AMERICAN EQUITY LIFE VARIABLE ACCOUNT
485BPOS, 1999-04-30
Previous: EQUITRUST LIFE VARIABLE ACCOUNT, 485BPOS, 1999-04-30
Next: FARM BUREAU LIFE VARIABLE ACCOUNT II, 485BPOS, 1999-04-30



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 30, 1999
    
 
   
                                                      REGISTRATION NO. 333-45815
                                                                       811-08643
    
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
   
                       POST-EFFECTIVE AMENDMENT NO. 1 TO
                                    FORM S-6
    
 
                   FOR REGISTRATION UNDER THE SECURITIES ACT
                    OF 1933 OF SECURITIES OF UNIT INVESTMENT
                    TRUSTS REGISTERED ON FORM N-8B-2    /X/
                            ------------------------
 
   
                     AMERICAN EQUITY LIFE VARIABLE ACCOUNT
                           (Exact Name of Registrant)
    
 
   
                           AMERICAN EQUITY INVESTMENT
                             LIFE INSURANCE COMPANY
                              (Name of Depositor)
    
                            ------------------------
 
   
                        5000 WESTOWN PARKWAY, SUITE 440
                          WEST DES MOINES, IOWA 50266
                    (Address of Principal Executive Office)
    
 
   
                              DEBRA J. RICHARDSON
                        5000 WESTOWN PARKWAY, SUITE 440
                          WEST DES MOINES, IOWA 50266
               (Name and Address of Agent for Service of Process)
    
                            ------------------------
 
                                    COPY TO:
 
                            STEPHEN E. ROTH, ESQUIRE
                        SUTHERLAND ASBILL & BRENNAN LLP
                         1275 PENNSYLVANIA AVENUE, N.W.
                          WASHINGTON, D.C. 20004-2415
 
    APPROXIMATE DATE OF PROPOSED PUBLIC OFFERING: AS SOON AS PRACTICABLE AFTER
THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.
 
    IT IS PROPOSED THAT THIS FILING WILL BECOME EFFECTIVE (CHECK APPROPRIATE
BOX):
 
   
    /X/ IMMEDIATELY UPON FILING PURSUANT TO PARAGRAPH (b) OF RULE 485;
    
 
   
    / / ON (DATE) PURSUANT TO PARAGRAPH (b) OF RULE 485;
    
 
   
    / /   DAYS AFTER FILING PURSUANT TO PARAGRAPH (a) OF RULE 485;
    
 
    / / ON (DATE) PURSUANT TO PARAGRAPH (a) OF RULE 485.
 
    TITLE OF SECURITIES BEING REGISTERED: FLEXIBLE PREMIUM VARIABLE LIFE
INSURANCE POLICIES
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
- --------------------------------------------------------------------------------
   
                     AMERICAN EQUITY LIFE VARIABLE ACCOUNT
    
 
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
    ------------------------------------------------------------------------
 
                                   PROSPECTUS
 
                                  May 1, 1999
 
   
American Equity Investment Life Insurance Company is offering a flexible premium
variable life insurance policy described in this prospectus. American Equity
("we," "us" or "our") designed the policy: (1) to provide lifetime insurance
protection to age 115; and (2) to permit the purchaser of a policy ("you," or
"your") to vary premium payments and adjust the death proceeds payable under the
policy.
    
 
Under the policy, we will pay:
 
    -  death proceeds upon the insured's death, and
 
   
    -  a net surrender value or net accumulated value upon complete surrender or
       partial withdrawal of the policy.
    
 
   
You may allocate net premiums under a policy to one or more of the subaccounts
of American Equity Life Variable Account (the "Variable Account"). Death
proceeds may, and accumulated value will, vary with the investment experience of
the Variable Account. Each subaccount invests exclusively in shares of the
investment options listed below. Current prospectuses that describe the
investment objectives and risks of each investment option must accompany or
precede this prospectus.
    
 
   
<TABLE>
<S>                                        <C>
EquiTrust Variable Insurance Series Fund:  T. Rowe Price Equity Series, Inc.:
  Value Growth Portfolio                     Equity Income Portfolio
  High Grade Bond Portfolio                  Mid-Cap Growth Portfolio
  High Yield Bond Portfolio                  New America Growth Portfolio
  Money Market Portfolio                     Personal Strategy Balanced Portfolio
  Blue Chip Portfolio                        T. Rowe Price International Series,
                                             Inc.:
                                             International Stock Portfolio
</TABLE>
    
 
   
                       Dreyfus Variable Investment Fund:
                         Capital Appreciation Portfolio
    
   
Disciplined Stock Portfolio
                               Growth & Income Portfolio
                               International Equity Portfolio
                               Small Cap Portfolio
    
 
   
You may also allocate net premiums to the Declared Interest Option, which is
supported by our General Account. We credit amounts allocated to the Declared
Interest Option with at least a 4% annual interest rate.
    
 
   
Please carefully consider replacing any existing insurance with the policy.
American Equity does not claim that investing in the policy is similar or
comparable to investing in a mutual fund.
    
 
    THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED THESE SECURITIES
        OR DETERMINED THAT THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY
             REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
   Please read this prospectus carefully and retain it for future reference.
 
   
                                   Issued By:
               American Equity Investment Life Insurance Company
                        5000 Westown Parkway, Suite 440
                          West Des Moines, Iowa 50266
                                 1-888-349-4650
    
<PAGE>
- --------------------------------------------------------------------------------
 
TABLE OF CONTENTS
- --------------------------------------------------------------------------------
 
   
<TABLE>
<CAPTION>
                                                                                                                   PAGE
                                                                                                                   -----
<S>                                                                                                             <C>
DEFINITIONS...................................................................................................           3
SUMMARY OF THE POLICY.........................................................................................           5
AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY AND THE VARIABLE ACCOUNT....................................           9
      American Equity Investment Life Insurance Company.......................................................           9
      The Variable Account....................................................................................           9
      Investment Options......................................................................................          10
      Addition, Deletion or Substitution of Investments.......................................................          12
THE POLICY....................................................................................................          13
      Purchasing the Policy...................................................................................          13
      Premiums................................................................................................          14
      Examination of Policy (Cancellation Privilege)..........................................................          15
      Policy Lapse and Reinstatement..........................................................................          16
      Special Transfer Privilege..............................................................................          16
POLICY BENEFITS...............................................................................................          17
      Accumulated Value Benefits..............................................................................          17
      Transfers...............................................................................................          19
      Loan Benefits...........................................................................................          20
      Death Proceeds..........................................................................................          22
      Accelerated Payments of Death Proceeds..................................................................          24
      Benefits at Maturity....................................................................................          25
      Payment Options.........................................................................................          25
CHARGES AND DEDUCTIONS........................................................................................          27
      Premium Expense Charge..................................................................................          27
      Monthly Deduction.......................................................................................          27
      Transfer Charge.........................................................................................          29
      Partial Withdrawal Fee..................................................................................          30
      Surrender Charge........................................................................................          30
      Variable Account Charges................................................................................          30
THE DECLARED INTEREST OPTION..................................................................................          31
      General Description.....................................................................................          31
      Declared Interest Option Accumulated Value..............................................................          31
      Transfers, Partial Withdrawals, Surrenders and Policy Loans.............................................          32
GENERAL PROVISIONS............................................................................................          32
      The Contract............................................................................................          32
      Incontestability........................................................................................          32
      Change of Provisions....................................................................................          32
      Misstatement of Age or Sex..............................................................................          33
      Suicide Exclusion.......................................................................................          33
      Annual Report...........................................................................................          33
      Non-Participation.......................................................................................          33
      Ownership of Assets.....................................................................................          33
      Written Notice..........................................................................................          33
      Postponement of Payments................................................................................          33
      Continuance of Insurance................................................................................          34
      Ownership...............................................................................................          34
      The Beneficiary.........................................................................................          34
      Changing the Policyowner or Beneficiary.................................................................          35
      Additional Insurance Benefits...........................................................................          35
</TABLE>
    
 
                                       1
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                   PAGE
                                                                                                                   -----
<S>                                                                                                             <C>
DISTRIBUTION OF THE POLICIES..................................................................................          35
FEDERAL TAX MATTERS...........................................................................................          36
      Introduction............................................................................................          36
      Tax Status of the Policy................................................................................          36
      Tax Treatment of Policy Benefits........................................................................          36
      Possible Tax Law Change.................................................................................          38
      Taxation of the Company.................................................................................          38
      Employment-Related Benefit Plans........................................................................          38
ADDITIONAL INFORMATION........................................................................................          38
FINANCIAL STATEMENTS..........................................................................................          42
</TABLE>
    
 
                   The Policy is not available in all States.
 
This prospectus constitutes an offering only in those jurisdictions where such
offering may lawfully be made.
 
   
American Equity has not authorized any dealer, salesman or other person to give
any information or make any representations in connection with this offering
other than those contained in this prospectus. Do not rely on any such other
information or representations.
    
 
                                       2
<PAGE>
- --------------------------------------------------------------------------------
 
DEFINITIONS
- --------------------------------------------------------------------------------
 
   
ACCUMULATED VALUE: The total amount invested under the Policy. It is the sum of
the values of the Policy in each subaccount of the Variable Account, the value
of the Policy in the Declared Interest Option and any outstanding Policy Debt.
    
 
   
ADMINISTRATIVE OFFICE: The Company's administrative offices at 5400 University
Avenue, West Des Moines, Iowa 50266.
    
 
ATTAINED AGE: The Insured's age on his or her last birthday on the Policy Date
plus the number of Policy Years since the Policy Date.
 
BENEFICIARY: The person or entity the Policyowner named in the application, or
by later designation, to receive the death proceeds upon the Insured's death.
 
   
BUSINESS DAY: Each day that the New York Stock Exchange is open for trading,
except the day after Thanksgiving, the weekdays before and after Christmas (in
1999), the weekday after New Year's Day (in 2000) and any day on which the
Administrative Office is closed because of a weather-related or comparable type
of emergency and is unable to segregate orders and redemption requests received
on that day.
    
 
   
COMPANY, WE, US, OUR: American Equity Investment Life Insurance Company located
at 5000 Westown Parkway, Suite 440, West Des Moines, Iowa 50266.
    
 
   
DECLARED INTEREST OPTION: A part of the Company's General Account. Policyowners
may allocate Net Premiums and transfer Accumulated Value to the Declared
Interest Option. The Company credits Accumulated Value in the Declared Interest
Option with interest at an annual rate guaranteed to be at least 4%.
    
 
DELIVERY DATE: The date when the Company issues the Policy and mails it to the
Policyowner.
 
DUE PROOF OF DEATH: Proof of death that is satisfactory to the Company. Such
proof may consist of the following if acceptable to the Company:
 
    (a) A certified copy of the death certificate;
 
    (b) A certified copy of a court decree reciting a finding of death; or
 
    (c) Any other proof satisfactory to the Company.
 
FUND: An open-end, diversified management investment company in which the
Variable Account invests.
 
GENERAL ACCOUNT: The assets of the Company other than those allocated to the
Variable Account or any other separate account.
 
   
GRACE PERIOD: The 61-day period beginning on the date the Company sends notice
to the Policyowner that Net Accumulated Value or Net Surrender Value is
insufficient to cover the monthly deduction.
    
 
INSURED: The person upon whose life the Company issues a Policy.
 
INVESTMENT OPTION: A separate investment portfolio of a Fund.
 
   
MATURITY DATE: The Insured's Attained Age 115. It is the date when the Policy
terminates and the Policy's Accumulated Value less Policy Debt becomes payable
to the Policyowner or the Policyowner's estate.
    
 
MONTHLY DEDUCTION DAY: The same date in each month as the Policy Date. The
Company makes the monthly deduction on the Business Day coinciding with or
immediately following the Monthly Deduction Day. (See "CHARGES AND
DEDUCTIONS--Monthly Deduction.")
 
   
NET ACCUMULATED VALUE: The Accumulated Value of the Policy reduced by any
outstanding Policy Debt and increased by any unearned loan interest.
    
 
                                       3
<PAGE>
   
NET ASSET VALUE: The total current value of each Subaccount's securities, cash,
receivables and other assets less liabilities.
    
 
NET PREMIUM: The amount of premium remaining after we deduct the premium expense
charge (see "CHARGES AND DEDUCTIONS--Premium Expense Charge"). The Company will
allocate this amount, according to the Policyowner's instructions, among the
Subaccounts of the Variable Account and the Declared Interest Option.
 
   
NET SURRENDER VALUE: The Surrender Value minus any Policy Debt plus any unearned
loan interest.
    
 
   
PARTIAL WITHDRAWAL FEE: A fee we assess at the time of any parital withdrawal
equal to the lesser of $25 or 2% of the amount withdrawn.
    
