     4,127,651        871,707       2,466,990       849,783
                                                              ==========     =========        =======       =========       =======
</TABLE>


<TABLE>
<CAPTION>
                                                                             Variable Investors Series Trust
                                                               --------------------------------------------------------
                                                                  U.S.
                                                               Government        World         Growth &      Small Cap
                                                                  Bond           Equity         Income         Growth
                                                                Division        Division       Division       Division
                                                               ----------      ---------      -----------    ---------
<S>                                                            <C>             <C>            <C>            <C>
Asset:
Investments in mutual funds at net                              $537,841       1,379,938       2,699,557     2,361,710
   asset value (see cost below)
Receivable from First Variable Life Insurance Company                 19               -               -             -
                                                                --------       ---------       ---------     ---------
          Total assets                                           537,860       1,379,938       2,699,557     2,361,710
                                                                --------       ---------       ---------     ---------
Liabilities:

Payable to First Variable Life Insurance Company                       -             181             229           330
                                                                --------       ---------       ---------     ---------
Net Assets:

Contracts in accumulation period                                $537,860       1,379,777       2,699,328     2,361,380
                                                                ========       =========       =========     =========
Investments in mutual funds at cost                             $559,380         962,958       2,608,323     1,523,673
                                                                ========       =========       =========     =========
</TABLE>

See accompanying notes to financial statements.
                                                                     (continued)

                                       2
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                Statements of Assets and Liabilities, continued

                               December 31, 1999

<TABLE>
<CAPTION>
                                                                            Bankers    Bankers                 Lord
                                           AIM                   American    Trust      Trust     Franklin    Abbett
                                         Capital       AIM       Century     Equity   Small Cap   Templeton  Growth &
Assets:                                Appreciation   Growth     VP Value    Index      Index       Int'l     Income
                                       ------------  ---------  ---------  ---------  ----------  ---------  ---------
<S>                                    <C>           <C>        <C>        <C>        <C>         <C>        <C>
Investments in mutual funds
  at net asset value (see cost below)  $    855,683    787,434    131,270    604,771      83,154    223,876    276,330
Receivable from First Variable Life
  Insurance Company                              --         --         --         --          --         --         --
                                       ------------  ---------  ---------  ---------  ----------  ---------  ---------

          Total assets                      855,683    787,434    131,270    604,771      83,154    223,876    276,330
                                       ------------  ---------  ---------  ---------  ----------  ---------  ---------

Liabilities:

Payable to First Variable Life
  Insurance Company                              57         27         --         17           7         12          5
                                       ------------  ---------  ---------  ---------  ----------  ---------  ---------

Net Assets:

Contracts in accumulation period       $    855,626    787,407    131,270    604,754      83,147    223,864    276,325
                                       ============  =========  =========  =========  ==========  =========  =========

Investments in mutual funds at cost    $    692,921    714,838    135,691    566,121      76,895    204,608    282,696
                                       ============  =========  =========  =========  ==========  =========  =========
</TABLE>

<TABLE>
<CAPTION>
                                            MFS                   MFS
                                            New         MFS     Growth &
Assets:                                   Discovery    Growth    Income
                                         ----------  ---------  ---------
<S>                                    <C>           <C>        <C>
Investments in mutual funds
  at net asset value (see cost below)   $ 1,202,779    375,366    175,333
Receivable from First Variable Life
  Insurance Company                              --         --         --
                                        -----------  ---------  ---------

          Total assets                    1,202,779    375,366    175,333
                                        -----------  ---------  ---------

Liabilities:

Payable to First Variable Life
  Insurance Company                             122         16          3
                                        -----------  ---------  ---------

Net Assets:

Contracts in accumulation period        $ 1,202,657    375,350    175,330
                                        ===========  =========  =========

Investments in mutual funds at cost     $   913,031    323,027    166,449
                                        ===========  =========  =========

</TABLE>

See accompanying notes to financial statements.

                                       3

<PAGE>

               FIRST VARIABLE LIFE INSURANCE COMPANY
                       SEPARATE ACCOUNT VL

                   Statements of Operations

                   Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                                          Variable Investors Series Trust
                                                -----------------------------------------------------------------------------------
                                    Federated               High                             U.S.
                                      Prime                Income    Multiple    Matrix   Government   World    Growth &  Small Cap
                                      Money      Growth     Bond    Strategies   Equity      Bond      Equity    Income     Growth
                                     Fund II    Division  Division   Division   Division   Division   Division  Division   Division
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
<S>                                 <C>         <C>       <C>       <C>         <C>       <C>         <C>       <C>       <C>
Investment income - dividends       $  44,679    152,557     1,056      62,209    17,887         557    14,884    54,126          -
Expenses:
  Risk and administrative charges       7,366     31,977     6,999      17,899     8,109       5,068     8,142    20,464     10,815
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
    Net investment income (loss)       37,313    120,580    (5,943)     44,310     9,778      (4,511)    6,742    33,662    (10,815)
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
Realized and unrealized gain
  (loss) on investments:
  Realized gain (loss) on fund
    shares redeemed                         -    173,816   (15,184)     72,126    90,107      (1,918)   (8,790)   46,398     52,814
  Net unrealized appreciation
    (depreciation) on investments
    during the year                         -    962,384    28,703     470,437    27,164      (8,304)  484,769    21,225    762,445
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
    Net realized and unrealized
      gain (loss) on investments            -  1,136,200    13,519     542,563   117,271     (10,222)  475,979    67,623    815,259
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
    Net increase in net assets
      resulting from operations     $  37,313  1,256,780     7,576     586,873   127,049     (14,733)  482,721   101,285    804,444
                                    =========  =========  ========  ==========  ========  ==========  ========  ========  =========
</TABLE>
See accompanying notes to financial statements.

                                                                     (continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                     Statements of Operations, continued

                         Year Ended December 31, 1999
<TABLE>
<CAPTION>
                                                                                                    Bankers        Bankers
                                                         AIM                         American        Trust          Trust
                                                       Capital           AIM         Century         Equity       Small Cap
                                                    Appreciation/(1)/   Growth/(1)/  VP Value/(1)/   Index/(1)/     Index/(1)/
                                                    -----------------   -----------  -------------  ------------  ------------
<S>                                                 <C>                  <C>         <C>            <C>             <C>
Investment income - dividends                       $          18,462        24,182              -         5,764         3,259

Expenses:
   Risk and administrative charges                              1,752         1,110            237         1,089           177
                                                    -----------------   -----------  -------------  ------------  ------------
     Net investment income (loss)                              16,710        23,072           (237)        4,675         3,082
                                                    -----------------   -----------  -------------  ------------  ------------
Realized and unrealized gain (loss) on investments:
   Realized gain (loss) on fund shares redeemed                 9,088         5,085           (798)        2,122           737
   Net unrealized appreciation (depreciation)
     on investments during the year                           162,762        72,596         (4,421)       38,649         6,259
                                                    -----------------   -----------  -------------  ------------  ------------
        Net realized and unrealized gain (loss)
          on investments                                      171,850        77,681         (5,219)       40,771         6,996
                                                    -----------------   -----------  -------------  ------------  ------------
        Net increase in net assets
          resulting from operations                 $         188,560       100,753         (5,456)       45,446        10,078
                                                    =================   ===========  =============  ============  ============


<CAPTION>
                                                                           Lord
                                                        Franklin          Abbett           MFS                             MFS
                                                        Templeton         Growth &         New              MFS           Growth
                                                        Int'l/(1)/       Income/(1)/   Discovery/(1)/   Growth/(1)/   & Income/(1)/
                                                      ------------      ------------   --------------   -----------   -------------
<S>                                                   <C>                <C>           <C>              <C>           <C>
Investment income - dividends                         $          -            19,983           20,653         1,314               -

Expenses:
   Risk and administrative charges                             310               477            2,204           641             411
                                                      ------------      ------------   --------------   -----------   -------------
     Net investment income (loss)                             (310)           19,506           18,449           673            (411)
                                                      ------------      ------------   --------------   -----------   -------------
Realized and unrealized gain (loss) on investments:
   Realized gain (loss) on fund shares redeemed                413               (60)          54,221         8,414            (910)
   Net unrealized appreciation (depreciation)
     on investments during the year                         19,268            (6,366)         289,747        52,339           8,884
                                                      ------------      ------------   --------------   -----------   -------------
        Net realized and unrealized gain (loss)
          on investments                                    19,681            (6,426)         343,968        60,753           7,974
                                                      ------------      ------------   --------------   -----------   -------------
        Net increase in net assets
          resulting from operations                   $     19,371            13,080          362,417        61,426           7,563
                                                      ============      ============   ==============   ===========   =============
</TABLE>

(1)  From commencement of operations, May 1, 1999.

See accompanying notes to financial statements.