 
POLICY: The flexible premium variable life insurance policy we offer and
describe in this prospectus, which term includes the Policy described in this
prospectus, the Policy application, and any supplemental applications and any
endorsements.
 
POLICY ANNIVERSARY: The same date in each year as the Policy Date.
 
POLICY DATE: The date set forth on the Policy data page which we use to
determine Policy Years, Policy Months and Policy Anniversaries. The Policy Date
may, but will not always, coincide with the effective date of insurance coverage
under the Policy. (See "THE POLICY--Purchasing the Policy.")
 
POLICY DEBT: The sum of all outstanding Policy Loans and any due and unpaid
Policy Loan interest.
 
POLICY LOAN: An amount the Policyowner borrows from the Company using the Policy
as the sole security. Interest on Policy Loans is payable in advance (for the
remainder of the Policy Year) upon taking a Policy Loan and upon each Policy
Anniversary thereafter (for the following Policy Year) until the Policy Loan is
repaid.
 
POLICY MONTH: A one-month period beginning on a Monthly Deduction Day and ending
on the day immediately preceding the next Monthly Deduction Day.
 
POLICYOWNER, YOU, YOUR: The person who owns a Policy. The original Policyowner
is named in the application.
 
POLICY YEAR: A twelve-month period that starts on the Policy Date or on a Policy
Anniversary.
 
SPECIFIED AMOUNT: The minimum death benefit payable under a Policy so long as
the Policy remains in force. The Specified Amount as of the Policy Date is set
forth on the data page in each Policy.
 
SUBACCOUNT: A subdivision of the Variable Account which invests exclusively in
shares of a designated Investment Option of a Fund.
 
   
SURRENDER CHARGE: A charge we assess at the time of any surrender during the
first ten Policy Years and for ten years following an increase in Specified
Amount.
    
 
   
SURRENDER VALUE: The Accumulated Value minus the Surrender Charge.
    
 
   
TARGET PREMIUM: A premium amount specified by the Company. We use this amount to
calculate the premium expense charge during periods when we declare a premium
expense charge less than the 7% guaranteed premium expense charge. We may
declare a lower percentage of premium expense charge on premiums paid in excess
of the Target Premium during a Policy Year. We also use Target Premium to
calculate registered representatives' compensation.
    
 
UNIT VALUE: The value determined by dividing each Subaccount's Net Asset Value
by the number of units outstanding at the time of calculation.
 
VALUATION PERIOD: The period between the close of business (3:00 p.m. central
time) on a Business Day and the close of business on the next Business Day.
 
   
VARIABLE ACCOUNT: American Equity Life Variable Account, a separate investment
account the Company established to receive and invest the Net Premiums paid
under the Policies.
    
 
                                       4
<PAGE>
- --------------------------------------------------------------------------------
 
   
SUMMARY OF THE POLICY
    
- --------------------------------------------------------------------------------
 
    The following is a summary of the Policy's features. Please read the entire
    Prospectus and the Policy for more detailed information. Unless otherwise
    indicated, the description of the Policy contained in this Prospectus
    assumes that the Policy is in force and that there is no outstanding Policy
    Debt.
 
THE POLICY
 
    -   The Policy is a flexible premium variable life insurance policy
        providing for:
 
         -   death proceeds payable to the Beneficiary upon the Insured's death,
 
   
         -   the accumulation of Accumulated Value,
    
 
   
         -   withdrawal and surrender options, and
    
 
         -   loan privileges.
 
   
    -   We normally issue a Policy for a minimum Specified Amount of $50,000,
        but we may issue Policies for lower Specified Amounts.
    
 
    -   You have flexibility in determining the frequency and amount of
        premiums. (See "THE POLICY--Premiums.")
 
    -   We do not guarantee the amount and/or duration of the life insurance
        coverage.
 
   
    -   Accumulated Value may increase or decrease, depending upon the
        investment experience of the assets supporting the Policy. You bear the
        investment risk of any depreciation of, and reap the benefit of any
        appreciation in, the value of the underlying assets.
    
 
   
    -   If the Insured is alive and the Policy is in force on the Maturity Date,
        we will pay you the Accumulated Value as of the end of the Business Day
        coinciding with or immediately following the Maturity Date, reduced by
        any outstanding Policy Debt.
    
 
   
    -   CANCELLATION PRIVILEGE. You may examine and cancel the Policy by
        returning the Policy to us before midnight of the 20th day after you
        received the Policy. We will refund you the greater of:
    
 
   
         -   premiums paid, or
    
 
   
         -   the Accumulated Value on the Business Day we receive the Policy
             plus any charges we deducted. (See "THE POLICY--Examination of
             Policy (Cancellation Privilege).")
    
 
THE VARIABLE ACCOUNT
 
    -   The Variable Account has 15 Subaccounts, each of which invests
        exclusively in one of the following Investment Options offered by the
        Funds:
 
   
<TABLE>
        <S>                                                   <C>
        -  Value Growth Portfolio                             -  Personal Strategy Balanced Portfolio
 
        -  High Grade Bond Portfolio                          -  International Stock Portfolio
 
        -  High Yield Bond Portfolio                          -  Capital Appreciation Portfolio
 
        -  Money Market Portfolio                             -  Disciplined Stock Portfolio
 
        -  Blue Chip Portfolio                                -  International Equity Portfolio
 
        -  Equity Income Portfolio                            -  Small Cap Portfolio
 
        -  Mid-Cap Growth Portfolio                           -  Growth & Income Portfolio
 
        -  New America Growth Portfolio
</TABLE>
    
 
   
    -   You may instruct us to allocate Net Premiums and transfer Accumulated
        Values to any of the Subaccounts.
    
 
    -   We will allocate your initial premium to the Declared Interest Option.
 
                                       5
<PAGE>
    -   We will automatically allocate, without charge, your Accumulated Value
        in the Declared Interest Option according to your allocation
        instructions upon the earlier of:
 
   
         (1)  the date we receive a signed notice that you have received the
              Policy, or
    
 
         (2)  25 days after the Delivery Date.
 
   
    -   If we receive Net Premiums before (1) or (2) above, we will allocate
        those monies to the Declared Interest Option.
    
 
   
    -   We will allocate Net Premiums received after (1) or (2) above according
        to your allocation instructions.
    
 
THE DECLARED INTEREST OPTION
 
   
    -   You may allocate or transfer all or a portion of the Accumulated Value
        to the Declared Interest Option, which guarantees a specified minimum
        rate of return (at least 4% annually). (See "THE DECLARED INTEREST
        OPTION.")
    
 
PREMIUMS
 
    -   You choose when to pay and how much to pay.
 
   
    -   You must pay an initial premium that (when reduced by the premium
        expense charge) is enough to pay the first monthly deduction.
    
 
   
    -   We deduct a premium expense charge from each payment. (See "CHARGES and
        DEDUCTIONS--Premium Expense Charge.")
    
 
POLICY BENEFITS
 
   
ACCUMULATED VALUE BENEFITS (SEE "POLICY BENEFITS--ACCUMULATED VALUE BENEFITS.")
    
 
   
    -   Your Policy provides for a Accumulated Value. A Policy's Accumulated
        Value varies to reflect
    
 
   
         -   the amount and frequency of premium payments,
    
 
   
         -   the investment experience of the Subaccounts,
    
 
   
         -   interest earned on Accumulated Value in the Declared Interest
             Option,
    
 
   
         -   Policy Loans,
    
 
   
         -   partial withdrawals and
    
 
   
         -   charges we assess under the Policy.
    
 
   
    -   You may fully surrender your Policy and receive the Net Accumulated
        Value.
    
 
   
    -   You may obtain a partial withdrawal of your Net Accumulated Value
        (minimum $500) at any time before the Maturity Date.
    
 
   
    -   A partial withdrawal or surrender may have federal income tax
        consequences. (See "FEDERAL TAX MATTERS".)
    
 
TRANSFERS (SEE "POLICY BENEFITS--TRANSFERS.")
 
    -   You may transfer amounts (minimum $100) among the Subaccounts an
        unlimited number of times in a Policy Year.
 
    -   You may make one transfer per Policy Year between the Subaccounts and
        the Declared Interest Option.
 
   
    -   The first transfer in a Policy Year is free. We may deduct a $25 charge
        from the amount transferred on subsequent transfers in that Policy Year.
    
 
                                       6
<PAGE>
    -   We do not count certain transfers for purposes of the one free transfer
        limit. (See "THE POLICY--Special Transfer Privilege"; and "THE
        POLICY--Premiums--Allocation of Net Premiums.")
 
LOANS (SEE POLICY BENEFITS--"LOAN BENEFITS.")
 
   
    -   You may borrow up to 90% of the Policy's Accumulated Value, less any
        previously outstanding Policy Debt.
    
 
   
    -   We charge you a maximum annual interest rate of 5.5%.
    
 
   
    -   We secure your loan by segregating in the Declared Interest Option an
        amount equal to the Policy Loan. We credit this amount with an effective
        annual rate of interest equal to the greater of 4% or the current
        effecitve loan interest rate minus no more than 3%.
    
 
    -   Policy Loans may have federal income tax consequences. (See "FEDERAL TAX
        MATTERS.")
 
DEATH PROCEEDS (SEE "POLICY BENEFITS--DEATH PROCEEDS.")
 
    -   The Policy contains two death benefit options:
 
   
         -   Option A--the death benefit is the greater of the sum of the
             Specified Amount and the Policy's Accumulated Value, or the
             Accumulated Value multiplied by the specified amount factor for the
             Insured's Attained Age, as set forth in the Policy.
    
 
   
         -   Option B--the death benefit is the greater of the Specified Amount,
             or the Accumulated Value multiplied by the specified amount factor
             for the Insured's Attained Age, as set forth in the Policy.
    
 
    -   Under either death benefit option, so long as the Policy remains in
        force, the death benefit will not be less than the Specified Amount of
        the Policy on the date of death.
 
    -   To determine the death proceeds, we reduce the death benefit by any
        outstanding Policy Debt and increase the death benefit by any unearned
        loan interest and any premiums paid after the date of death. We may pay
        the proceeds in a lump sum or in accordance with a payment option.
 
    -   You may change the Specified Amount or the death benefit option.
 
CHARGES (SEE "CHARGES AND DEDUCTIONS")
 
PREMIUM EXPENSE CHARGE
 
   
    -   We deduct a Premium Expense Charge equal to 7% of each premium up to the
        Target Premium (or 2% for each premium over the Target Premium). The
        remaining amount is the Net Premium.
    
 
   
ACCUMULATED VALUE CHARGES
    
 
    -   Each month, we make a monthly deduction (that varies from month to
        month) equal to the sum of:
 
         -   a cost of insurance charge,
 
         -   the cost of any additional insurance benefits added by rider, and
 
   
         -   a $5 policy expense charge.
    
 
   
    -   During the first 12 Policy Months and during the 12 Policy Months
        immediately following an increase in Specified Amount, the monthly
        deduction will include a first year monthly administrative charge of
        $0.05 per $1,000 of Specified Amount.
    
 
   
    -   We apply a $5 first year monthly expense charge during the first 12
        Policy Months.
    
 
   
    -   Upon partial withdrawal of a Policy, we assess a charge equal to the
        lesser of $25 or 2.0% of the amount surrendered.
    
 
                                       7
<PAGE>
   
    -   Upon surrender of a Policy during the first ten Policy Years, as well as
        during the first ten Policy Years following an increase in Specified
        Amount, we assess a charge per $1,000 of Specified Amount which varies
        by age, sex, underwriting category and Policy Year (see "APPENDIX C--
        Maximum Surrender Charges").
    
 
    -   We may deduct a $25 charge from the amount transferred on the second and
        subsequent transfers in a Policy Year.
 
CHARGES AGAINST THE VARIABLE ACCOUNT
 
    -   We deduct a daily mortality and expense risk charge from the average
        daily net assets of each Subaccount. The charge equals an effective
        annual rate of .90%.
 
    -   We may assess a charge against the Variable Account for federal income
        taxes that may be attributable to the Variable Account.
 
    -   Because the Variable Account purchases shares of the Investment Options,
        the value of the average net assets of the Variable Account will reflect
        the investment advisory fee and other expenses incurred by each
        Investment Option. The following table indicates the Investment Options'
        fees and expenses for 1998.
 