                                       5
<PAGE>

                      FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                           Statements of Operations

                         Year Ended December 31, 1998

<TABLE>
<CAPTION>
                                                                          Variable Investors Series Trust
                                                -----------------------------------------------------------------------------------
                                    Federated               High                             U.S.
                                      Prime                Income    Multiple    Matrix   Government   World    Growth &  Small Cap
                                      Money      Growth     Bond    Strategies   Equity      Bond      Equity    Income     Growth
                                     Fund II    Division  Division   Division   Division   Division   Division  Division   Division
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
<S>                                 <C>        <C>        <C>       <C>         <C>       <C>         <C>       <C>       <C>
Investment income - dividends       $   7,278    279,822    65,715      74,553    51,886      26,915    62,622    54,802          -
Expenses:
  Risk and administrative charges       1,678     20,578    10,849      10,684     8,453       2,724     7,724    18,507     11,421
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
    Net investment income (loss)        5,600    259,244    54,866      63,869    43,433      24,191    54,898    36,295    (11,421)
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
Realized and unrealized gain
  (loss) on investments:
  Realized gain (loss) on fund
    shares redeemed                         -     (6,830)  (26,762)     24,546   (33,571)        124   (31,647)    3,233    (79,910)
  Net unrealized appreciation
    (depreciation) on investments
    during the year                         -    299,094     4,432     186,414   116,810      (8,920)  (11,058)  108,532    117,155
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
      Net realized and unrealized
        gain (loss) on investments          -    292,264   (22,330)    210,960    83,239      (8,796)  (42,705)  111,765     37,245
                                    ---------  ---------  --------  ----------  --------  ----------  --------  --------  ---------
      Net increase in net assets
        resulting from operations   $   5,600    551,508    32,536     274,829   126,672      15,395    12,193   148,060     25,824
                                    =========  =========  ========  ==========  ========  ==========  ========  ========  =========
</TABLE>
See accompanying notes to financial statements.

                                       6
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                           Statements of Operations

                         Year Ended December 31, 1997
<TABLE>
<CAPTION>
                                                                                  Variable Investors Series Trust
                                                                    -------------------------------------------------------------
                                                      Federated                         High
                                                        Prime                          Income         Multiple         Matrix
                                                        Money          Growth           Bond         Strategies        Equity
                                                     Fund II/(1)/   Division/(1)/   Division/(1)/   Division/(1)/   Division/(1)/
                                                     ------------   -------------   -------------   -------------   -------------
<S>                                                  <C>            <C>             <C>             <C>             <C>
Investment income - dividends                        $      1,324          55,535          47,215          29,289          51,350
Expenses:
  Risk and administrative charges                             664           5,513           3,913           2,033           1,218
                                                     ------------   -------------   -------------   -------------   -------------
      Net investment income (loss)                            660          50,022          43,302          27,256          50,132
                                                     ------------   -------------   -------------   -------------   -------------
Realized and unrealized gain (loss) on investments:
  Realized gain (loss) on fund shares redeemed                  -           6,149           4,237           4,035           1,214
  Net unrealized appreciation (depreciation)
    on investments during the year                              -         (59,827)        (38,178)        (27,549)        (46,673)
                                                     ------------   -------------   -------------   -------------   -------------
      Net realized and unrealized gain (loss)
        on investments                                          -         (53,678)        (33,941)        (23,514)        (45,459)
                                                     ------------   -------------   -------------   -------------   -------------
      Net increase in net assets
        resulting from operations                    $        660          (3,656)          9,361           3,742           4,673
                                                     ============   =============   =============   =============   =============
<CAPTION>
                                                                       Variable Investors Series Trust
                                                      -------------------------------------------------------------
                                                          U.S.
                                                       Government        World          Growth &       Small Cap
                                                          Bond           Equity          Income          Growth
                                                      Division/(1)/   Division/(1)/   Division/(1)/   Division/(1)/
                                                      -------------   -------------   -------------   -------------
<S>                                                   <C>             <C>             <C>             <C>
Investment income - dividends                         $       6,135          48,451          61,509          18,164
Expenses:
  Risk and administrative charges                               664           2,723           4,778           3,925
                                                      -------------   -------------   -------------   -------------
      Net investment income (loss)                            5,471          45,728          56,731          14,239
                                                      -------------   -------------   -------------   -------------
Realized and unrealized gain (loss) on investments:
  Realized gain (loss) on fund shares redeemed                  115           1,148           9,851           4,242
  Net unrealized appreciation (depreciation)
    on investments during the year                           (4,328)        (56,711)        (38,508)        (41,563)
                                                      -------------   -------------   -------------   -------------
      Net realized and unrealized gain (loss)
        on investments                                       (4,213)        (55,563)        (28,657)        (37,321)
                                                      -------------   -------------   -------------   -------------
      Net increase in net assets
        resulting from operations                     $       1,258          (9,835)         28,074         (23,082)
                                                      =============   =============   =============   =============
</TABLE>

/(1)/  Commenced operations on March 31, 1997.

See accompanying notes to financial statements.

                                       7
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                      Statements of Changes in Net Assets

                         Year ended December 31, 1999

<TABLE>
<CAPTION>
                                                                       Variable Investors Series Trust
                                                     ----------------------------------------------------------------------
                                         Federated                  High                                U.S.
                                           Prime                   Income     Multiple     Matrix    Government    World
                                           Money       Growth       Bond     Strategies    Equity       Bond       Equity
                                          Fund II     Division    Division    Division    Division    Division    Division
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------
<S>                                    <C>           <C>         <C>         <C>         <C>         <C>         <C>
Operations:
  Net investment income                  $   37,313     120,580      (5,943)     44,310       9,778      (4,511)      6,742
  Realized gain (loss) on fund
    shares redeemed                              --     173,816     (15,184)     72,126      90,107      (1,918)     (8,790)
  Net unrealized appreciation
    (depreciation) on investments
      during the year                            --     962,384      28,703     470,437      27,164      (8,304)    484,769
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

      Net increase (decrease) in
       net assets resulting from
       operations                            37,313   1,256,780       7,576     586,873     127,049     (14,733)    482,721
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

From contract owner transactions:
  Net proceeds from sale of
    accumulated units                     2,178,938   1,872,594     287,234   1,439,854     383,574     132,520     219,476
  Policy contract charges                   (57,986)   (154,862)    (23,223)    (78,283)    (46,124)    (42,211)    (35,328)
  Cost of accumulation units
    terminated and exchanged                 (9,211)   (159,996)   (158,212)   (165,432)   (723,802)     (8,290)   (109,769)
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------
    Increase (decrease) in net
      assets from contract owner
      transactions                        2,111,741   1,557,736     105,799   1,196,139    (386,352)     82,019      74,379
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------
    Increase (decrease) in net
      assets                              2,149,054   2,814,516     113,375   1,783,012    (259,303)     67,286     557,100

Net assets at beginning of year             419,963   2,514,903     753,150   1,312,284   1,206,353     470,574     822,677
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

Net assets at end of year                $2,569,017   5,329,419     866,525   3,095,296     947,050     537,860   1,379,777
                                         ==========  ==========  ==========  ==========  ==========  ==========  ==========
</TABLE>

<TABLE>
<CAPTION>
                                     Variable Investors Series Trust
                                     -------------------------------
                                           Growth      Small
                                             &          Cap.
                                           Income      Growth
                                          Division    Division
                                         ----------  ----------
<S>                                    <C>           <C>
Operations:
  Net investment income                   $  33,662     (10,815)
  Realized gain (loss) on fund
    shares redeemed                          46,398      52,814
  Net unrealized appreciation
    (depreciation) on investments
      during the year                        21,225     762,445
                                          ---------  ----------

      Net increase (decrease) in
       net assets resulting from
       operations                           101,285     804,444
                                          ---------  ----------

From contract owner transactions:
  Net proceeds from sale of
    accumulated units                       793,471     235,042
                                          ---------  ----------
  Policy contract charges                   (87,844)    (60,477)
  Cost of accumulation units
    terminated and exchanged               (105,075)   (168,906)
                                          ---------  ----------

    Increase (decrease) in net
      assets from contract owner
      transactions                          600,552       5,659
                                          ---------  ----------
    Increase (decrease) in net
      assets                                701,837     810,103

Net assets at beginning of year           1,997,491   1,551,277
                                          ---------  ----------

Net assets at end of year                $2,699,328   2,361,380
                                         ==========  ==========
</TABLE>

See accompanying notes to financial statements.


                                       8
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY
                              SEPARATE ACCOUNT VL

                Statements of Changes in Net Assets, continued

                         Year ended December 31, 1999

<TABLE>
<CAPTION>
                                                                                                    Bankers        Bankers
                                                         AIM                         American        Trust          Trust
                                                       Capital           AIM         Century         Equity       Small Cap
                                                    Appreciation/(1)/   Growth/(1)/  VP Value/(1)/   Index/(1)/     Index/(1)/
                                                    -----------------   -----------  -------------  ------------  ------------
<S>                                                 <C>                  <C>         <C>            <C>             <C>
Operations:
  Net investment income                                    $  16,710         23,072           (237)        4,675         3,082
  Realized gain (loss) on fund shares redeemed                 9,088          5,085           (798)        2,122           737
  Net unrealized appreciation (depreciation)
    on investments during the year                           162,762         72,596         (4,421)       38,649         6,259
                                                    ----------------    -----------  -------------  ------------  ------------
       Net increase (decrease) in net assets
         resulting from operations                           188,560        100,753         (5,456)       45,446        10,078
                                                    ----------------    -----------  -------------  ------------  ------------
From contract owner transactions:
  Net proceeds from sale of accumulated units                690,836        715,287        144,669       589,275        76,014
  Policy contract charges                                    (10,764)       (15,321)        (3,720)      (12,584)       (2,932)
  Cost of accumulation units terminated
    and exchanged                                            (13,006)       (13,312)        (4,223)      (17,383)          (13)
                                                    ----------------    -----------  -------------  ------------  ------------
       Increase (decrease) in net assets
         from contract owner transactions                    667,066        686,654        136,726       559,308        73,069
                                                    ----------------    -----------  -------------  ------------  ------------
       Increase (decrease) in net assets                     855,626        787,407        131,270       604,754        83,147