   
<TABLE>
<CAPTION>
 
                                                                                                 OTHER            TOTAL
                                                                                                EXPENSES         EXPENSES
                                                                                             (AFTER WAIVER    (AFTER WAIVER
                                                                              ADVISORY             OR               OR
INVESTMENT OPTION                                                                FEE         REIMBURSEMENT)   REIMBURSEMENT)
<S>                                                                          <C>             <C>              <C>
EquiTrust Variable Insurance Series Fund
  Value Growth                                                                  0.45%             0.11%            0.56%
  High Grade Bond                                                               0.30%             0.20%            0.50%
  High Yield Bond                                                               0.45%             0.16%            0.61%
  Money Market                                                                  0.25%             0.27%            0.52%
  Blue Chip                                                                     0.20%             0.10%            0.30%
T. Rowe Price Equity Series, Inc.
  Equity Income                                                                 0.85%             0.00%            0.85%(1)
  Mid-Cap Growth                                                                0.85%             0.00%            0.85%(1)
  New America Growth                                                            0.85%             0.00%            0.85%(1)
  Personal Strategy Balanced                                                    0.90%             0.00%            0.90%(1)
T. Rowe Price International Series, Inc.
  International Stock                                                           1.05%             0.00%            1.05%(1)
Dreyfus Variable Investment Fund
  Capital Appreciation Portfolio                                                0.75%             0.06%            0.81%
  Disciplined Stock Portfolio                                                   0.75%             0.13%            0.88%
  Growth & Income Portfolio                                                     0.75%             0.03%            0.78%
  International Equity Portfolio                                                0.75%             0.24%            0.99%
  Small Cap Portfolio                                                           0.75%             0.02%            0.77%
</TABLE>
    
 
   
    (1)  Total annual investment option expenses are an all-inclusive fee and
         pay for investment management services and other operating costs.
    
 
                                       8
<PAGE>
TAX TREATMENT (SEE "FEDERAL TAX MATTERS")
 
    -   If we issue a Policy on the basis of a standard premium class, we
        believe that the Policy should qualify as a life insurance contract for
        federal income tax purposes.
 
    -   If we issue a Policy on a substandard basis, it is not clear whether or
        not the Policy would qualify as a life insurance contract for federal
        income tax purposes.
 
   
    -   If a Policy qualifies as a life insurance contract for federal income
        tax purposes, the Accumulated Value under a Policy should be subject to
        the same federal income tax treatment as accumulated value under a
        conventional fixed-benefit Policy--the Policyowner is not deemed to be
        in constructive receipt of Accumulated Values under a Policy until there
        is a distribution from the Policy.
    
 
   
    -   Death proceeds payable under a Policy should be completely excludable
        from the gross income of the Beneficiary. As a result, the Beneficiary
        generally will not be taxed on these proceeds.
    
 
- --------------------------------------------------------------------------------
 
   
AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY AND THE VARIABLE ACCOUNT
    
- --------------------------------------------------------------------------------
 
   
AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
    
 
   
    American Equity Investment Life Insurance Company was incorporated in the
    State of Iowa on December 19, 1980. We are a full service underwriter of
    annuity and insurance products through a network of over 13,000 independent
    agents in the states of Alabama, Alaska, Arizona, Arkansas, California,
    Colorado, Delaware, Florida, Georgia, Hawaii, Idaho, Illinois, Indiana,
    Iowa, Kansas, Kentucky, Louisiana, Maryland, Michigan, Minnesota,
    Mississippi, Missouri, Montana, Nebraska, Nevada, New Mexico, North Dakota,
    Ohio, Oregon, Pennsylvania, South Carolina, South Dakota, Tennessee, Texas,
    Utah, Washington, West Virginia, Wisconsin, Wyoming and the District of
    Columbia. Our principal offices are at 5000 Westown Parkway, Suite 440, West
    Des Moines, Iowa 50266.
    
- --------------------------------------------------------------------------------
 
THE VARIABLE ACCOUNT
 
   
    We established the Variable Account as a separate account on January 12,
    1998. The Variable Account receives and invests the Net Premiums under the
    Policy, and may receive and invest net premiums for any other variable life
    insurance policies we issue.
    
 
    The Variable Account's assets are our property, and they are available to
    cover our general liabilities only to the extent that the Variable Account's
    assets exceed its liabilities arising under the Policies and any other
    policies it supports. The portion of the Variable Account's assets
    attributable to the Policies generally are not chargeable with liabilities
    arising out of any other business that we may conduct. We may transfer to
    the General Account any Variable Account assets which are in excess of such
    reserves and other Policy liabilities.
 
    The Variable Account currently has 15 Subaccounts but may, in the future,
    include additional subaccounts. Each Subaccount invests exclusively in
    shares of a single corresponding Investment Option. Income and realized and
    unrealized gains or losses from the assets of each Subaccount are credited
    to or charged against, that Subaccount without regard to income, gains or
    losses from any other Subaccount.
 
    We registered the Variable Account as a unit investment trust under the
    Investment Company Act of 1940. The Variable Account meets the definition of
    a separate account under the federal securities laws. Registration with the
    Securities and Exchange Commission does not mean that the Commission
    supervises the management or investment practices or policies of the
    Variable Account or the Company. The Variable Account is also subject to the
    laws of the State of Iowa which regulate the operations of insurance
    companies domiciled in Iowa.
 
                                       9
<PAGE>
- --------------------------------------------------------------------------------
 
INVESTMENT OPTIONS
 
    The Variable Account invests in shares of the Investment Options described
    below. Each of these Investment Options was formed as an investment vehicle
    for insurance company separate accounts. Each Investment Option has its own
    investment objectives and separately determines the income and losses for
    that Investment Option. While you may be invested in all Subaccounts, we
    only permit you to "actively participate" in a maximum of 10 Investment
    Options at any one time.
 
    The investment objectives and policies of certain Investment Options are
    similar to the investment objectives and policies of other portfolios that
    the same investment adviser, investment sub-adviser or manager may manage.
    The investment results of the Investment Options, however, may be higher or
    lower than the results of such other portfolios. There can be no assurance,
    and no representation is made, that the investment results of any of the
    Investment Options will be comparable to the investment results of any other
    portfolio, even if the other portfolio has the same investment adviser,
    investment sub-adviser or manager.
 
    The paragraphs below summarize each Investment Option's investment
    objectives and policies. There is no assurance that any Investment Option
    will achieve its stated objectives. Please refer to the prospectus for each
    Investment Option for more detailed information, including a description of
    risks, for each Investment Option. The Investment Option prospectuses must
    accompany or precede this Prospectus and you should read them carefully and
    retain them for future reference.
 
   
EQUITRUST VARIABLE INSURANCE SERIES FUND. Equitrust Investment Management
Services, Inc. is this Fund's investment adviser. The Fund is comprised of six
portfolios, the following five of which are available under the Policy.
    
 
   
<TABLE>
<CAPTION>
PORTFOLIO                      INVESTMENT OBJECTIVE
<S>                            <C>
Value Growth Portfolio         -  This Portfolio seeks long-term capital appreciation.
                                  Portfolio pursues its objective by investing primarily in
                                  equity securities of companies that the investment adviser
                                  believes have a potential to earn a high return on equity,
                                  and/or in equity securities that the investment adviser
                                  believes are undervalued by the market place. Such equity
                                  securities may include common stock, preferred stock and
                                  securities convertible or exchangeable into common stock.
High Grade Bond Portfolio      -  This Portfolio seeks as high a level of current income as is
                                  consistent with a high grade portfolio of debt securities.
                                  Portfolio pursues this objective by investing primarily in
                                  debt securities rated AAA, AA or A by Standard & Poor's,
                                  and/or Aaa, Aa or A by Moody's Investors Service, Inc., and
                                  in securities issued or guaranteed by the United States
                                  government or its agencies or instrumentalities.
High Yield Bond Portfolio      -  This Portfolio seeks, as a primary objective, as high a
                                  level of current income as is consistent with investment in
                                  a portfolio of fixed-income securities rated in the lower
                                  categories of established rating services (commonly known as
                                  "junk bonds"). As a secondary objective, the Portfolio seeks
                                  capital appreciation when consistent with its primary
                                  objective. The Portfolio pursues these objectives by
                                  investing primarily in fixed-income securities rated Baa or
                                  lower by Moody's Investors Service, Inc., and/or BBB or
                                  lower by Standard & Poor's, or in unrated securities of
                                  comparable quality. An investment in this Portfolio may
                                  entail greater than ordinary financial risk. (See the Fund
                                  Prospectus "HIGHER RISK SECURITIES AND INVESTMENT
                                  STRATEGIES--Lower Rated Debt Securities.")
</TABLE>
    
 
                                       10
<PAGE>
   
<TABLE>
<CAPTION>
PORTFOLIO                      INVESTMENT OBJECTIVE
<S>                            <C>
Money Market Portfolio         -  This Portfolio seeks maximum current income consistent with
                                  liquidity and stability of principal. Portfolio pursues this
                                  objective by investing in high quality short-term money
                                  market instruments. The United States Government and its
                                  agencies do not insure or guarantee an investment in the
                                  Money Market Portfolio. There is no assurance that the
                                  Portfolio will be able to maintain a stable net asset value
                                  of $1.00 per share.
Blue Chip Portfolio            -  This Portfolio seeks growth of capital and income. Portfolio
                                  pursues this objective by investing primarily in common
                                  stocks of well-capitalized, established companies. Because
                                  this Portfolio may be invested heavily in particular stocks
                                  or industries, an investment in this Portfolio may entail
                                  relatively greater risk of loss.
</TABLE>
    
 
   
T. ROWE PRICE EQUITY SERIES, INC. T. Rowe Price Associates, Inc. is the
investment adviser to the Fund.
    
 
   
<TABLE>
<CAPTION>
PORTFOLIO                      INVESTMENT OBJECTIVE
<S>                            <C>
Equity Income Portfolio        -  This Portfolio seeks to provide substantial dividend income
                                  and long-term capital appreciation by investing primarily in
                                  established companies considered by the adviser to have
                                  favorable prospects for both increasing dividends and
                                  capital appreciation.
Mid-Cap Growth Portfolio       -  This Portfolio seeks long-term capital appreciation by
                                  investing primarily in common stocks of medium-sized
                                  (mid-cap) growth companies which offer the potential for
                                  above-average earnings growth.
New America Growth Portfolio   -  This Portfolio seeks long-term capital growth by investing
                                  primarily in common stocks of U.S. growth companies
                                  operating in service industries.
Personal Strategy Balanced     -  This Portfolio seeks the highest total return over time
Portfolio                         consistent with an emphasis on both capital appreciation and
                                  income.
</TABLE>
    
 
T. ROWE PRICE INTERNATIONAL SERIES, INC. Rowe Price-Fleming International, Inc.
is the investment adviser to the Fund.
 
   
<TABLE>
<CAPTION>
PORTFOLIO                      INVESTMENT OBJECTIVE
<S>                            <C>
International Stock Portfolio  -  This Portfolio seeks to provide capital appreciation through
                                  investments primarily in established companies based outside
                                  the United States.
</TABLE>
    
 
   
DREYFUS VARIABLE INVESTMENT FUND. The Dreyfus Corporation serves as the
investment adviser to the Fund. Fayez Sarofim and Co. serves as the
sub-investment adviser to the Dreyfus Variable Investment Fund: Capital
Appreciation Portfolio. The following Fund portfolios are available under the
Contract.
    
 
   
<TABLE>
<CAPTION>
PORTFOLIO                      INVESTMENT OBJECTIVE
<S>                            <C>
Dreyfus Variable Investment    -  This Portfolio primarily seeks long-term capital growth,
Fund: Capital Appreciation        consistent with the preservation of capital; current income
Portfolio                         is a secondary investment objective. This Portfolio invests
                                  primarily in the common stocks of domestic and foreign
                                  issuers.
</TABLE>
    
 
                                       11
<PAGE>
   
<TABLE>
<CAPTION>
PORTFOLIO                      INVESTMENT OBJECTIVE
<S>                            <C>
Dreyfus Variable Investment    -  This Portfolio seeks to provide investment results that are
Fund: Disciplined Stock           greater than the total return performance of publicly-traded
Portfolio                         common stocks in the aggregate, as represented by the
                                  Standard & Poor's 500 Composite Stock Price Index. The
                                  Portfolio will use quantitative statistical modeling
                                  techniques to construct a portfolio in an attempt to achieve
                                  its investment objective, without assuming undue risk
                                  relative to the broad stock market.
Dreyfus Variable Investment    -  This Portfolio seeks to provide long-term capital growth,
Fund: Growth and Income           current income and growth of income, consistent with
Portfolio                         reasonable investment risk by investing primarily in equity
                                  securities, debt securities and money market instruments of
                                  domestic and foreign issuers.
Dreyfus Variable Investment    -  This Portfolio seeks to maximize capital growth through
Fund: International Equity        investments in equity securities of foreign issuers located
Portfolio                         throughout the world.
Dreyfus Variable Investment    -  This Portfolio seeks maximum capital appreciation by
Fund: Small Cap Portfolio         investing primarily in common stocks of domestic and foreign
                                  issuers. The Portfolio will be particularly alert to
                                  companies considered by the adviser to be emerging
                                  smaller-sized companies which are believed to be
                                  characterized by new or innovative products, services or
                                  processes which should enhance prospects for growth in
                                  future earnings.
</TABLE>
    
 
    The Funds currently sell shares: (1) to the Variable Account as well as to
    separate accounts of insurance companies that may or may not be affiliated
    with the Company or each other; and (2) to separate accounts to serve as the
    underlying investment for both variable life insurance policies and variable
    annuity contracts. We currently do not foresee any disadvantage to
    Policyowners arising from the sale of shares to support variable life
    insurance policies and variable annuity contracts, or from shares being sold
    to separate accounts of insurance companies that may or may not be
    affiliated with the Company. However, we will monitor events in order to
    identify any material irreconcilable conflicts that might possibly arise. In
    that event, we would determine what action, if any, should be taken in
    response to those events or conflicts. In addition, if we believe that a
    Fund's response to any of those events or conflicts insufficiently protects
    Policyowners, we will take appropriate action on our own, including
    withdrawing the Variable Account's investment in that Fund. (See the Fund
    prospectuses for more detail.)
 
    We may receive compensation from an affiliate(s) of one or more of the Funds
    based upon an annual percentage of the average assets we hold in the
    Investment Options. These amounts are intended to compensate us for
    administrative and other services we provide to the Funds and/or
    affiliate(s).
 
    Each Fund is registered with the Securities and Exchange Commission as an
    open-end, diversified management investment company. Such registration does
    not involve supervision of the management or investment practices or
    policies of the Fund by the Securities and Exchange Commission.
- --------------------------------------------------------------------------------
 
ADDITION, DELETION OR SUBSTITUTION OF INVESTMENTS
 
    We reserve the right, subject to compliance with applicable law, to make
    additions to, deletions from or substitutions for the shares of the
    Investment Options that the Variable Account holds or that the Variable
    Account may purchase. If the shares of an Investment Option are no longer
    available for investment or if, in our judgment, further investment in any
    Investment Option should become inappropriate in view of the purposes of the
    Variable Account, we reserve the right to dispose of the shares of any
    Investment Option and to substitute shares of another Investment Option. We
    will not
 
                                       12
<PAGE>
   
    substitute any shares attributable to a Policyowner's Accumulated Value in
    the Variable Account without notice to and prior approval of the Securities
    and Exchange Commission, to the extent required by the Investment Company
    Act of 1940 or other applicable law. In the event of any such substitution
    or change, we may, by appropriate endorsement, make such changes in these
    and other policies as may be necessary or appropriate to reflect such
    substitution or change. Nothing contained in this Prospectus shall prevent
    the Variable Account from purchasing other securities for other series or
    classes of policies, or from permitting a conversion between series or
    classes of policies on the basis of requests made by Policyowners.
    
 
    We also reserve the right to establish additional subaccounts of the
    Variable Account, each of which would invest in shares of a new Investment
    Option, with a specified investment objective. We may establish new
    subaccounts when, in our sole discretion, marketing, tax or investment
    conditions warrant, and we may make any new subaccounts available to
    existing Policyowners on a basis we determine. Subject to obtaining any
    approvals or consents required by applicable law, we may transfer the assets
    of one or more Subaccounts to any other Subaccount(s), or one or more
    Subaccounts may be eliminated or combined with any other Subaccount(s) if,
    in our sole discretion, marketing, tax or investment conditions warrant.
 
    If we deem it to be in the best interests of persons having voting rights
    under the Policies, we may
 
         -  operate the Variable Account as a management company under the
            Investment Company Act of 1940,
 
         -  deregister the Variable Account under that Act in the event such
            registration is no longer required, or,
 
         -  subject to obtaining any approvals or consents required by
            applicable law, combine the Variable Account with other Company
            separate accounts.
 
    To the extent permitted by applicable law, we may also transfer the Variable
    Account's assets associated with the Policies to another separate account.
    In addition, we may, when permitted by law, restrict or eliminate any voting
    rights of Policyowners or other persons who have voting rights as to the
    Variable Account. (See "ADDITIONAL INFORMATION--Voting Rights.")
 
- --------------------------------------------------------------------------------
 
THE POLICY
- --------------------------------------------------------------------------------
 
PURCHASING THE POLICY
 
   
    In order to issue a Policy, we must receive a completed application,
    including payment of the initial premium, at our Administrative Office. We
    ordinarily will issue a Policy only for Insureds who are 0 to 80 years of
    age at their last birthday and who supply satisfactory evidence of
    insurability to the Company. Acceptance is subject to our underwriting rules
    and we may, in our sole discretion, reject any application or premium for
    any lawful reason. The minimum Specified Amount for which we will issue a
    Policy is normally $50,000, although we may, in our discretion, issue
    Policies with Specified Amounts of less than $50,000.
    
 
   
    The effective date of insurance coverage under the Policy will be the later
    of:
    
 
   
         -  the Policy Date,
    
 
   
         -  the date the Insured signs the last of any amendments to the initial
            application required by our underwriting rules, or
    
 
   
         -  the date when we receive the full initial premium at the
            Administrative Office.
    
 
   
    The Policy Date will be the later of:
    
 
   
         (1)  the date of the initial application, or
    
 
                                       13
<PAGE>
   
         (2)  the date we receive any additional information at the
              Administrative Office if our underwriting rules require additional
              medical or other information.
    
 
   
    The Policy Date may also be any other date mutually agreed to by you and the
    Company. If the later of (1) or (2) above is the 29th, 30th or 31st of any
    month, the Policy Date will be the 28th of such month. We use the Policy
    Date to determine Policy Years, Policy Months and Policy Anniversaries. The
    Policy Date may, but will not always, coincide with the effective date of
    insurance coverage under the Policy.
    
- --------------------------------------------------------------------------------
 
PREMIUMS
 
    Subject to certain limitations, a Policyowner has flexibility in determining
    the frequency and amount of premiums.
 
   
    PREMIUM FLEXIBILITY. We do not require you to pay premiums in accordance
    with a rigid and inflexible premium schedule. We may require you to pay an
    initial premium that, when reduced by the premium expense charge, will be
    sufficient to pay the monthly deduction for the first Policy Month.
    Thereafter, subject to the minimum and maximum premium limitations described
    below, you may also make unscheduled premium payments at any time prior to
    the Maturity Date.
    
 
    PLANNED PERIODIC PREMIUMS. Each Policyowner will determine a planned
    periodic premium schedule that provides for the payment of a level premium
    over a specified period of time on a quarterly, semi-annual or annual basis.
    We may, at our discretion, permit you to make planned periodic premium
    payments on a monthly basis. We ordinarily will send periodic reminder
    notices to the Policyowner for each planned periodic premium. Depending on
    the duration of the planned periodic premium schedule, the timing of planned
    payments could affect the tax status of the Policy. (See "FEDERAL TAX
    MATTERS.")
 
   
    You are not required to pay premiums in accordance with the planned periodic
    premium schedule. Furthermore, you have considerable flexibility to alter
    the amount, frequency and the time period over which you pay planned
    periodic premiums; however, we must consent to any periodic payment less
    than $100. Changes in the planned premium schedule may have federal income
    tax consequences. (See "FEDERAL TAX MATTERS.")
    
 
   
    Paying a planned periodic premium will not guarantee that the Policy remains
    in force. Instead, the duration of the Policy depends upon the Policy's
    Accumulated Value. Thus, even if you do pay planned periodic premiums, the
    Policy will nevertheless lapse if, during the first three Policy Years, Net
    Accumulated Value or, after three Policy Years, Net Surrender Value, is
    insufficient on a Monthly Deduction Day to cover the monthly deduction (see
    "CHARGES AND DEDUCTIONS-- Monthly Deduction") and a Grace Period expires
    without a sufficient payment (see "THE POLICY--Policy Lapse and
    Reinstatement--LAPSE").
    
 
    UNSCHEDULED PREMIUMS. Each unscheduled premium payment must be at least
    $100; however, we may, in our discretion, waive this minimum requirement. We
    reserve the right to limit the number and amount of unscheduled premium
    payments. An unscheduled premium payment may have federal income tax
    consequences. (See "FEDERAL TAX MATTERS.")
 
    PREMIUM LIMITATIONS. In no event may the total of all premiums paid, both
    planned periodic and unscheduled, exceed the applicable maximum premium
    limitation imposed by federal tax laws. Because the maximum premium
    limitation is in part dependent upon the Specified Amount for each Policy,
    changes in the Specified Amount may affect this limitation. If at any time
    you pay a premium that would result in total premiums exceeding the
    applicable maximum premium limitation, we will accept only that portion of
    the premium which will make total premiums equal the maximum. We will return
    any part of the premium in excess of that amount and we will not accept
    further premiums until allowed by the applicable maximum premium limitation.
 
                                       14
<PAGE>
    PAYMENT OF PREMIUMS. We will treat any payments you make first as payment of
    any outstanding Policy Debt unless you indicate that the payment should be
    treated otherwise. Where you make no indication, we will treat any portion
    of a payment that exceeds the amount of any outstanding Policy Debt as a
    premium payment.
 
    NET PREMIUMS. The Net Premium is the amount available for investment. The
    Net Premium equals the premium paid less the premium expense charge. (See
    "CHARGES AND DEDUCTIONS-- Premium Expense Charge.")
 
    ALLOCATING NET PREMIUMS. In the application for a Policy, you can allocate
    Net Premiums or portions thereof to the Subaccounts, to the Declared
    Interest Option, or both. We will allocate Net Premiums to the Declared
    Interest Option if we receive them either
 
             (1)  before the date we obtain a signed notice from you that you
                  have received the Policy, or
 
             (2)  before the end of 25 days after the Delivery Date (the date we
                  issue and mail the Policy to you).
 
   
    Upon the earlier of (1) or (2) above, we will automatically allocate the
    Accumulated Value in the Declared Interest Option, without charge, among the
    Subaccounts and Declared Interest Option in accordance with your allocation
    instructions.
    
 
    We allocate Net Premiums received on or after (1) or (2) above in accordance
    with your instructions, to the Variable Account, the Declared Interest
    Option, or both. You do not waive your cancellation privilege by sending us
    the signed notice of receipt of the Policy (see "THE POLICY--Examination of
    Policy (Cancellation Privilege)").
 
    The following additional rules apply to Net Premium allocations:
 
        -   You must allocate at least 10% of each premium to any subaccount of
            the Variable Account or to the Declared Interest Option.
 
        -   Your allocation percentages must be in whole numbers (we do not
            permit fractional percentages).
 
   
        -   You may change the allocation percentages for future Net Premiums
            without charge, at any time while the Policy is in force, by
            providing us with a written notice signed by you on a form we
            accept. The change will take effect on the date we receive the
            written notice at the Administrative Office and will have no effect
            on prior accumulated values.
    
- --------------------------------------------------------------------------------
 
EXAMINATION OF POLICY (CANCELLATION PRIVILEGE)
 
   
    You may cancel the Policy by delivering or mailing written notice or sending
    a telegram to us at the Administrative Office, and returning the Policy to
    us at the Administrative Office before midnight of the 20th day you receive
    the Policy. Notice given by mail and return of the Policy by mail are
    effective on being postmarked, properly addressed and postage prepaid.
    
 
   
    With respect to all Policies, we will refund, within seven days after
    receipt of satisfactory notice of cancellation and the returned Policy at
    our Administrative Office, an amount equal to the greater of:
    
 
   
        -   premiums paid, or
    
 
   
        -   the Accumulated Value on the Business Day on or next following the
            date we receive the Policy at the Administrative Office, plus
    
 
   
        -   any premium expense charges we deducted, plus
    
 
        -   monthly deductions made on the Policy Date and any Monthly Deduction
            Day, and
 
   
        -   amounts approximating the daily mortality and expense risk charges
            against the Variable Account.
    
 
                                       15
<PAGE>
- --------------------------------------------------------------------------------
 
POLICY LAPSE AND REINSTATEMENT
 
   
    LAPSE. Your Policy may lapse (terminate without value) during the first
    three Policy Years if the Net Accumulated Value, or after three Policy Years
    if Net Surrender Value, is insufficient on a Monthly Deduction Day to cover
    the monthly deduction (see "CHARGES AND DEDUCTIONS--Monthly Deduction") AND
    a Grace Period expires without a sufficient payment. Insurance coverage will
    continue during the Grace Period, but we will deem the Policy to have no
    Accumulated Value for purposes of Policy Loans and surrenders during such
    Grace Period. The death proceeds payable during the Grace Period will equal
    the amount of the death proceeds payable immediately prior to the
    commencement of the Grace Period, reduced by any due and unpaid monthly
    deductions.
    