Net assets at beginning of year                                    -              -              -             -             -
                                                    ----------------    -----------  -------------  ------------  ------------
Net assets at end of year                                  $ 855,626        787,407        131,270       604,754        83,147
                                                    =================   ===========  =============  ============  ============


<CAPTION>
                                                                           Lord
                                                        Franklin          Abbett           MFS                             MFS
                                                        Templeton         Growth &         New              MFS           Growth
                                                       Int'l./(1)/       Income/(1)/   Discovery/(1)/   Growth/(1)/   & Income/(1)/
                                                      ------------      ------------   --------------   -----------   -------------
<S>                                                   <C>                <C>           <C>              <C>           <C>
Operations:
  Net investment income                               $       (310)           19,506           18,449           673            (411)
  Realized gain (loss) on fund shares redeemed                 413               (60)          54,221         8,414            (910)
  Net unrealized appreciation (depreciation)
    on investments during the year                          19,268            (6,366)         289,747        52,339           8,884
                                                      ------------      ------------   --------------   -----------   -------------
       Net increase (decrease) in net assets
         resulting from operations                          19,371            13,080          362,417        61,426           7,563
                                                      ------------      ------------   --------------   -----------   -------------
From contract owner transactions:
  Net proceeds from sale of accumulated units              216,441           275,012        1,021,413       321,047         179,818
  Policy contract charges                                   (5,579)           (5,410)         (12,314)       (6,982)         (7,005)
  Cost of accumulation units terminated
    and exchanged                                           (6,369)           (6,357)        (168,859)         (141)         (5,046)
                                                      ------------      ------------   --------------   -----------   -------------
       Increase (decrease) in net assets
         from contract owner transactions                  204,493           263,245          840,240       313,924         167,767
                                                      ------------      ------------   --------------   -----------   -------------
       Increase (decrease) in net assets                   223,864           276,325        1,202,657       375,350         175,330

Net assets at beginning of year                                  -                 -                -             -               -
                                                      ------------      ------------   --------------   -----------   -------------
Net assets at end of year                             $    223,864           276,325        1,202,657       375,350         175,330
                                                      ============      ============   ==============   ===========   =============
</TABLE>


(1)  From commencement of operations, May 1, 1999.

See accompanying notes to financial statements.


                                       9
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                      Statements of Changes in Net Assets

                         Year ended December 31, 1998

<TABLE>
<CAPTION>
                                                                       Variable Investors Series Trust
                                                     ----------------------------------------------------------------------
                                         Federated                  High                                U.S.
                                           Prime                   Income     Multiple     Matrix    Government    World
                                           Money       Growth       Bond     Strategies    Equity       Bond       Equity
                                          Fund II     Division    Division    Division    Division    Division    Division
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------
<S>                                    <C>           <C>         <C>         <C>         <C>         <C>         <C>
Operations:
  Net investment income                  $    5,600     259,244      54,866      63,869      43,433      24,191      54,898
  Realized gain (loss) on fund
    shares redeemed                              --      (6,830)    (26,762)     24,546     (33,571)        124     (31,647)
  Net unrealized appreciation
    (depreciation) on investments
    during the year                              --     299,094       4,432     186,414     116,810      (8,920)    (11,058)
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

      Net increase (decrease) in
       net assets resulting from
       operations                             5,600     551,508      32,536     274,829     126,672      15,395      12,193
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

From contract owner transactions:
  Net proceeds from sale of
    accumulated units                       358,835   1,225,672     466,386     750,223     853,105     352,694     480,470
  Cost of accumulation units
    terminated and exchanged                 (2,727)    (91,912)   (521,331)   (114,836)    (21,299)     (3,780)    (49,317)
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

    Increase (decrease) in net
      assets from contract owner
      transactions                          356,108   1,133,760     (54,945)    635,387     831,806     348,914     431,153
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

    Increase (decrease) in net
      assets                                361,708   1,685,268     (22,409)    910,216     958,478     364,309     443,346

Net assets at beginning of year              58,255     829,635     775,559     402,068     247,875     106,265     379,331
                                         ----------  ----------  ----------  ----------  ----------  ----------  ----------

Net assets at end of year                $  419,963   2,514,903     753,150   1,312,284   1,206,353     470,574     822,677
                                         ==========  ==========  ==========  ==========  ==========  ==========  ==========
</TABLE>

<TABLE>
<CAPTION>
                                     Variable Investors Series Trust
                                     -------------------------------
                                           Growth      Small
                                            and         Cap.
                                           Income      Growth
                                          Division    Division
                                         ----------  ----------
<S>                                     <C>          <C>
Operations:
  Net investment income                  $   36,295     (11,421)
  Realized gain (loss) on fund
    shares redeemed                           3,233     (79,910)
  Net unrealized appreciation
    (depreciation) on investments
      during the year                       108,532     117,155
                                         ----------   ---------

      Net increase (decrease) in
       net assets resulting from
       operations                           148,060      25,824
                                         ----------   ---------

From contract owner transactions:
  Net proceeds from sale of
    accumulated units                     1,107,293   1,040,477

  Cost of accumulation units
    terminated and exchanged                (84,267)   (109,741)
                                         ----------   ---------

    Increase (decrease) in net
      assets from contract owner
      transactions                        1,023,026     940,736
                                         ----------   ---------

    Increase (decrease) in net
      assets                              1,171,086     956,560

Net assets at beginning of year             826,405     594,717
                                         ----------   ---------

Net assets at end of year                $1,997,491   1,551,277
                                         ==========   =========
</TABLE>

See accompanying notes to financial statements.


                                      10
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                      Statements of Changes in Net Assets

                         Year ended December 31, 1997

<TABLE>
<CAPTION>
                                                                       Variable Investors Series Trust
                                        -------------------------------------------------------------------------------------------
                                         Federated                     High                                             U.S.
                                           Prime                      Income          Multiple         Matrix        Government
                                           Money        Growth         Bond          Strategies        Equity           Bond
                                        Fund II/(1)/   Division/(1)/  Division/(1)/   Division/(1)/   Division/(1)/   Division/(1)/
                                        ------------  --------------  -------------  --------------   -------------   -------------
<S>                                     <C>           <C>             <C>            <C>              <C>             <C>
Operations:
  Net investment income                  $      660           50,022         43,302          27,256          50,132          5,471
  Realized gain (loss) on fund
    shares redeemed                              --            6,149          4,237           4,035           1,214            115
  Net unrealized appreciation
    (depreciation) on investments
    during the year                              --          (59,827)       (38,178)        (27,549)        (46,673)        (4,328)
                                         ----------       ----------     ----------      ----------      ----------     ----------
      Net increase (decrease) in
       net assets resulting from
       operations                               660           (3,656)         9,361           3,742           4,673          1,258
                                         ----------       ----------     ----------      ----------      ----------     ----------
From contract owner transactions:
  Net proceeds from sale of
    accumulated units                       225,761          725,575        786,740         431,203         237,690         86,790
  Cost of accumulation units
    terminated and exchanged               (168,166)        (107,716)       (20,542)        (32,877)         (5,512)       (18,217)
                                         ----------       ----------     ----------      ----------      ----------     ----------
    Increase (decrease) in net
      assets from contract owner
      transactions                           57,595          833,291        766,198         398,326         243,202        105,007
                                         ----------       ----------     ----------      ----------      ----------     ----------
    Increase (decrease) in net
      assets                                 58,255          829,635        775,559         402,068         247,875        106,265

Net assets at beginning of year                   -                -              -               -               -              -
                                         ----------       ----------     ----------      ----------      ----------     ----------

Net assets at end of year                $   58,255          829,635        775,559         402,068         247,875        106,265
                                         ==========       ==========     ==========      ==========      ==========     ==========

<CAPTION>
                                                  Variable Investors Series Trust
                                        --------------------------------------------------
                                                               Growth            Small
                                           World                and               Cap
                                           Equity              Income            Growth
                                         Division/(1)/       Division/(1)/   Division/(1)/
                                        --------------      --------------  --------------
<S>                                    <C>                  <C>              <C>
Operations:
  Net investment income                 $       45,728              56,731          14,239
  Realized gain (loss) on fund
    shares redeemed                              1,148               9,851           4,242
  Net unrealized appreciation
    (depreciation) on investments
      during the year                          (56,711)            (38,508)        (41,563)
                                        --------------      --------------  --------------
      Net increase (decrease) in
       net assets resulting from
       operations                               (9,835)             28,074         (23,082)
                                        --------------      --------------  --------------
From contract owner transactions:
  Net proceeds from sale of
    accumulated units                          414,940             808,742         487,032
  Cost of accumulation units
    terminated and exchanged                   (25,774)            (10,411)        130,767
                                        --------------      --------------  --------------
    Increase (decrease) in net
      assets from contract owner
      transactions                             389,166             798,331         617,799
                                        --------------      --------------  --------------
    Increase (decrease) in net
      assets                                   379,331             826,405         594,717

Net assets at beginning of year                      -                   -               -
                                        --------------      --------------  --------------
Net assets at end of year               $      379,331             826,405         594,717
                                        ==============      ==============  ==============
</TABLE>

(1)  Commenced operations on March 31, 1997.

See accompanying notes to financial statements.