 
   
    A Grace Period of 61 days will commence on the date we send you a notice of
    any insufficiency, at which time the Accumulated Value in each Subaccount
    will be automatically transferred without charge to the Declared Interest
    Option.
    
 
   
    To avoid lapse and termination of the Policy without value, we must receive
    from you during the Grace Period a premium payment that, when reduced by the
    premium expense charge (see "CHARGES AND DEDUCTIONS--Premium Expense
    Charge"), will be at least equal to three times the monthly deduction due on
    the Monthly Deduction Day immediately preceding the Grace Period (see
    "CHARGES AND DEDUCTIONS--Monthly Deduction"). If your Policy enters a Grace
    Period, the amount transferred to the Declared Interest Option will remain
    there unless and until you provide us with allocation instructions.
    
 
    REINSTATEMENT. Prior to the Maturity Date, you may reinstate a lapsed Policy
    at any time within five years of the Monthly Deduction Day immediately
    preceding the Grace Period which expired without payment of the required
    premium. You must submit the following items to us:
 
        -   A written application for reinstatement signed by the Policyowner
            and the Insured;
 
        -   Evidence of insurability we deem satisfactory;
 
        -   A premium that, after the deduction of the premium expense charge,
            is at least sufficient to keep the Policy in force for three months;
            and
 
        -   An amount equal to the monthly cost of insurance for the two Policy
            Months prior to lapse.
 
   
    State law may limit the premium to be paid on reinstatement to an amount
    less than that described. To the extent that we did not deduct the first
    year monthly administrative charge for a total of twelve Policy Months prior
    to lapse, we will continue to deduct such charge following reinstatement of
    the Policy until we have assessed such charge, both before and after the
    lapse, for a total of 12 Policy Months. (See "CHARGES AND
    DEDUCTIONS--Monthly Deduction.") We will not reinstate a Policy surrendered
    for its Net Surrender Value. The lapse of a Policy with loans outstanding
    may have adverse tax consequences (see "FEDERAL TAX MATTERS--Policy
    Proceeds.")
    
 
    The effective date of the reinstated Policy will be the Monthly Deduction
    Day coinciding with or next following the date we approve the application
    for reinstatement. Upon reinstatement of your Policy, the amount tranferred
    to the Declared Interest Option during the Grace Period will remain there
    unless and until you provide us with allocation instructions.
- --------------------------------------------------------------------------------
 
SPECIAL TRANSFER PRIVILEGE
 
   
    A Policyowner may, at any time prior to the Maturity Date while the Policy
    is in force, operate the Policy as a flexible premium fixed-benefit life
    insurance policy by requesting that we transfer all of the Accumulated Value
    in the Variable Account to the Declared Interest Option. You may exercise
    this special transfer privilege once each Policy Year. Once you exercise the
    special transfer privilege, we automatically will credit all future premium
    payments to the Declared Interest Option, until you request a change in
    allocation to convert the Policy back to a flexible premium variable life
    insurance policy. The Company will not impose any charge for transfers
    resulting from the exercise of the special transfer privilege.
    
 
                                       16
<PAGE>
- --------------------------------------------------------------------------------
 
POLICY BENEFITS
- --------------------------------------------------------------------------------
 
   
    While a Policy is in force, it provides for certain benefits prior to the
    Maturity Date. Subject to certain limitations, the Policyowner may at any
    time obtain all or a portion of the Net Accumulated Value by surrendering or
    taking a partial withdrawal from the Policy. (See "POLICY BENEFITS--
    Accumulated Value Benefits--SURRENDER PRIVILEGES.") In addition, the
    Policyowner has certain policy loan privileges under the Policies. (See
    "POLICY BENEFITS--Loan Benefits--POLICY LOANS.") The Policy also provides
    for the payment of death proceeds upon the death of the Insured under one of
    two death benefit options selected by the Policyowner (see "POLICY
    BENEFITS--Death Proceeds--DEATH BENEFIT OPTIONS"), and benefits upon the
    maturity of a Policy (see "POLICY BENEFITS--Benefits at Maturity").
    
- --------------------------------------------------------------------------------
 
   
ACCUMULATED VALUE BENEFITS
    
 
   
    SURRENDER AND WITHDRAWAL PRIVILEGES. At any time prior to the Maturity Date
    while the Policy is in force, you may surrender the Policy or make a partial
    withdrawal by sending a written request to the Company at our Administrative
    Office. A Surrender Charge will apply to any surrender during the first ten
    Policy Years, as well as during the first ten Policy Years following an
    increase in Specified Amount. A Partial Withdrawal Fee equal to the lesser
    of $25 or 2% of the amount withdrawn will be payable upon each partial
    withdrawal. (See "CHARGES AND DEDUCTIONS--Surrender Charge, and --Partial
    Withdrawal Fee"). We ordinarily mail surrender proceeds to the Policyowner
    within seven days after we receive a signed request for a surrender at our
    Administrative Office, although we may postpone payments under certain
    circumstances. (See "GENERAL PROVISIONS-- Postponement of Payments.")
    
 
   
    SURRENDERS. The amount payable upon surrender of the Policy is the Net
    Accumulated Value at the end of the Valuation Period when we receive the
    request. We may pay this amount in a lump sum or under one of the payment
    options specified in the Policy, as requested by the Policyowner. (See
    "POLICY BENEFITS--Payment Options"). If you surrender the entire Policy, all
    insurance in force will terminate. See "FEDERAL TAX MATTERS" for a
    discussion of the tax consequences associated with complete surrenders.
    
 
   
    PARTIAL WITHDRAWALS. A Policyowner may obtain a portion of the Policy's Net
    Accumulated Value upon partial withdrawal of the Policy.
    
 
        -   A partial surrender must be at least $500.
 
   
        -   A partial surrender cannot exceed the lesser of (1) the Net
            Accumulated Value less $500 or (2) 90% of the Net Accumulated Value.
    
 
   
    We deduct the Partial Withdrawal Fee from the remaining Accumulated Value.
    The Policyowner may request that we pay the proceeds of a partial surrender
    in a lump sum or under one of the payment options specified in the Policy.
    (See "POLICY BENEFITS--Payment Options").
    
 
   
    We will allocate a partial withdrawal (together with the Partial Withdrawal
    Fee) among the Subaccounts and the Declared Interest Option in accordance
    with the Policyowner's written instructions. If we do not receive any such
    instructions with the request for partial withdrawal, we will allocate the
    partial withdrawal among the Subaccounts and the Declared Interest Option in
    the same proportion that the Accumulated Value in each of the Subaccounts
    and the Accumulated Value in the Declared Interest Option, reduced by any
    outstanding Policy Debt, bears to the total Accumulated Value on the date we
    receive the request at the Administrative Office.
    
 
   
    Partial withdrawals will affect both the Policy's Accumulated Value and the
    death proceeds payable under the Policy. (See "POLICY BENEFITS--Death
    Proceeds.")
    
 
   
        -   The Policy's Accumulated Value will be reduced by the amount of the
            partial surrender.
    
 
                                       17
<PAGE>
   
        -   If the death benefit payable under either death benefit option both
            before and after the partial surrender is equal to the Accumulated
            Value multiplied by the specified amount factor set forth in the
            Policy, a partial surrender will result in a reduction in death
            proceeds equal to the amount of the partial surrender, multiplied by
            the specified amount factor then in effect.
    
 
        -   If the death benefit is not so affected by the specified amount
            factor, the reduction in death proceeds will be equal to the partial
            surrender.
 
   
    If Option B is in effect at the time of surrender, partial surrenders will
    reduce the Policy's Specified Amount by the amount of Accumulated Value
    surrendered. If Option A is in effect at the time of the surrender, there
    will be no effect on Specified Amount. (See "POLICY BENEFITS--Death
    Proceeds--DEATH BENEFIT OPTIONS.") The Specified Amount remaining in force
    after a partial surrender may not be less than the minimum Specified Amount
    for the Policy in effect on the date of the partial surrender, as published
    by the Company. As a result, the Company will not process any partial
    surrender that would reduce the Specified Amount below this minimum.
    
 
    If increases in the Specified Amount previously have occurred, a partial
    surrender will first reduce the Specified Amount of the most recent
    increase, then the next most recent increases successively, then the
    coverage under the original application. Thus, a partial surrender may
    either increase or decrease the amount of the cost of insurance charge,
    depending upon the particular circumstances. (See "CHARGES AND
    DEDUCTIONS--Monthly Deduction--COST OF INSURANCE.") For a discussion of the
    tax consequences associated with partial surrenders, see "FEDERAL TAX
    MATTERS."
 
   
    NET ACCUMULATED VALUE. Net Accumulated Value equals the Policy's Accumulated
    Value reduced by any outstanding Policy Debt and increased by any unearned
    loan interest.
    
 
   
    CALCULATING ACCUMULATED VALUE. The Policy provides for the accumulation of
    Accumulated Value. The Accumulated Value of the Policy is equal to the sum
    of the Accumulated Values in each Subaccount, plus the Accumulated Value in
    the Declared Interest Option, including amounts transferred to the Declared
    Interest Option to secure outstanding Policy Debt. We determine Accumulated
    Value on each Business Day, and there is no guaranteed minimum Accumulated
    Value.
    
 
   
        -   Accumulated Value will reflect a number of factors, including
    
 
             -   Net Premiums paid,
 
   
             -   partial withdrawals,
    
 
             -   Policy Loans,
 
             -   charges assessed in connection with the Policy,
 
   
             -   interest earned on the Accumulated Value in the Declared
                 Interest Option, and
    
 
   
             -   investment performance of the Subaccounts to which the
                 Accumulated Value is allocated.
    
 
   
    As of the Policy Date, the Accumulated Value equals the initial Net Premium
    less the monthly deduction made on the Policy Date.
    
 
   
    On the Business Day coinciding with or immediately following the date we
    receive notice that the Policyowner has received the Policy, but no later
    than 25 days after the Delivery Date, we will automatically transfer the
    Accumulated Value (all of which is in the Declared Interest Option) among
    the Subaccounts and the Declared Interest Option in accordance with your
    percentage allocation instructions. At the end of each Valuation Period
    thereafter, the Accumulated Value in a Subaccount will equal:
    
 
   
        -   The total Subaccount units represented by the Accumulated Value at
            the end of the preceding Valuation Period, multiplied by the
            Subaccount's unit value for the current Valuation Period; PLUS
    
 
                                       18
<PAGE>
        -   Any Net Premiums received during the current Valuation Period which
            are allocated to the Subaccount; PLUS
 
   
        -   All Accumulated Values transferred to the Subaccount from the
            Declared Interest Option or from another Subaccount during the
            current Valuation Period; MINUS
    
 
   
        -   All Accumulated Values transferred from the Subaccount to another
            Subaccount or to the Declared Interest Option during the current
            Valuation Period, including amounts transferred to the Declared
            Interest Option to secure Policy Debt; MINUS
    
 
        -   All partial surrenders (and any portion of the Surrender Charge)
            from the Subaccount during the current Valuation Period; MINUS
 
        -   The portion of any monthly deduction charged to the Subaccount
            during the current Valuation Period to cover the Policy Month
            following the Monthly Deduction Day.
 
   
    The Policy's total Accumulated Value in the Variable Account equals the sum
    of the Policy's Accumulated Value in each Subaccount.
    
 
   
    UNIT VALUE. Each Subaccount has a Unit Value. When you allocate Net Premiums
    or transfer other amounts into a Subaccount, we purchase a number of units
    based on the Unit Value of the Subaccount as of the end of the Valuation
    Period during which the allocation or transfer is made. Likewise, when
    amounts are transferred out of a Subaccount, units are redeemed on the same
    basis. On any day, a Policy's Accumulated Value in a Subaccount is equal to
    the number of units held in such Subaccount, multiplied by the Unit Value of
    such Subaccount on that date.
    
 
    For each Subaccount, we initially set the Unit Value set at $10 when the
    Subaccount first purchased shares of the designated Investment Option. We
    calculate the Unit Value for each subsequent valuation period by dividing
    (a) by (b) where:
 
        (a)  is (1) the Net Asset Value of the net assets of the Subaccount at
             the end of the preceding Valuation Period, plus
 
             (2)  the investment income and capital gains, realized or
                  unrealized, credited to the net assets of that Subaccount
                  during the Valuation Period for which the Unit Value is being
                  determined, minus
 
             (3)  the capital losses, realized or unrealized, charged against
                  those assets during the Valuation Period, minus
 
             (4)  any amount charged against the Subaccount for taxes, or any
                  amount we set aside during the Valuation Period as a provision
                  for taxes attributable to the operation or maintenance of that
                  Subaccount, minus
 
             (5)  a charge no greater than 0.0024548% of the average daily net
                  assets of the Subaccount for each day in the Valuation Period.
                  This corresponds to an effective annual rate of .90% of the
                  average daily net assets of the Subaccount for mortality and
                  expense risks incurred in connection with the Policies.
 
        (b)  is the number of units outstanding at the end of the preceding
             Valuation Period.
 
    The Unit Value for a Valuation Period applies for each day in the period. We
    value the assets in the Variable Account at their fair market value in
    accordance with accepted accounting practices and applicable laws and
    regulations.
- --------------------------------------------------------------------------------
 
TRANSFERS
 
    The following features apply to transfers under the Policy:
 
        -   You may transfer amounts among the Subaccounts an unlimited number
            of times in a Policy Year; however, you may only make one transfer
            per Policy Year between the Declared Interest Option and the
            Variable Account.
 
                                       19
<PAGE>
   
        -   You may make transfers by written request to the Administrative
            Office or, if you elected the "Telephone Transfer Authorization" on
            the supplemental application, by calling the Administrative Office
            toll-free at (888) 349-4650.
    
 
   
        -   The amount of the transfer must be at least $100, or if less than
            $100, the total Accumulated Value in the Subaccount or in the
            Declared Interest Option (reduced, in the case of the Declared
            Interest Option, by any outstanding Policy Debt). The Company may,
            at its discretion, waive the $100 minimum requirement.
    
 
   
        -   The transfer will be effective as of the end of the Valuation Period
            during which we receive the request at the Administrative Office.
    
 
   
        -   The first transfer in each Policy Year is free. Each time you
            subsequently transfer amounts in that Policy Year, we may assess a
            transfer charge of $25. We will deduct the transfer charge from the
            amount transferred unless you submit payment for the charge at the
            time of your request. Once we issue a Policy, we will not increase
            this charge. (See "CHARGES AND DEDUCTIONS--Transfer Charge.")
    
 
        -   For purposes of these limitations and charges, we consider all
            transfers effected on the same day as a single transfer.
- --------------------------------------------------------------------------------
 
LOAN BENEFITS
 
   
    POLICY LOANS. So long as the Policy remains in force and has a positive Net
    Accumulated Value, you may borrow money from the Company at any time using
    the Policy as the sole security for the Policy Loan. A loan taken from, or
    secured by, a Policy may have federal income tax consequences. (See "FEDERAL
    TAX MATTERS.")
    
 
   
    The maximum amount that you may borrow at any time is 90% of the Accumulated
    Value as of the end of the Valuation Period during which we receive the
    request for the Policy Loan at the Administrative Office, less any
    previously outstanding Policy Debt. The Company's claim for repayment of
    Policy Debt has priority over the claims of any assignee or other person.
    
 
    During any time that there is outstanding Policy Debt, we will treat
    payments you make first as payment of outstanding Policy Debt, unless you
    indicate that we should treat the payment otherwise. Where no indication is
    made, we will treat as a premium payment any portion of a payment that
    exceeds the amount of any outstanding Policy Debt.
 
   
    ALLOCATION OF POLICY LOAN. When you take a Policy Loan, we segregate an
    amount equal to the Policy Loan within the Declared Interest Option as
    security for the Policy Loan. If, immediately prior to the Policy Loan, the
    Accumulated Value in the Declared Interest Option less Policy Debt
    outstanding is less than the amount of such Policy Loan, we will transfer
    the difference from the subaccounts of the Variable Account, which have
    Accumulated Value, in the same proportions that the Policy's Accumulated
    Value in each Subaccount bears to the Policy's total Accumulated Value in
    the Variable Account. We will determine Accumulated Values as of the end of
    the Valuation Period during which we receive the request for the Policy Loan
    at the Administrative Office.
    
 
    We normally will mail loan proceeds to you within seven days after receipt
    of a written request. Postponement of a Policy Loan may take place under
    certain circumstances. (See "GENERAL PROVISIONS--Postponement of Payments.")
 
    Amounts segregated within the Declared Interest Option as security for
    Policy Debt will bear interest at an effective annual rate set by the
    Company. (See "POLICY BENEFITS--Loan Benefits--EFFECT ON INVESTMENT
    PERFORMANCE.")
 
   
    LOAN INTEREST CHARGED. The interest rate charged on Policy Loans is not
    fixed. The maximum annual loan interest rate we charge will be the higher of
    the "Published Monthly Average of the Composite Yield on Seasoned Corporate
    Bonds" as published by Moody's Investors Service, Inc. (or any successor
    thereto) for the calendar month ending two months before the date on which
    the rate is determined; or 5.5%. We may elect to change the interest rate at
    any time, of which you will be
    
 
                                       20
<PAGE>
   
    notified. The new rate will take effect on the Policy Anniversary coinciding
    with, or next following, the date the rate is changed.
    
 
    Interest is payable in advance at the time you make any Policy Loan (for the
    remainder of the Policy Year) and on each Policy Anniversary thereafter (for
    the entire Policy Year) so long as there is Policy Debt outstanding. We will
    subtract interest payable at the time you make a Policy Loan from the loan
    proceeds. Thereafter, we will add interest not paid when due to the existing
    Policy Debt and it will bear interest at the same rate charged for Policy
    Loans. We will segregate the amount equal to unpaid interest within the
    Declared Interest Option in the same manner that amounts for Policy Loans
    are segregated within the Declared Interest Option. (See "POLICY
    BENEFITS--Loan Benefits--ALLOCATION OF POLICY LOAN.")
 
   
    Because we charge interest in advance, we will add any interest that has not
    been earned to the death benefit payable at the Insured's death and to the
    Accumulated Value upon complete surrender, and we will credit it to the
    Accumulated Value in the Declared Interest Option upon repayment of Policy
    Debt.
    
 
   
    EFFECT ON INVESTMENT PERFORMANCE. Amounts transferred from the Variable
    Account as security for Policy Debt will no longer participate in the
    investment performance of the Variable Account. We will credit all amounts
    held in the Declared Interest Option as security for Policy Debt with
    interest on each Monthly Deduction Day at an effective annual rate equal to
    the greater of 4% or the current effective loan interest rate minus no more
    than 3%, as determined and declared by the Company. We will not credit
    additional interest to these amounts. The interest credited will remain in
    the Declared Interest Option unless and until transferred by the Policyowner
    to the Variable Account, but will not be segregated within the Declared
    Interest Option as security for Policy Debt.
    
 
   
    From time to time, we may allow a loan spread of 0% on the gain in a Policy
    in effect a minimum of ten years.
    
 
   
    Even though you may repay Policy Debt in whole or in part at any time prior
    to the Maturity Date if the Policy is still in force, Policy Loans will
    affect the Accumulated Value of a Policy and may affect the death proceeds
    payable. The effect could be favorable or unfavorable depending upon whether
    the investment performance of the Subaccount(s) from which the Accumulated
    Value was transferred is less than or greater than the interest rates
    actually credited to the Accumulated Value segregated within the Declared
    Interest Option as security for Policy Debt while Policy Debt is
    outstanding. In comparison to a Policy under which no Policy Loan was made,
    Accumulated Value will be lower where such interest rates credited were less
    than the investment performance of the Subaccount(s), but will be higher
    where such interest rates were greater than the performance of the
    Subaccount(s). In addition, death proceeds will reflect a reduction of the
    death benefit by any outstanding Policy Debt.
    
 
   
    POLICY DEBT. Policy Debt equals the sum of all unpaid Policy Loans and any
    due and unpaid policy loan interest. Policy Debt is not included in Net
    Accumulated Value, which is equal to Accumulated Value less Policy Debt. If,
    during the first three Policy Years, Net Accumulated Value or, after three
    Policy Years, Net Surrender Value, is insufficient on a Monthly Deduction
    Day to cover the monthly deduction (see "CHARGES AND DEDUCTIONS--Monthly
    Deduction"), the Company will notify the Policyowner. To avoid lapse and
    termination of the Policy without value (see "THE POLICY-- Policy Lapse and
    Reinstatement--Lapse"), the Policyowner must, during the Grace Period, make
    a premium payment that, when reduced by the premium expense charge (see
    "CHARGES AND DEDUCTIONS--Premium Expense Charge"), will be at least equal to
    three times the monthly deduction due on the Monthly Deduction Day
    immediately preceding the Grace Period (see "CHARGES AND DEDUCTIONS--Monthly
    Deduction"). Therefore the greater the Policy Debt under a Policy, the more
    likely it would be to lapse.
    
 
   
    REPAYMENT OF POLICY DEBT. You may repay Policy Debt in whole or in part any
    time during the Insured's life and before the Maturity Date so long as the
    Policy is in force. We subtract any Policy Debt not repaid from the death
    benefit payable at the Insured's death, from Accumulated Value upon complete
    surrender or from the maturity benefit. Any payments made by a Policyowner
    will be treated first as the repayment of any outstanding Policy Debt,
    unless the Policyowner indicates
    
 
                                       21
<PAGE>
   
    otherwise. Upon partial or full repayment of Policy Debt, we will no longer
    segregate within the Declared Interest Option the portion of the Accumulated
    Value securing the repaid portion of the Policy Debt, but that amount will
    remain in the Declared Interest Option unless and until transferred to the
    Variable Account by the Policyowner. We will notify you when your Policy
    Debt is repaid in full.
    
 
    For a discussion of the tax consequences associated with Policy Loans and
    lapses, see "FEDERAL TAX MATTERS."
- --------------------------------------------------------------------------------
 
DEATH PROCEEDS
 
    So long as the Policy remains in force, the Policy provides for the payment
    of death proceeds upon the death of the Insured.
 
        -   You may name one or more primary Beneficiaries or contingent
            Beneficiaries and we will pay proceeds to the primary Beneficiary or
            a contingent Beneficiary.
 
        -   If no Beneficiary survives the Insured, we will pay the death
            proceeds to the Policyowner or his estate. We may pay death proceeds
            in a lump sum or under a payment option. (See "POLICY
            BENEFITS--Payment Options.")
 
    To determine the death proceeds, we will reduce the death benefit by any
    outstanding Policy Debt and increase it by any unearned loan interest and
    any premiums paid after the date of death. We will ordinarily mail proceeds
    within seven days after receipt by the Company of Due Proof of Death. We may
    postpone payment, however, under certain circumstances. (See "GENERAL
    PROVISIONS-- Postponement of Payments.") We pay interest on those proceeds,
    at an annual rate of no less than 3.0% or any rate required by law, from the
    date of death to the date payment is made.
 
    DEATH BENEFIT OPTIONS. Policyowners designate in the initial application one
    of two death benefit options offered under the Policy. The amount of the
    death benefit payable under a Policy will depend upon the option in effect
    at the time of the Insured's death.
 
    Under Option A, the death benefit will be equal to the greater of
 
   
        (1)  the sum of the current Specified Amount and the Accumulated Value,
             or
    
 
   
        (2)  the Accumulated Value multiplied by the specified amount factor.
    
 
   
    We will determine Accumulated Value as of the end of the Business Day
    coinciding with or immediately following the date of death. The specified
    amount factor is 2.50 for an Insured Attained Age 40 or below on the date of
    death. For Insureds with an Attained Age over 40 on the date of death, the
    factor declines with age as shown in the Specified Amount Factor Table in
    Appendix B. Accordingly, under Option A, the death proceeds will always vary
    as the Accumulated Value varies (but will never be less than the Specified
    Amount). Policyowners who prefer to have favorable investment performance
    and additional premiums reflected in increased death benefits generally
    should select Option A.
    
 
    Under Option B, the death benefit will be equal to the greater of:
 
        -   the current Specified Amount, or
 
   
        -   the Accumulated Value (determined as of the end of the Business Day
            coinciding with or immediately following the date of death)
            multiplied by the specified amount factor.
    
 
   
    The specified amount factor is the same as under Option A. Accordingly,
    under Option B the death benefit will remain level at the Specified Amount
    unless the Accumulated Value multiplied by the specified amount factor
    exceeds the current Specified Amount, in which case the amount of the death
    benefit will vary as the Accumulated Value varies. Policyowners who are
    satisfied with the amount of their insurance coverage under the Policy and
    who prefer to have favorable investment performance and additional premiums
    reflected in higher Accumulated Value, rather than increased death benefits,
    generally should select Option B.
    
 
                                       22
<PAGE>
    Appendix B shows examples illustrating Option A and Option B.
 
   
    CHANGING THE DEATH BENEFIT OPTION. You may change the death benefit option
    in effect at any time by sending a written request to the Company at our
    Administrative Office. The effective date of such a change will be the
    Monthly Deduction Day coinciding with or immediately following the date we
    approve the change. A change in death benefit options may have federal
    income tax consequences. (See "FEDERAL TAX MATTERS.")
    