                                      11
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                         Notes to Financial Statements

                               December 31, 1999


(1)  Organization

     First Variable Life Insurance Company - 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 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 eleven investment divisions are invested in the Federated
     Prime Money Fund II (Federated), AIM Capital Appreciation, AIM Growth,
     American Century VP Value, Bankers Trust Equity Index, Bankers Trust Small
     Capital Index, Franklin Templeton International, Lord Abbett Growth and
     Income, MFS New Discovery, MFS Growth, and MFS Growth and Income, all of
     which, are open-end management investment companies. 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 ILona Financial Group,
     Inc. (ILona) (previously Irish Life of North America, Inc.) ILona is a
     subsidiary of Irish Life, plc located in Dublin, Ireland. During 1999 Irish
     Life plc merged with Irish Permanent plc to form Irish Life & Permanent
     plc. 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 Fund's investments in the corresponding series of mutual funds are
          stated at the net asset values per share of the respective series,
          which approximates fair value. 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 mutual
          funds are reinvested in additional shares of the respective mutual
          funds and are recorded as income by the Fund on the ex-dividend date.

          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.


                                      12
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                         Notes to Financial Statements

                               December 31, 1999


       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.

       Other

       Certain 1998 and 1997 information has been restated to conform to the
       1999 presentation.

(3)  Investments

     The following table presents selected data for investments in each of the
     divisions of the Fund at December 31, 1999:

<TABLE>
<CAPTION>
                                                   Number of                          Net asset
                                                    shares             Cost             value
                                                   ---------        ----------        ----------
<S>                                                <C>              <C>               <C>
Federated Prime Money Fund II                      2,568,867        $2,568,867        $2,568,867
Growth Division                                      100,507         4,127,651         5,329,302
High Income Bond Division                             92,978           871,707           866,663
Multiple Strategies Division                         145,059         2,466,990         3,096,291
Matrix Equity Division                                51,710           849,783           947,085
U.S. Government Bond Division                         53,153           559,380           537,841
World Equity Division                                 66,201           962,958         1,379,938
Growth & Income Division                             163,227         2,608,323         2,699,557
Small Cap Growth Division                             86,623         1,523,673         2,361,710
AIM Capital Appreciation                              24,050           692,921           855,683
AIM Growth                                            24,417           714,838           787,434
American Century VP Value                             22,062           135,691           131,270
Bankers Trust Equity Index                            39,840           566,121           604,771
Bankers Trust Small Cap Index                          7,162            76,895            83,154
Franklin Templeton Int'l                              10,116           204,608           223,876
Lord Abbett Growth & Income                           12,470           282,696           276,330
MFS New Discovery                                     69,646           913,031         1,202,779
MFS Growth                                            26,908           323,027           375,366
MFS Growth & Income                                    8,228           166,449           175,333
                                                   =========        ==========        ==========
</TABLE>

                                       13
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                         Notes to Financial Statements

                               December 31, 1999


(4)  Net Assets

     Variable life net assets at December 31, 1999 consists of the following:

<TABLE>
<CAPTION>
                                                Accumulation      Accumulation          Net          1999 Rate of
                                                   units           unit value          assets           return
<S>                                             <C>               <C>                <C>             <C>
Cap One Pay policies:
     Federated Prime Money Fund II                 55,206          $11.116782        $  613,714           3.67%
     Growth Division                              158,933           21.923447         3,484,367          33.33
     High Income Bond Division                     59,299           11.422046           677,310           0.92
     Multiple Strategies Division                 102,569           19.880965         2,039,171          26.85
     Matrix Equity Division                        35,655           16.677953           594,645          13.12
     U.S. Government Bond Division                 42,493           11.354149           482,472          -2.78
     World Equity Division                         60,238           17.826152         1,073,813          54.07
     Growth & Income Division                     131,837           14.520392         1,914,324           5.32
     Small Cap Growth Division                     64,285           20.678973         1,329,342          78.68
     AIM Capital Appreciation                      25,131           13.980501           351,341          39.81*
     AIM Growth                                    18,665           12.575014           234,717          25.75*
     American Century VP Value                      3,486            9.112691            31,770          -8.87*
     Bankers Trust Equity Index                    22,820           11.006379           251,164          10.06*
     Bankers Trust Small Cap Index                    688           11.677130             8,032          16.77*
     Franklin Templeton Int'l                       5,699           11.228600            63,991          12.29*
     Lord Abbett Growth & Income                    4,841           10.523052            50,938           5.23*
     MFS New Discovery                             33,618           16.350363           549,672          63.50*
     MFS Growth                                     3,208           13.916482            44,650          39.16*
     MFS Growth & Income                            3,363           10.217848            34,361           2.18*

Cap Solutions policies:
     Federated Prime Money Fund II                182,575           10.709584         1,955,303           3.98
     Growth Division                               99,653           18.514811         1,845,052          33.73
     High Income Bond Division                     18,551           10.199465           189,215           1.22
     Multiple Strategies Division                  62,435           16.915603         1,056,125          27.23
     Matrix Equity Division                        25,746           13.687656           352,405          13.46
     U.S. Government Bond Division                  5,327           10.397050            55,388           0.33
     World Equity Division                         18,960           16.137684           305,964          54.53
     Growth & Income Division                      66,512           11.802510           785,004           5.63
     Small Cap Growth Division                     58,375           17.679500         1,032,038          79.21
     AIM Capital Appreciation                      36,010           14.003959           504,285          40.04*
     AIM Growth                                    43,878           12.596124           552,690          25.96*
     American Century VP Value                     10,900            9.128008            99,500          -8.72*
     Bankers Trust Equity Index                    32,072           11.024864           353,590          10.25*
     Bankers Trust Small Cap Index                  6,422           11.696730            75,115          16.97*
     Franklin Templeton Int'l                      14,214           11.247443           159,873          12.47*
     Lord Abbett Growth & Income                   21,382           10.540728           225,387           5.41*
     MFS New Discovery                             39,870           16.377763           652,985          63.78*
     MFS Growth                                    23,723           13.939816           330,700          39.40*
     MFS Growth & Income                           13,773           10.235016           140,969           2.35*
                                                  =======          ==========        ==========          ======
</TABLE>

* Returns for periods less than one year are not annualized

                                       14
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                         Notes to Financial Statements

                               December 31, 1999


(5)  Purchases and Sales of Securities

     Cost of purchases and proceeds from sales of each mutual fund during the
     year ended December 31, 1999 are shown below:

<TABLE>
<CAPTION>
                                                                       Proceeds
                                                          Purchases   from sales
                                                          ---------   ----------
     <S>                                                 <C>          <C>
     Federated Prime Money Fund II                       $3,348,637    1,199,732
     Growth Division                                      2,893,801    1,215,602
     High Income Bond Division                              352,220      252,225
     Multiple Strategies Division                         1,917,645      575,572
     Matrix Equity Division                                 480,942      856,545
     U.S. Government Bond Division                          315,729      238,252
     World Equity Division                                  322,936      208,535
     Growth & Income Division                             1,174,353      539,897
     Small Cap Growth Division                            1,238,484    1,195,986
     AIM Capital Appreciation                               779,633       95,801
     AIM Growth                                             759,904       50,151
     American Century VP Value                              156,333       19,844
     Bankers Trust Equity Index                             691,148      127,149
     Bankers Trust Small Cap Index                           92,485       16,328
     Franklin Templeton Int'l                               232,938       28,743
     Lord Abbett Growth & Income                            296,917       14,162
     MFS New Discovery                                    1,219,551      360,739
     MFS Growth                                             417,221      102,607
     MFS Growth & Income                                    210,901       43,542
                                                         ==========    =========
</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 .65% for mortality and expense
     risks. Total charges to the Fund for the year ended December 31, 1999 were
     $99,090 and $26,157 for Cap One Pay policies and Cap Solutions policies,
     respectively.

(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.

                                       15
<PAGE>

                    FIRST VARIABLE LIFE INSURANCE COMPANY -
                              SEPARATE ACCOUNT VL

                         Notes to Financial Statements

                               December 31, 1999


(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 have been adversely affected if its computer systems
     and those of its service providers did not properly process and calculate
     date-related information and data from and after January 1, 2000. The
     Company did not experience any problems related to the year 2000 issue.

                                       16
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                       Consolidated Financial Statements

                       December 31, 1999, 1998 and 1997

                  (With Independent Auditors' Report Thereon)

<PAGE>

                         Independent Auditors' Report

The Board of Directors and Stockholder

First Variable Life Insurance Company:

We have audited the accompanying consolidated balance sheet of First Variable
Life Insurance Company and subsidiaries (the Company) as of December 31, 1999
and the related consolidated statements of income, changes in stockholder's
equity, and cash flows for the year then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit. The accompanying
financial statements of First Variable Life Insurance Company and subsidiaries
as of December 31, 1998 and for each of the two years in the period ended
December 31, 1998 were audited by other auditors whose report thereon dated
February 2, 1999 expressed an unqualified opinion on those statements.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of First
Variable Life Insurance Company and subsidiaries as of December 31, 1999 and the
consolidated results of their operations and their cash flows for the year ended
December 31, 1999 in conformity with generally accepted accounting principles.

March 10, 2000

<PAGE>

              Report of Ernst & Young, LLP, Independent Auditors


The Board of Directors and Stockholder
First Variable Life Insurance Company


We have audited the accompanying consolidated balance sheet of First Variable
Life Insurance Company as of December 31, 1998, and the related consolidated
statements of income, changes in stockholder's equity, and cash flows for each
of the two 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 auditing standards generally accepted
in the United States. Those standards required 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 the consolidated
results of its operations and its cash flows for each of the two years in the
period ended December 31, 1998, in conformity with accounting principles
generally accepted in the United States.

<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                          Consolidated Balance Sheets

                          December 31, 1999 and 1998

                       (In thousands, except share data)

<TABLE>
<CAPTION>

                                                              Assets                             1999                    1998
                                                                                              -----------             -----------
<S>                                                                                            <C>                    <C>
Investments:
  Fixed maturities - available-for-sale, at fair value
    (amortized cost:  1999 - $158,248; 1998 - $245,795)                                       $   156,056                 264,741
  Option contracts                                                                                  2,939                   2,279
  Equity securities - at fair value
    (cost:  $684 in 1999 and 1998)                                                                     12                     173
  Policy loans                                                                                        965                     606
                                                                                              -----------             -----------
               Total investments                                                                  159,972                 267,799

Cash and cash equivalents                                                                           3,944                   3,353
Accrued investment income                                                                           3,003                   4,878
Deferred policy acquisition costs                                                                  15,912                  10,481
Value of insurance in force acquired                                                               11,605                  15,089
Property and equipment, less allowance for depreciation
  of $1,106 in 1999 and $836 in 1998                                                                1,023                     574
Goodwill, less accumulated amortization of $767
  in 1999 and $621 in 1998                                                                          2,156                   2,302
Other assets                                                                                          617                     659
Assets held in separate accounts                                                                  304,341                 266,257
                                                                                              -----------             -----------
               Total                                                                          $   502,573                 571,392
                                                                                              ===========             ===========

                                               Liabilities and Stockholder's Equity

Liabilities:
  Future policy benefits for annuity and life products                                        $   119,252                 206,069
  Unearned revenue reserve                                                                            213                     278
  Supplementary contracts without life contingencies                                               20,831                  22,955
  Claim liability                                                                                      66                       -
  Deferred income tax liability                                                                       111                   5,850
  Due to affiliates                                                                                   303                     139
  Other liabilities                                                                                 1,992                   2,149
  Liabilities related to separate accounts                                                        304,341                 266,257
                                                                                              -----------             -----------
               Total liabilities                                                                  447,109                 503,697
                                                                                              -----------             -----------
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                   2,500
   Additional paid-in capital                                                                      53,104                  53,104
   Accumulated other comprehensive (loss) income                                                     (909)                  8,195
   Retained earnings                                                                                  769                   3,896
                                                                                              -----------             -----------
               Total stockholder's equity                                                          55,464                  67,695
                                                                                              -----------             -----------
               Total liabilities and stockholder's equity                                     $   502,573                 571,392
                                                                                              ===========             ===========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       2
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                       Consolidated Statements of Income

                 Years ended December 31, 1999, 1998, and 1997

                                (In thousands)
<TABLE>
<CAPTION>
                                                                         1999            1998            1997
                                                                      ----------      ----------      ----------
<S>                                                                   <C>             <C>             <C>
Revenues:
 Annuity and life product charges                                      $ 4,767           4,026           3,141
 Reinsurance premium                                                       (33)             --              --
 Net investment income                                                  15,108          22,295          22,597
 Realized gains on investments                                           7,209           2,723           1,227
 Other income                                                            3,940           1,576           1,368
                                                                      ----------      ----------      ----------
       Total revenues                                                   30,991          30,620          28,333
                                                                      ----------      ----------      ----------
Benefits and expenses:
 Annuity and life benefits                                              10,208          15,643          14,856
 Underwriting, acquisition, and insurance
  expenses                                                               9,758           9,828           8,313
 Amortization of value of insurance in
  force acquired and deferred policy
  acquisition costs, net                                                13,030           3,473           1,602
 Management fee paid to parent                                             589             480             480
 Other expenses                                                          1,491           1,469           2,610
                                                                      ----------      ----------      ----------
       Total benefits and expenses                                      35,076          30,893          27,861
                                                                      ----------      ----------      ----------
       (Loss) income before Federal income
         tax (benefit) expense                                          (4,085)           (273)            472

 Federal income tax (benefit) expense:
  Current tax                                                               (4)             12              --
  Deferred tax                                                            (954)           (394)            153
                                                                      ----------      ----------      ----------
       Total Federal income tax (benefit) expense                         (958)           (382)            153
                                                                      ----------      ----------      ----------
Net (loss) income                                                      $(3,127)            109             319
                                                                      ==========      ==========      ==========
</TABLE>

See accompanying notes to consolidated financial statements.

                                       1
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

          Consolidated Statements of Changes in Stockholder's Equity

                 Years ended December 31, 1999, 1998, and 1997

                                (In thousands)

<TABLE>
<CAPTION>
                                                                                     Accumulated
                                                                Additional              other                           Total
                                                Capital          paid-in            comprehensive       Retained     stockholder's
                                                 stock           capital            income (loss)       earnings        equity
                                                -------         ----------          -------------       --------     -------------
<S>                                             <C>             <C>                 <C>                 <C>          <C>
Balance at December 31, 1996                    $ 2,500             53,104                  7,324          3,468            66,396

Net income                                            -                  -                      -            319               319

Net unrealized investment
  gain, net of reclassification
  adjustment                                          -                  -                  1,742              -             1,742
                                                -------         ----------          -------------       --------     -------------
Comprehensive income                                                                                                         2,061
                                                                                                                     -------------
Balance at December 31, 1997                      2,500             53,104                  9,066          3,787            68,457

Net income                                            -                  -                      -            109               109

Net unrealized investment
  loss, net of reclassification
  adjustment                                          -                  -                   (871)             -              (871)
                                                -------         ----------          -------------       --------     -------------
Comprehensive loss                                                                                                            (762)
                                                                                                                     -------------
Balance at December 31, 1998                      2,500             53,104                  8,195          3,896            67,695

Net loss                                              -                  -                      -         (3,127)           (3,127)

Net unrealized investment
  loss, net of reclassification
  adjustment                                          -                  -                 (9,104)             -            (9,104)
                                                -------         ----------          -------------       --------     -------------
Comprehensive loss                                                                                                         (12,231)
                                                                                                                     -------------

Balance at December 31, 1999                    $ 2,500             53,104                   (909)           769            55,464
                                                =======         ==========          =============       ========     =============

</TABLE>

See accompanying notes to consolidated financial statements.

                                       1
<PAGE>


                     FIRST VARIABLE LIFE INSURANCE COMPANY

                     Consolidated Statements of Cash Flows

                 Years ended December 31, 1999, 1998, and 1997

                                (In thousands)

<TABLE>
<CAPTION>
                                                   1999        1998       1997
                                                ----------   --------   --------
<S>                                             <C>          <C>        <C>
Operating activities:
     Net (loss) income                          $  (3,127)       109        319
     Adjustments to reconcile net (loss)
        income to net cash provided by
        operating activities:
          Adjustments related to interest-
             sensitive products:
                Annuity and life benefits          10,159     15,643     14,856
                Annuity product charges            (4,767)    (4,026)    (3,141)
          Realized gains on investments            (7,209)    (2,723)    (1,227)
          Policy acquisition costs deferred        (7,492)    (3,665)    (3,208)
          Amortization of deferred policy
             acquisition costs                      4,151        912        594
          Provision for depreciation and
             other amortization                     9,244      2,154        937
          Provision for income taxes               (1,061)      (382)       153
          Other                                     1,955        482      3,560
                                                ---------    -------    -------
               Net cash provided by operating
                  activities                        1,853      8,504     12,843
                                                ---------    -------    -------
Investing activities:
     Sale, maturity, or repayment of fixed
        maturity investments                      111,503     61,253     24,657
     Acquisition of fixed maturities              (16,696)   (29,074)   (19,142)
     Acquisition of option contracts                 (660)    (1,223)      (963)
     Policy loans and other                        (1,078)      (840)      (267)
                                                ---------    -------    -------
               Net cash provided by investing
                  activities                       93,069     30,116      4,285
                                                ---------    -------    -------
Financing and other miscellaneous activities:
     Receipts from interest-sensitive products
        credited to policyholder account
        balances                                   72,176     58,317     64,181
     Return of policyholder account balances
        on interest-sensitive products           (166,507)   (96,613)   (80,713)
                                                ---------    -------    -------
               Net cash used in financing
                  and other miscellaneous
                  activities                      (94,331)   (38,296)   (16,532)
                                                ---------    -------    -------
               Net increase in cash and
                  cash equivalents                    591        324        596

Cash and cash equivalents at beginning of year      3,353      3,029      2,433
                                                ---------    -------    -------
Cash and cash equivalents at end of year        $   3,944      3,353      3,029
                                                =========    =======    =======
</TABLE>

See accompanying notes to consolidated financial statements.

                                       1
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 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
     ILona Financial Group, Inc. (ILona) (previously Irish Life of North
     America, Inc.). ILona is a subsidiary of Irish Life plc located in Dublin,
     Ireland. During 1999 Irish Life plc merged with Irish Permanent plc to form
     Irish Life & Permanent plc.

     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 changes in their intrinsic value resulting from
          movements in the S&P 500 index. Changes in the intrinsic value are
          credited to investment income.

          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 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.

     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

                                       6                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     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.

     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.

     Goodwill

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

     The carrying value of goodwill is regularly reviewed for indication 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 10% in
     1999, and 3.0% to 7.0% in 1998.

                                       7                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     Deferred Income Taxes

     Deferred income taxes 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.

     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 60% of the direct business written (as measured by premiums
     received) during the period ended December 31, 1999 was written through two
     broker dealers. Approximately 35% and 42% of the direct business written
     during the periods ended December 31 1998 and 1997, respectively, were
     written through three broker dealers. 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.

                                       8                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


          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 has
          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.