 
   
    If you change the death benefit option from Option A to Option B, the
    current Specified Amount will not change. If you change the death benefit
    option from Option B to Option A, we will reduce the current Specified
    Amount by an amount equal to the Accumulated Value on the effective date of
    the change. You may not make a change in the death benefit option if it
    would result in a Specified Amount which is less than the minimum Specified
    Amount in effect on the effective date of the change, or if after the change
    the Policy would no longer qualify as life insurance under federal tax law.
    
 
    We impose no charges in connection with a change in death benefit option;
    however, a change in death benefit option will affect the cost of insurance
    charges. (See "CHARGES AND DEDUCTIONS--Monthly Deduction--COST OF
    INSURANCE.")
 
   
    CHANGE IN EXISTING COVERAGE. After a Policy has been in force for one Policy
    Year, you may adjust the existing insurance coverage by increasing or
    decreasing the Specified Amount. To make a change, you must send us a
    written request at our Administrative Office. Any change in the Specified
    Amount may affect the cost of insurance rate and the net amount at risk,
    both of which will affect a Policyowner's cost of insurance charge. (See
    "CHARGES AND DEDUCTIONS--Monthly Deduction--COST OF INSURANCE RATE, and--NET
    AMOUNT AT RISK.") If decreases in the Specified Amount cause the premiums
    paid to exceed the maximum premium limitations imposed by federal tax law
    (see "THE POLICY--Premiums--PREMIUM LIMITATIONS"), the decrease will be
    limited to the extent necessary to meet these requirements. A change in
    existing coverage may have federal income tax consequences. (See "FEDERAL
    TAX MATTERS.")
    
 
    Any decrease in the Specified Amount will become effective on the Monthly
    Deduction Day coinciding with or immediately following the date we approve
    the request. The decrease will first reduce the Specified Amount provided by
    the most recent increase, then the next most recent increases successively,
    then the Specified Amount under the original application. The Specified
    Amount following a decrease can never be less than the minimum Specified
    Amount for the Policy in effect on the date of the decrease. A Specified
    Amount decrease will not reduce the Surrender Charge.
 
   
    To apply for an increase, you must provide us with evidence of insurability
    we deem satisfactory. Any approved increase will become effective on the
    Monthly Deduction Day coinciding with or immediately following the date we
    approve the request. An increase will not become effective, however, if the
    Policy's Accumulated Value on the effective date would not be sufficient to
    cover the deduction for the increased cost of the insurance for the next
    Policy Month.
    
 
   
    CHANGES IN INSURANCE PROTECTION. A Policyowner may increase or decrease the
    pure insurance protection provided by a Policy--the difference between the
    death benefit and the Accumulated Value--in one of several ways as insurance
    needs change. These ways include increasing or decreasing the Specified
    Amount of insurance, changing the level of premium payments and, to a lesser
    extent, partially surrendering Accumulated Value.
    
 
    Although the consequences of each of these methods will depend upon the
    individual circumstances, they may be summarized as follows:
 
   
        -   A decrease in the Specified Amount will, subject to the applicable
            specified amount factor limitations (see "POLICY BENEFITS--Death
            Proceeds--DEATH BENEFIT OPTIONS"), decrease the pure insurance
            protection and the cost of insurance charges under the Policy
            without generally reducing the Accumulated Value.
    
 
                                       23
<PAGE>
   
        -   An increase in the Specified Amount may increase the amount of pure
            insurance protection, depending on the amount of Accumulated Value
            and the resultant applicable specified amount factor. If the
            insurance protection is increased, the cost of insurance charge
            generally will increase as well.
    
 
   
        -   If you elect Option B, an increased level of premium payments will
            increase the Accumulated Value and reduce the pure insurance
            protection, until the Accumulated Value multiplied by the applicable
            specified amount factor exceeds the Specified Amount. Increased
            premiums should also increase the amount of funds available to keep
            the Policy in force.
    
 
   
        -   If you elect Option B, a reduced level of premium payments generally
            will increase the amount of pure insurance protection, depending on
            the applicable specified amount factor. It also will result in a
            reduced amount of Accumulated Value and will increase the
            possibility that the Policy will lapse.
    
 
   
        -   A partial surrender will reduce the death benefit. (See "POLICY
            BENEFITS-- Accumulated Value Benefits--SURRENDER PRIVILEGES.")
            However, it only affects the amount of pure insurance protection if
            the death benefit payable is based on the specified amount factor,
            because otherwise the decrease in the benefit is offset by the
            amount of Accumulated Value withdrawn. The primary use of a partial
            surrender is to withdraw cash and reduce Accumulated Value.
    
 
   
    In comparison, an increase in the death benefit due to the operation of the
    specified amount factor occurs automatically and is intended to help assure
    that the Policy remains qualified as life insurance under federal tax law.
    The calculation of the death benefit based upon the specified amount factor
    occurs only when the Accumulated Value of a Policy reaches a certain
    proportion of the Specified Amount (which may or may not occur). Additional
    premium payments, favorable investment performance and large initial
    premiums tend to increase the likelihood of the specified amount factor
    becoming operational after the first few Policy Years. Such increases will
    be temporary, however, if the investment performance becomes unfavorable
    and/or premium payments are stopped or decreased. A change in insurance
    protection may have federal income tax consequences. (See "FEDERAL TAX
    MATTERS.")
    
- --------------------------------------------------------------------------------
 
ACCELERATED PAYMENTS OF DEATH PROCEEDS
 
    In the event that the Insured becomes terminally ill (as defined below), the
    Policyowner (if residing in a state that has approved such an endorsement)
    may, by written request and subject to the conditions stated below, have the
    Company pay all or a portion of the accelerated death benefit immediately to
    the Policyowner. If not attached to the Policy beforehand, the Company will
    issue an accelerated death benefit endorsement (the "Endorsement") providing
    for this right.
 
    For this purpose, an Insured is terminally ill when a physician (as defined
    by the Endorsement) certifies that he or she has a life expectancy of 12
    months or less.
 
    The accelerated death benefit is equal to the Policy's death benefit as
    described on page 6, up to a maximum of $250,000 (the $250,000 maximum
    applies in aggregate to all policies issued by the Company on the Insured),
    less an amount representing a discount for 12 months at the interest rate
    charged for loans under the Policy. The accelerated death benefit does not
    include the amount of any death benefit payable under a rider that covers
    the life of someone other than the Insured.
 
    In the event that there is a loan outstanding under the Policy on the date
    that the Policyowner requests a payment under the Endorsement, we reduce the
    accelerated death benefit by a portion of the outstanding loan in the same
    proportion that the requested payment under the Endorsement bears to the
    total death benefit under the Policy. If the amount you request to be paid
    under the Endorsement is less than the total death benefit under the Policy
    and the Specified Amount of the Policy is equal to or greater than the
    minimum Specified Amount, the Policy will remain in force with
 
                                       24
<PAGE>
    all values and benefits under the Policy being reduced in the same
    proportion that the new Policy benefit bears to the Policy benefit before
    exercise of the Endorsement.
 
    There are several other restrictions associated with the Endorsement. These
    are:
 
        (1)  the Endorsement is not valid if the Policy is within five years of
             being matured,
 
        (2)  the consent of any irrevocable beneficiary or assignee is required
             to exercise the Endorsement,
 
        (3)  the Company reserves the right, in its sole discretion, to require
             the consent of the Insured or of any beneficiary, assignee, spouse
             or other party of interest before permitting the exercise of the
             Endorsement,
 
        (4)  the Company reserves the right to obtain the concurrence of a
             second medical opinion as to whether any Insured is terminally ill,
             and
 
        (5)  the Endorsement is not effective where:
 
             (a)   the Insured or the Policyowner would be otherwise required by
                   law to use the Endorsement to meet the claims of creditors,
                   or
 
             (b)   the Insured would be otherwise required by any government
                   agency to exercise the Endorsement in order to apply for,
                   obtain or keep a government benefit or entitlement.
 
   
    The Endorsement will terminate at the earlier of the end of the grace period
    for which any premium is unpaid, upon receipt in the Administrative Office
    of a written request from the Policyowner to cancel the Endorsement or upon
    termination of the Policy.
    
 
    The Company believes that for federal income tax purposes, an accelerated
    death benefit payment received under an accelerated death benefit
    endorsement should be fully excludable from the gross income of the
    beneficiary, as long as the beneficiary is the insured under the Policy.
    However, the Policyowner should consult a qualified tax adviser about the
    consequences of adding this Endorsement to a Policy or requesting an
    accelerated death benefit payment under this Endorsement.
- --------------------------------------------------------------------------------
 
BENEFITS AT MATURITY
 
   
    If the Insured is alive and the Policy is in force on the Maturity Date, the
    Company will pay to the Policyowner the Policy's Accumulated Value as of the
    end of the Business Day coinciding with or immediately following the
    Maturity Date, reduced by any outstanding Policy Debt. (See "POLICY
    BENEFITS--Loan Benefits--REPAYMENT OF POLICY DEBT.") We may pay benefits at
    maturity in a lump sum or under a payment option. The Maturity Date is
    Attained Age 115.
    
- --------------------------------------------------------------------------------
 
PAYMENT OPTIONS
 
   
    We may pay death proceeds and Accumulated Value due at maturity, or upon
    surrender or partial withdrawal of a Policy, in whole or in part under a
    payment option. There are currently five payment options available. We also
    may make payments under any new payment option available at the time
    proceeds become payable. In addition, we may pay proceeds in any other
    manner acceptable to us.
    
 
   
    You may designate an option in the application or notify us in writing at
    our Administrative Office. During the life of the Insured, the Policyowner
    may select a payment option; in addition, during that time the Policyowner
    may change a previously selected option by sending written notice to the
    Company requesting the cancellation of the prior option and the designation
    of a new option. If the Policyowner has not chosen an option prior to the
    Insured's death, the Beneficiary may choose an option. The Beneficiary may
    change a payment option by sending a written request to the Company,
    provided that a prior option chosen by the Policyowner is not in effect.
    
 
                                       25
<PAGE>
    If no option is chosen, the Company will pay the proceeds of the Policy in
    one sum. The Company will also pay the proceeds in one sum if,
 
        (1)  the proceeds are less than $2,000;
 
   
        (2)  periodic payments would be less than $50; or
    
 
        (3)  the payee is an assignee, estate, trustee, partnership, corporation
             or association.
 
    Amounts paid under a payment option are paid pursuant to a payment contract
    and will not depend upon the investment performance of the Variable Account.
    Proceeds applied under a payment option earn interest at a rate guaranteed
    to be no less than 3.0% compounded yearly. The Company may be crediting
    higher interest rates on the effective date of the payment contract. The
    Company may, but is not obligated to, declare additional interest to be
    applied to such funds.
 
    If a payee dies, any remaining payments will be paid to a contingent payee.
    At the death of the last payee, the commuted value of any remaining payments
    will be paid to the last payee's estate. A payee may not withdraw funds
    under a payment option unless the Company has agreed to such withdrawal in
    the payment contract. The Company reserves the right to defer a withdrawal
    for up to six months and to refuse to allow partial withdrawals of less than
    $250.
 
    Payments under Options 2, 3, 4 or 5 will begin as of the date of the
    Insured's death, on surrender or on the Maturity Date. Payments under Option
    1 will begin at the end of the first interest period after the date proceeds
    are otherwise payable.
 
    OPTION 1--INTEREST INCOME. Periodic payments of interest earned from the
    proceeds will be paid. Payments can be annual, semi-annual, quarterly or
    monthly, as selected by the payee, and will begin at the end of the first
    period chosen. Proceeds left under this plan will earn interest at a rate
    determined by the Company, in no event less than 3.0% compounded yearly. The
    payee may withdraw all or part of the proceeds at any time.
 
    OPTION 2--INCOME FOR A FIXED PERIOD. Periodic payments will be made for a
    fixed period not longer than 30 years. Payments can be annual, semi-annual,
    quarterly or monthly. Guaranteed amounts payable under the plan will earn
    interest at a rate determined by the Company, in no event less than 3.0%
    compounded yearly.
 
    OPTION 3--LIFE INCOME WITH TERM CERTAIN. Equal periodic payments will be
    made for a guaranteed minimum period elected. If the payee lives longer than
    the minimum period, payments will continue for his or her life. The minimum
    period can be 0, 5, 10, 15 or 20 years. Guaranteed amounts payable under
    this plan will earn interest at a rate determined by the Company, in no
    event less than 3.0% compounded yearly.
 