          Pending Accounting Standards

          In June 1998, the Financial Accounting Standards Board issued SFAS No.
          133, Accounting for Derivatives Instruments and for Hedging
          Activities, effective for years beginning after June 15, 1999. SFAS
          No. 133 requires all derivatives to be recorded on the balance sheet
          at estimated fair value and it will broaden the definition of
          derivative instruments to include all classes of financial assets and
          liabilities. It will also require separate disclosure of identifiable
          derivative instruments embedded in hybrid securities. The change in
          fair value is to be recorded each period either in current earnings or
          other comprehensive income, depending on whether a derivative is
          designed as part of a hedge transaction and, if it is, on the type of
          hedge transaction.

          In June 1999, the FASB issued SFAS No. 137, Accounting for Derivative
          Instruments and Hedging Activities - Deferral of the Effective Date of
          SFAS No. 133. SFAS No. 137 defers for one year the effective date of
          SFAS 133. The Company does not anticipate any material impact of
          adopting SFAS No. 133.

          Reclassification

          Certain reclassifications have been made to the 1998 and 1997
          financial statements to conform to the 1999 presentation.

(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.

                                       9                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


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

          Fixed-Maturity Securities: Fair values of 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 Contacts: The fair values for option contracts are based on
          settlement values and quoted market prices of comparable instruments.
          Similar characteristics are aggregated for the purpose 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, 1999 and 1998, the
          interest rate related to the outstanding policy loans ranges between
          4% and 6%.

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

          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
          policyholder account value. The Company is not required to and has not
          estimated fair value of its liabilities under other contracts.

                                      10                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


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, 1999 and 1998:

<TABLE>
<CAPTION>
                                                            1999                                  1998
                                             ----------------------------------    ----------------------------------
                                                Carrying             Fair             Carrying             Fair
                                                  value              value              value              value
                                             ---------------    ---------------    ---------------    ---------------
<S>                                          <C>                <C>                <C>                <C>
                                                                           (In thousands)

Assets:
   Fixed maturities -
     available-for-sale                      $       156,056            156,056            264,741            264,741
   Option contracts                                    2,939              2,939              2,279              2,279
   Equity securities                                      12                 12                173                173
   Policy loans                                          965                965                606                606
   Cash and cash equivalents                           3,944              3,944              3,353              3,353
   Assets held in separate
     accounts                                        304,341            304,341            266,257            266,257
                                             ===============    ===============    ===============    ===============

Liabilities:
   Future policy benefits for
     annuity and life products               $       119,252            119,252            206,069            206,069
   Supplementary contracts
     without life contingencies                       20,831             20,831             22,955             22,955
   Liabilities related to separate
     accounts                                        304,341            304,341            266,257            266,257
                                             ===============    ===============    ===============    ===============
</TABLE>

                                                                     (Continued)

                                      11
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


(3)  Investments

     Fixed Maturities and Equity Securities

     The following tables contain amortized costs and fair value information on
     fixed maturities (bonds) and equity securities (commons stocks) at December
     31, 1999 and 1998:

<TABLE>
<CAPTION>
                                                                                 1999
                                                 -------------------------------------------------------------------
                                                      Cost or           Gross            Gross
                                                     amortized        unrealized       unrealized          Fair
                                                       cost             gains            losses            value
                                                 ---------------   --------------   --------------   ---------------
<S>                                              <C>               <C>              <C>              <C>
                                                                            (In thousands)

Fixed maturities - available-for-sale:
    United States government
      and agencies:
        Mortgage and asset-
          backed securities                      $        15,278              627              160            15,745
        Other                                              3,943               40               53             3,930
    State, municipal, and
      other governments                                    2,001                9               --             2,010
    Public utilities                                      29,233              819              484            29,568
    Industrial and miscellaneous                         107,793            1,124            4,114           104,803
                                                 ---------------   --------------   --------------   ---------------

      Total fixed maturities -
        available-for-sale                       $       158,248            2,619            4,811           156,056
                                                 ===============   ==============   ==============   ===============

Equity securities                                $           684               --              672                12
                                                 ===============   ==============   ==============   ===============
</TABLE>

                                                                     (Continued)

                                      12
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998

<TABLE>
<CAPTION>

                                                                                 1998
                                                 -------------------------------------------------------------------
                                                      Cost or           Gross            Gross
                                                     amortized        unrealized       unrealized          Fair
                                                       cost             gains            losses            value
                                                 ---------------   --------------   --------------   ---------------
                                                                            (In thousands)
<S>                                              <C>               <C>              <C>              <C>
Fixed maturities - available-for-sale:
    United States government
      and agencies:
        Mortgage and asset-
          backed securities                      $           996               15               --             1,011
        Other                                             20,025            1,717                9            21,733
    State, municipal, and
      other governments                                    3,987              252               --             4,239
    Public utilities                                      59,463            7,622                7            67,078
    Industrial and miscellaneous                         161,324           10,041              685           170,680
                                                 ---------------   --------------   --------------   ---------------

      Total fixed maturities -
        available-for-sale                       $       245,795           19,647              701           264,741
                                                 ===============   ==============   ==============   ===============

Equity securities                                $           684               --              511               173
                                                 ===============   ==============   ==============   ===============
</TABLE>


The amortized cost and fair value of the Company's portfolio of fixed-maturity
securities at December 31, 1999, by contractual maturity, are shown below.
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.

<TABLE>
<CAPTION>
                                                                                                    Estimated
                                                                                 Amortized           market
                                                                                   cost               value
                                                                             ---------------    ---------------
                                                                                        (In thousands)
<S>                                                                          <C>                <C>
Due in one year or less                                                      $         8,183              8,209
Due after one year through five years                                                 69,810             68,624
Due after five years through ten years                                                27,539             25,722
Due after ten years                                                                   37,438             37,756
Mortgage and asset-backed securities                                                  15,278             15,745
                                                                             ---------------    ---------------

                                                                             $       158,248            156,056
                                                                             ===============    ===============
</TABLE>

                                                                     (Continued)

                                      13
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998



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 reduced by 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,
                                                                              ---------------------------------
                                                                                    1999               1998
                                                                              --------------     --------------
<S>                                                                           <C>                <C>
                                                                                        (In thousands)

Unrealized (loss) gain on fixed-maturity and equity securities
     available-for-sale                                                       $       (2,864)            18,435

Adjustments for assumed changes in amortization pattern of:
     Deferred policy acquisition costs                                                   518             (1,572)
     Value of insurance in force acquired                                                948             (4,446)
Deferred income tax liability                                                            489             (4,222)
                                                                              --------------     --------------

          Net unrealized investment (loss) gain                               $         (909)             8,195
                                                                              ==============     ==============
</TABLE>

Net Investment Income

Components of net investment income are as follows:

<TABLE>
<CAPTION>
                                                                                Year ended December 31,
                                                                ----------------------------------------------------
                                                                     1999               1998               1997
                                                                --------------     --------------     --------------
<S>                                                             <C>                <C>                <C>
                                                                                    (In thousands)

Income from:
     Fixed maturities                                           $       14,473             21,181             22,183
     Cash and cash equivalents                                             172                155                225
     Option contracts                                                      660              1,118                408
     Policy loans                                                           33                 37                 --
     Other                                                                   8                 --                 --
                                                                --------------     --------------     --------------

                                                                        15,346             22,491             22,816

Less investment expenses                                                  (238)              (196)              (219)
                                                                --------------     --------------     --------------

         Net investment income                                  $       15,108             22,295             22,597
                                                                ==============     ==============     ==============
</TABLE>

                                      14                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     Realized and Change in 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,
                                                                ----------------------------------------------------
                                                                      1999              1998               1997
                                                                ---------------    --------------     --------------
<S>                                                             <C>                <C>                <C>
                                                                                    (In thousands)

Realized gain -
     Fixed maturities                                           $         7,209             2,723              1,227
                                                                ===============    ==============     ==============

Change in unrealized:
     Fixed maturities                                                   (21,138)           (1,576)             4,632
     Equity securities                                                     (161)             (652)               134
                                                                ---------------    --------------     --------------

          Change in unrealized (loss)
               gain on investments                              $       (21,299)           (2,228)             4,766
                                                                ===============    ==============     ==============
</TABLE>

                                                                     (Continued)

                                      15
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


An analysis of sales, maturities, and principal repayments of the Company's
fixed maturities portfolio for the years ended December 31, 1999, 1998, and 1997
is as follows:

<TABLE>
<CAPTION>
                                                                                   1999
                                                    ----------------------------------------------------------------
                                                                          Gross           Gross
                                                       Amortized         realized        realized
                                                          cost            gains           losses          Proceeds
                                                    --------------    ------------    ------------    --------------
<S>                                                 <C>               <C>             <C>             <C>
                                                                              (In thousands)


Scheduled principal repayments and calls            $       28,387           2,051               4            30,434
Sales                                                       75,907           5,431             269            81,069
                                                    --------------    ------------    ------------    --------------

                                                    $      104,294           7,482             273           111,503
                                                    ==============    ============    ============    ==============

                                                                                   1998
                                                    ----------------------------------------------------------------
                                                                          Gross           Gross
                                                       Amortized         realized        realized
                                                          cost            gains           losses          Proceeds
                                                    --------------    ------------    ------------    --------------
                                                                              (In thousands)


Scheduled principal repayments and calls            $       29,801             909               1            30,709
Sales                                                       28,729           1,861              46            30,544
                                                    --------------    ------------    ------------    --------------

                                                    $       58,530           2,770              47            61,253
                                                    ==============    ============    ============    ==============

                                                                                   1997
                                                    ----------------------------------------------------------------
                                                                          Gross           Gross
                                                       Amortized         realized        realized
                                                          cost            gains           losses          Proceeds
                                                    --------------    ------------    ------------    --------------
                                                                              (In thousands)


Scheduled principal repayments and calls            $       11,636             447              --            12,083
Sales                                                       11,795             851              72            12,574
                                                    --------------    ------------    ------------    --------------

                                                    $       23,431           1,298              72            24,657
                                                    ==============    ============    ============    ==============
</TABLE>

Income taxes during the years ended December 31, 1999, 1998, and 1997 include a
provision of $1,613,000, $926,000, and $416,000, respectively, for the tax
effect of realized gains.

                                      16                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     Other

     At December 31, 1999 and 1998, fixed maturities with a carrying value of
     $8,017,000 and $8,894,000, respectively, 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, 1999.

     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.

     Concentrations of Credit Risk

     The Company's investment in public utility bonds at December 31, 1999
     represents 18% of total investments and 6% of total assets. The holdings of
     public utility bonds are widely diversified and all issues met the
     Company'' investment policies and credit standards when purchased.

                                      17                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


(4)  Comprehensive Income


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

<TABLE>
<CAPTION>
                                                                               Year ended December 31,
                                                               ----------------------------------------------------
                                                                    1999               1998               1997
                                                               --------------     --------------     --------------
<S>                                                            <C>                <C>                <C>
                                                                                   (In thousands)

Other comprehensive income:
   Net unrealized (loss) gain arising during
      the year, net of taxes of $5,662,
      ($166), and ($2,020), respectively                       $      (10,926)               315              3,970
   Reclassification adjustment, net of taxes
      of $1,608, $926, and $416, respectively                          (3,103)            (1,797)              (811)
                                                               --------------     --------------     --------------

                                                                      (14,029)            (1,482)             3,159
                                                               --------------     --------------     --------------

   Adjustments:
      Deferred policy acquisition costs, net
      of taxes of $715, $70, and
         ($195) respectively                                            1,375                138               (385)
    Value of insurance in force acquired,
        net of taxes of $1,844, $238,
        and ($525), respectively                                        3,550                473             (1,032)
                                                               --------------     --------------     --------------

                                                                        4,925                611             (1,417)
                                                               --------------     --------------     --------------

           Net unrealized (loss) gain recognized
              in other comprehensive income                    $       (9,104)              (871)             1,742
                                                               ==============     ==============     ==============

</TABLE>

                                      18                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998



(5)  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, 1999,
     1998, and 1997 is as follows:

<TABLE>
<CAPTION>
                                                                               Year ended December 31,
                                                               ----------------------------------------------------
                                                                     1999               1998               1997
                                                               --------------     --------------     --------------
<S>                                                            <C>                <C>                <C>
                                                                                   (In thousands)

     Excluding impact on net unrealized investment gains and
        losses:
           Balance at beginning of year                        $       19,535             22,096             23,094
           Accretion of interest during the year                        1,289              1,457              1,582
           Amortization of asset                                      (10,167)            (4,018)            (2,580)
                                                               --------------     --------------     --------------

     Balance prior to impact of net unrealized investment
        gains and losses                                               10,657             19,535             22,096

     Impact of net unrealized investment losses and gains                 948             (4,446)            (5,157)
                                                               --------------     --------------     --------------
     Balance at end of year                                    $       11,605             15,089             16,939
                                                               ==============     ==============     ==============
</TABLE>

     During the year ended December 31, 1999, the amortization of value of
     insurance in force acquired was increased by $3,900,000 due to gains
     realized on securities sold supporting the acquired block of business. The
     interest crediting rate applied to the value of insurance in force is 6.6%
     in 1999 and 1998 and 6.9% in 1997. Amortization of the value of insurance
     in force acquired for the next five years ending December 31 is expected to
     be as follows: 2000 - $898,000; 2001 - $903,000; 2002 - $788,000; 2003 -
     $774,000; and 2004 - $718,000.

                                      19                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


(6)  Deferred Policy Acquisition Costs

     Deferred policy acquisition costs is an asset which represents the deferral
     of costs which vary with and directly relate to the production of new
     business. An analysis of deferred acquisition costs for the years ended
     December 31, 1999, 1998, and 1997 is as follows:

<TABLE>
<CAPTION>
                                                                               Year ended December 31,
                                                               ----------------------------------------------------
                                                                    1999               1998               1997
                                                               --------------     --------------     --------------
     <S>                                                       <C>                <C>                <C>
                                                                                   (In thousands)
     Excluding impact on net unrealized investment gains and
        losses:
           Balance at beginning of year                        $       12,053              9,300              6,686
           Capitalization's during the year                             7,492              3,665              3,208
           Net amortization of asset                                   (4,151)              (912)              (594)
                                                               --------------     --------------     --------------
        Balance prior to impact of net unrealized investment
           gains and losses                                            15,394             12,053              9,300
        Impact of net unrealized investment losses and gains              518             (1,572)            (1,780)
                                                               --------------     --------------     --------------
        Balance at end of year                                 $       15,912             10,481              7,520
                                                               ==============     ==============     ==============
</TABLE>

     During the year ended December 31, 1999, the amortization of deferred
     policy acquisition costs was increased by $200,000 due to gains realized on
     securities sold supporting the acquired block of business. The amortization
     period is the remaining life of the policies, which is estimated to be 20
     years from the date of original policy issue.

                                      20                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998



(7)  Federal Income Taxes

     The Company and its subsidiaries each file separate federal income tax
     returns. Income tax (benefit) expense is included in the consolidated
     financial statements as follows:

<TABLE>
<CAPTION>
                                                                                Year ended December 31,
                                                                  -------------------------------------------------
                                                                       1999              1998             1997
                                                                  -------------     -------------     -------------
    <S>                                                           <C>               <C>               <C>
                                                                                    (In thousands)

     Income tax (benefit) expense in consolidated statements
        of income on income before income tax (benefit)
        expense                                                   $        (958)             (382)              153

     Tax (benefit) expense in consolidated statements of
        changes in stockholder's equity -
           Amounts attributable to change in accumulated
              other comprehensive income during year -
              deferred                                                   (4,711)             (438)              887
                                                                  -------------     -------------     -------------
                                                                  $      (5,669)             (820)            1,040
                                                                  =============     =============     =============
</TABLE>
     The effective tax rate on income (loss) before income tax (benefit) expense
     is different from the prevailing federal income tax rate as follows:

<TABLE>
<CAPTION>
                                                                                 Year ended December 31,
                                                                    ----------------------------------------------
                                                                         1999            1998             1997
                                                                    -------------    ------------     ------------
     <S>                                                            <C>              <C>              <C>
                                                                                     (In thousands)

     (Loss) income before income tax (benefit) expense              $      (4,085)           (273)             472
                                                                    =============    ============     ============
     Income tax (benefit) expense at federal statutory rate
        (35% 1999, 34% 1998 and 1997)                                      (1,430)            (93)             160
     Tax effect increase (decrease) of - other                                472            (289)              (7)
                                                                    -------------    ------------     ------------
     Income tax (benefit) expense                                   $        (958)           (382)             153
                                                                    =============    ============     ============
</TABLE>

                                      21                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     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. The tax
     effect of temporary differences giving rise to the Company's deferred
     income tax assets and liabilities at December 31, 1999 and 1998 is as
     follows:

<TABLE>
<CAPTION>
                                                                                 1999                 1998
                                                                           ----------------     ----------------
                                                                                        (In thousands)
     <S>                                                                   <C>                  <C>
     Deferred tax assets:
        Future policy benefits                                             $          2,958                2,342
        Operating loss carryforwards                                                  1,092                2,406
        Unrealized depreciation on investments                                          202                   --
        Value of insurance in force acquired                                            188                   --
        Other                                                                           216                  163
                                                                           ----------------     ----------------
                                                                                      4,656                4,911
                                                                           ----------------     ----------------
     Deferred tax liabilities:
        Unrealized appreciation on investments                                           --               (5,031)
        Deferred policy acquisition costs                                            (4,320)              (3,247)
        Value of insurance in force acquired                                             --               (2,090)
        Other                                                                          (447)                (393)
                                                                           ----------------     ----------------
                                                                                     (4,767)             (10,761)
                                                                           ----------------     ----------------
           Net deferred tax liability                                      $           (111)              (5,850)
                                                                           ================     ================
</TABLE>

     Based upon the Company's historical earnings, future expectations of
     adjusted taxable income, as well as reversing gross deferred tax
     liabilities, the Company believes it is more likely than not that gross
     deferred tax assets will be fully realized and that a valuation allowance
     with respect to the realization of the total gross deferred tax assets is
     not necessary.

     The Company has Federal net operating loss carryforwards reportable on its
     Federal tax return aggregating $3,119,000 at December 31, 1999 which expire
     from 2009 to 2012. The Company has a Federal income tax recoverable amount
     at December 31, 1999 of $20,000.

(8)  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. Contributions made
     to the plan during the years ended December 31, 1999, 1998, and 1997 were
     not significant.

     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

                                      22                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     (with a maximum contribution of $10,000 in 1999) 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 $87,000,
     $77,000, and $37,000 for the years ended December 31, 1999, 1998, and 1997,
     respectively.

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

 (9) Stockholder's Equity - Statutory Limitations on Dividend

     The ability of the Company to pay dividends to ILona is restricted due to
     the fact that prior approval of insurance regulatory authorities is
     normally required for payment of dividends to the stockholder which exceed
     an annual limitation. During 2000, this annual limitation aggregates to
     $2.857,000; 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 ($24,000,000 at December 31, 1999)
     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 income (loss) for the Company, as determined in accordance with
     statutory accounting practices, was $222,000, ($2,466,000), and
     ($1,240,000) for the years ended December 31, 1999, 1998, and 1997,
     respectively. Total statutory capital and surplus was $31,068,000 at
     December 31, 1999 and $30,451,000 at December 31, 1998.

(10) Commitments and Contingencies

     The Company leases it home office space and certain other equipment under
     operating leases which run through 2002. 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 1999 and
     1998. During the years ended December 31, 1999, 1998, and 1997, rent
     expense totaled $387,000, $361,000, and $228,000, respectively. At December
     31, 1999 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
               --------------
               (In thousands)

                2000                         $665
                2001                          302
                                             ----

                                             $967
                                             ====

     The Company is periodically subject to various lawsuits which arise in the
     ordinary course of business. At December 31, 1999 the Company was not
     involved in any such litigation.

     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

                                      23                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


     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.

     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," which requires the accrual of guaranty
     fund assessments. SOP 97-3 is effective beginning January 1, 1999. The
     Company has recorded a liability of $165,000 at December 31, 1999 for
     future payments of guarantee assessments, Which was charged to
     underwriting, acquisition, and insurance expenses in the consolidated
     statements of income.

(11) 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 $589,000 and $480,000 in 1999 and 1998, respectively. 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 1999, 1998, and 1997 by the Company pursuant
     to this agreement were $684,000, $506,000, and $504,000, respectively.

                                      24                             (Continued)
<PAGE>

                     FIRST VARIABLE LIFE INSURANCE COMPANY

                  Notes to Consolidated Financial Statements

                          December 31, 1999 and 1998


(12) Transfer of Block of Business

     In 1999, the Company transferred a block of its deferred annuity business
     relating to the State of Arkansas Deferred Compensation Plan. Fixed
     reserves of $74,205,000 were transferred to AUSA Life, and bonds with a
     book value of $70,647,000 were sold to fund this transfer. Separate account
     assets and liabilities totaling $41,117,000 were also transferred to AUSA
     Life.

     The effect on the consolidated statements of income from this transaction
     is as follows:

                                                        Year Ended
                                                       December 31,
                                                           1999
                                                     ----------------
                                                      (In thousands)
          Revenues:
               Realized gains on investments              $  4,978
               Other income                                  2,206
                                                          --------
                    Total revenues                           7,184

          Benefits and expenses:
               Amortization of value of insurance
                    in force acquired and deferred
                    policy acquisition costs                 4,100
                                                          --------

                    Income before income tax expense         3,084
          Income tax expense                                 1,079
                                                          --------
                    Net income                            $  2,005
                                                          ========

(13) 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 employee 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.

(14) Year 2000 Issue (Unaudited)

     Like other financial and business organizations around the world, the
     Company could have been adversely affected if its computer systems and
     those of its service providers did not properly process and calculate date-
     related information and data from and after January 1, 2000. The Company
     did not experience any problems related to the year 2000 issue.

                                      25
<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 and the Registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is, therefore, unenforceable.  In the event that a
claim for indemnification against such 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 of whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

  REPRESENTATION PURSUANT TO SECTION 26(e) 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 Policies 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
Policies 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 Policies 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
Policies 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 32 pages.

The undertaking to file reports.

The undertaking regarding indemnification.

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

The signatures.

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


The following exhibits:
  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) Form of Sales Agreement.* *

               (c) Commission Schedule for the Policies # # #

          (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 Fund Participation Agreement with Variable Investors
                    Series Trust**; Form of Fund Participation Agreements with
                    AIM Variable Insurance Funds, Inc., et al; American Century
                    Investment Management, Inc.; Deutsche Asset Management VIT
                    Funds (formerly known as BT Insurance Funds, et al);
                    Federated Insurance Series; Lord Abbett Series Fund, Inc.,
                    et al; MFS Variable Insurance Trust, et al; and Templeton
                    Variable Products Series Fund, et al. ####
               (b)  Form of Fund Participation Agreement with Fidelity Variable
                    Insurance Products Fund; Fidelity Variable Insurance
                    Products Funds II; Fidelity Variable Insurance Products
                    Funds III; and Seligman Portfolios, Inc. ####


<PAGE>

          (9)  Not Applicable.

          (10) Specimen Flexible Premium Variable Life Insurance Application. #
               # #

2.             Opinion and consent of Vice President, General Counsel &
               Secretary, as to securities being registered. # #

3.             Not Applicable.

4.             Not Applicable

5.             Not Applicable

6.             Opinion and consent of Actuary.# # #

7.             Consent of Ernst & Young LLP, Independent Auditors. # # #
               Consent of KPMG LLP, Independent Auditors # # #

8.             Powers of Attorney. # # # # - of the following individuals
                 appointing John M. Soukup 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

               __________________
          *    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 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.
               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 Nos. 333-12197, 811-04092).

    * * * *    Filed herewith.

          #    Incorporated herein by reference to the 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
               January 3, 1997 (File No. 333-19193).

        # #    Incorporated herein by reference to Post-Effective Amendment No.
               21 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
               April 29, 1996 (File Nos. 33-86738, 811-04092).

      # # #    Incorporated by Reference to the Registrant's Post-Effective
               Amendment No. 5 to the Form N-4 Registration Statement
               (Registration No. 333-12197) filed electronically with the
               Securities and Exchange Commission on or about April 28, 2000.
<PAGE>

    # # # #    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).
<PAGE>

                                 EXHIBIT INDEX

Filed herewith, as indicated on the Exhibit list.
<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. 3 to
Registration Statement to be signed on its behalf by the undersigned, thereto
duly authorized, on the 27th day of April, 2000.


                              First Variable Life Insurance Company

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



ATTEST:


/s/ Jeffery K. Hoelzel
- ----------------------
Jeffery K. Hoelzel
Secretary
<PAGE>

Pursuant to the requirements of the Securities Act of 1933, the Registrant,
Separate Account VL of First Variable Life Insurance Company, has duly caused
this Post-Effective Amendment No. 3 to the Registration Statement to be signed
on its behalf by the undersigned, thereto duly authorized, on the 27th day of
April, 2000.


                              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/ Jeffery K. Hoelzel
- ----------------------
Jeffery K. Hoelzel
Secretary
<PAGE>


Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 3 to the Registration Statement has been signed below by the
following persons in the capacities indicated with First Variable Life Insurance
Company, on the 27th day of April, 2000.


PRINCIPAL EXECUTIVE OFFICER:


/s/ John M. Soukup
- ------------------
John M. Soukup
President


PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER:


/s/ Christopher S. Harden
- -------------------------
Christopher S. Harden
Vice President & Treasurer


DIRECTORS:


/s/ Ronald M. Butkiewicz                         /s/ Clark A. Ramsey
- ------------------------                         -------------------
Ronald M. Butkiewicz                             Clark A. Ramsey


______________________________                   ____________________________
John M. Soukup                                   Jeff S. Liebmann


______________________________                   ____________________________
Michael J. Corey                                 Kenneth R. Meyer


______________________________                   ____________________________
Michael R. Ferrari                               Philip R. O'Connor


______________________________                   ____________________________
Shane W. Gleeson                                 Norman A. Fair


                      * By: _____________________________
                            John M. Soukup
                            Attorney-in-Fact

<PAGE>

                               EXHIBIT 1.A(3)(C)

                              COMMISSION SCHEDULE

<PAGE>

                                   EXHIBIT 6

                        OPINION AND CONSENT OF ACTUARY




                                       1
<PAGE>

                                  EXHIBIT 6.

                [LOGO OF FIRST VARIABLE LIFE INSURANCE COMPANY]


April 27, 2000


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. 333-70749)

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 policy 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 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,
    definition of life insurance test, premium class and premium amounts.
    Insureds in other premium classes may have higher cost of insurance charges.

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



Martin Sheerin FSA, MAAA

<PAGE>

                                  EXHIBIT 7.



              CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

We consent 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. 333-70749) and the related Prospectus of
First Variable Life Insurance Company.




                                               ERNST & YOUNG LLP

Chicago, Illinois
April 24, 2000






<PAGE>

                                  EXHIBIT 7.


                        CONSENT OF INDEPENDENT AUDITORS



We consent to the use of our reports on the consolidated financial statements of
First Variable Life Insurance Company dated March 10, 2000, and on the financial
statements of the sub-accounts of First Variable Life Insurance Company -
Separate Account VL dated March 17, 2000, and to the reference to our firm under
the heading "Experts" in the Post-Effective Amendment No. 3 to the
Registration Statement (Form S-6, No. 333-70749) of Capital Estate Builder VL.


                                        KPMG LLP



Chicago, Illinois
April 24, 2000
<PAGE>

                              CONSENT OF EXPERTS



We consent to the use of our reports on the consolidated financial statements of
First Variable Life Insurance Company dated March 10, 2000, and on the financial
statements of the sub-accounts of First Variable Life Insurance Company -
Separate Account VL dated March 17, 2000, and to the reference to our firm under
the heading "Experts" in the Post-Effective Amendment No. 2 to the Registration
Statement (Form S-6, No. 333-70749) and related Prospectus of Capital Estate
Builder VUL.







Chicago, Illinois
April 24, 2000



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