    OPTION 4--INCOME OF A FIXED AMOUNT. Equal periodic payments of a definite
    amount will be paid. Payments can be annual, semi-annual, quarterly or
    monthly. The amount paid each period must be at least $20 for each $1,000 of
    proceeds. Payments will continue until the proceeds are exhausted. The last
    payment will equal the amount of any unpaid proceeds. Unpaid proceeds will
    earn interest at a rate determined by the Company, in no event less than
    3.0% compounded yearly.
 
    OPTION 5--JOINT AND TWO-THIRDS SURVIVOR MONTHLY LIFE INCOME. Equal monthly
    payments will be made for as long as two payees live. The guaranteed amount
    payable under this plan will earn interest at a minimum rate of 3.0%
    compounded yearly. When one payee dies, payments of two-thirds of the
    original monthly payment will be made to the surviving payee. Payments will
    stop when the surviving payee dies.
 
   
    ALTERNATE PAYMENT OPTION. In lieu of one of the above options, we may settle
    the accumulated value, cash surrender value or death benefit, as applicable,
    under any other payment option we make available or under any other payment
    option you request and we agree to.
    
 
                                       26
<PAGE>
- --------------------------------------------------------------------------------
 
CHARGES AND DEDUCTIONS
- --------------------------------------------------------------------------------
 
    We deduct certain charges in connection with the Policy to compensate us for
    (1) the services and benefits we provide; (2) the costs and expenses we
    incur; and (3) the risks we assume, some of which are described below.
 
<TABLE>
<S>                                          <C>        <C>
SERVICES AND BENEFITS WE PROVIDE:                    -  the death benefit, cash and loan benefits
                                                        under the Policy
                                                     -  investment options, including premium
                                                        allocations
                                                     -  administration of elective options
                                                     -  the distribution of reports to Policyowners
 
COSTS AND EXPENSES WE INCUR:                         -  costs associated with processing and
                                                        underwriting applications, issuing and
                                                        administering the Policy (including any
                                                        Policy riders)
                                                     -  overhead and other expenses for providing
                                                        services and benefits
                                                     -  sales and marketing expenses
                                                     -  other costs of doing business, such as
                                                        collecting premiums, maintaining records,
                                                        processing claims, effecting transactions,
                                                        and paying Federal, state and local premium
                                                        and other taxes and fees
 
RISKS WE ASSUME:                                     -  that the cost of insurance charges we may
                                                        deduct are insufficient to meet our actual
                                                        claims because Insureds die sooner than we
                                                        estimate
                                                     -  that the costs of providing the services
                                                        and benefits under the Policies exceed the
                                                        charges we deduct
</TABLE>
 
    The nature and amount of these charges are described more fully below.
- --------------------------------------------------------------------------------
 
PREMIUM EXPENSE CHARGE
 
    Before allocating Net Premiums among the Subaccounts and the Declared
    Interest Option, we reduce premiums paid by a premium expense charge
    consisting of a sales charge and a charge for premium taxes. The premium
    less the premium expense charge equals the Net Premium.
 
   
    The premium expense charge is 7% of each premium up to the Target Premium
    (or 2% for each premium over the Target Premium) and is used to compensate
    us for expenses incurred in distributing the Policy, including agent sales
    commissions, the cost of printing prospectuses and sales literature,
    advertising costs and charges we consider necessary to pay all taxes imposed
    by states and subdivisions thereof (which currently range from 1% to 3%).
    
- --------------------------------------------------------------------------------
 
MONTHLY DEDUCTION
 
   
    We deduct certain charges monthly from the Accumulated Value of each Policy
    ("monthly deduction") to compensate us for the cost of insurance coverage
    and any additional benefits added by rider (See "GENERAL
    PROVISIONS--Additional Insurance Benefits"), for underwriting and start-up
    expenses in connection with issuing a Policy and for certain administrative
    costs. We deduct the monthly deduction on the Policy Date and on each
    Monthly Deduction Day. We deduct it from the
    
 
                                       27
<PAGE>
   
    Declared Interest Option and each Subaccount in the same proportion that the
    Policy's Net Accumulated Value in the Declared Interest Option and the
    Policy's Accumulated Value in each Subaccount bear to the total Net
    Accumulated Value of the Policy. For purposes of making deductions from the
    Declared Interest Option and the Subaccounts, we determine Accumulated
    Values as of the end of the Business Day coinciding with or immediately
    following the Monthly Deduction Day. Because portions of the monthly
    deduction, such as the cost of insurance, can vary from month to month, the
    monthly deduction itself will vary in amount from month to month.
    
 
    During the first 12 Policy Months and during the 12 Policy Months
    immediately following an increase in Specified Amount, the monthly deduction
    will include a first year monthly administrative charge.
 
    We make the monthly deduction on the Business Day coinciding with or
    immediately following each Monthly Deduction Day and it will equal:
 
        -  the cost of insurance for the Policy; plus
 
        -  the cost of any optional insurance benefits added by rider; plus
 
   
        -  the monthly policy expense charge.
    
 
    COST OF INSURANCE. This charge is designed to compensate us for the
    anticipated cost of paying death proceeds to Beneficiaries of those Insureds
    who die prior to the Maturity Date. We determine the cost of insurance on a
    monthly basis, and we determine it separately for the initial Specified
    Amount and for any subsequent increases in Specified Amount. We will
    determine the monthly cost of insurance charge by dividing the applicable
    cost of insurance rate, or rates, by 1,000 and multiplying the result by the
    net amount at risk for each Policy Month.
 
    NET AMOUNT AT RISK. Under Option A the net amount at risk for a Policy Month
    is equal to (a) divided by (b); and under Option B the net amount at risk
    for a Policy Month is equal to (a) divided by (b), minus (c), where:
 
        (a)   is the Specified Amount;
 
   
        (b)  is 1.0032737(1); and
    
 
   
        (c)   is the Accumulated Value.
    
 
   
    We determine the Specified Amount and the Accumulated Value as of the end of
    the Business Day coinciding with or immediately following the Monthly
    Deduction Day.
    
 
   
    We determine the net amount at risk separately for the initial Specified
    Amount and any increases in Specified Amount. In determining the net amount
    at risk for each Specified Amount, we first consider the Accumulated Value a
    part of the initial Specified Amount. If the Accumulated Value exceeds the
    initial Specified Amount, we will consider it to be a part of any increase
    in the Specified Amount in the same order as the increases occurred.
    
 
    COST OF INSURANCE RATE. We base the cost of insurance rate for the initial
    Specified Amount on the Insured's sex, premium class and Attained Age. For
    any increase in Specified Amount, we base the cost of insurance rate on the
    Insured's sex, premium class and age at last birthday on the effective date
    of the increase. Actual cost of insurance rates may change and we will
    determine the actual monthly cost of insurance rates by the Company based on
    its expectations as to future mortality experience. However, the actual cost
    of insurance rates will never be greater than the guaranteed maximum cost of
    insurance rates set forth in the Policy. These guaranteed rates are based on
    the 1980 Commissioners' Standard Ordinary Non-Smoker and Smoker Mortality
    Table. Current cost of insurance rates are generally less than the
    guaranteed maximum rates. Any change in the cost of insurance rates will
    apply to all persons of the same age, sex and premium class whose Policies
    have been in force the same length of time.
 
- ------------------------
   
(1)   Dividing by this number reduces the net amount at risk, solely for the
      purposes of computing the cost of insurance, by taking into account
      assumed monthly earnings at an annual rate of 4%.
    
 
                                       28
<PAGE>
   
    The cost of insurance rates generally increase as the Insured's Attained Age
    increases. The premium class of an Insured also will affect the cost of
    insurance rate. The Company currently places Insureds into a standard
    premium class or into premium classes involving a higher mortality risk. In
    an otherwise identical Policy, Insureds in the standard premium class will
    have a lower cost of insurance rate than those in premium classes involving
    higher mortality risk. The standard premium class is also divided into two
    categories: tobacco and non-tobacco. (The Company may offer preferred
    classes in addition to the standard tobacco and non-tobacco classes.)
    Non-tobacco-using Insureds will generally have a lower cost of insurance
    rate than similarly situated Insureds who use tobacco.
    
 
   
    We determine the cost of insurance rate separately for the initial Specified
    Amount and for the amount of any increase in Specified Amount. In
    calculating the cost of insurance charge, we apply the rate for the premium
    class on the Policy Date to the net amount at risk for the initial Specified
    Amount; for each increase in Specified Amount, we use the rate for the
    premium class applicable to the increase. However, if we calculate the death
    benefit as the Accumulated Value times the specified amount factor, we will
    use the rate for the premium class for the most recent increase that
    required evidence of insurability for the amount of death benefit in excess
    of the total Specified Amount.
    
 
    ADDITIONAL INSURANCE BENEFITS. The monthly deduction will include charges
    for any additional benefits provided by rider. (See "GENERAL
    PROVISIONS--Additional Insurance Benefits.")
 
   
    MONTHLY POLICY EXPENSE CHARGE. We have primary responsibility for the
    administration of the Policy and the Variable Account. Administrative
    expenses include premium billing and collection, recordkeeping, processing
    death benefit claims, cash withdrawals, surrenders and Policy changes, and
    reporting and overhead costs. As reimbursement for administrative expenses
    related to the maintenance of each Policy and the Variable Account, we
    assess a $5 monthly administrative charge against each Policy. We guarantee
    this charge will not exceed $7 per Policy Month.
    
 
   
    FIRST YEAR MONTHLY ADMINISTRATIVE CHARGE. We deduct monthly administrative
    charges from Accumulated Value as part of the monthly deduction during the
    first twelve Policy Months and during the twelve Policy Months immediately
    following an increase in Specified Amount. The charge will compensate us for
    first year underwriting, processing and start-up expenses incurred in
    connection with the Policy and the Variable Account. These expenses include
    the cost of processing applications, conducting medical examinations,
    determining insurability and the Insured's premium class, and establishing
    policy records. The first year monthly administrative charge is $0.05 per
    $1,000 of Specified Amount, or increase in Specified Amount. We guarantee
    this charge will not exceed $0.07 per $1,000 of Specified Amount.
    
 
   
    FIRST YEAR MONTHLY EXPENSE CHARGE. We will deduct a monthly expense charge
    of $5 from Accumulated Value during the first twelve Policy Months. We
    guarantee this charge will not exceed $7 per Policy Month.
    
 
    ----------------------------------------------------------------------------
 
    TRANSFER CHARGE
 
   
    We may impose a transfer charge of $25 for the second and each subsequent
    transfer during a Policy Year to compensate us for the costs in making the
    transfer.
    
 
        -   Unless paid in cash, we will deduct the transfer charge from the
            amount transferred.
 
        -   Once we issue a Policy, we will not increase this charge for the
            life of the Policy.
 
   
        -   We will not impose a transfer charge on transfers that occur as a
            result of Policy Loans, the exercise of the special transfer
            privilege or the initial allocation of Accumulated Value among the
            Subaccounts and the Declared Interest Option following acceptance of
            the Policy by the Policyowner.
    
 
    Currently there is no charge for changing the net premium allocation
    instructions.
 
                                       29
<PAGE>
- --------------------------------------------------------------------------------
 
   
PARTIAL WITHDRAWAL FEE
    
 
   
    Upon partial withdrawal of a Policy, we assess a charge equal to the lesser
    of $25 or 2% of the amount withdrawn to compensate us for costs incurred in
    accomplishing the withdrawal. We deduct this fee from Accumulated Value.
    
- --------------------------------------------------------------------------------
 
   
SURRENDER CHARGE
    
 
   
    We apply a Surrender Charge during the first ten Policy Years, as well as
    during the first ten years following an increase in Specified Amount. This
    charge is an amount per $1,000 of Specified Amount which declines to $0 in
    the eleventh year and varies by age, sex, underwriting category and Policy
    Year. We have listed below the maximum Surrender Charge for select ages in
    various underwriting categories in the first Policy Year.
    
 
   
<TABLE>
<CAPTION>
    ISSUE AGE         MALE, TOBACCO      FEMALE, TOBACCO     UNISEX, TOBACCO
<S>                 <C>                 <C>                 <C>
        30                17.48               11.40               16.26
        50                44.66               25.82               40.68
        70                57.48               57.48               57.48
</TABLE>
    
 
   
    The Surrender Charge is level within each Policy Year. (See "APPENDIX
    C--Maximum Surrender Charges.")
    
 
   
    If you are 76 years of age or younger on the date your Policy is issued, we
    reserve the right to waive the Surrender Charge after the first Policy Year
    if the Insured is terminally ill or stays in a qualified nursing care center
    for 90 days.
    
- --------------------------------------------------------------------------------
 
VARIABLE ACCOUNT CHARGES
 
   
    MORTALITY AND EXPENSE RISK CHARGE. We deduct a daily mortality and expense
    risk charge from each Subaccount at an effective annual rate of .90% of the
    average daily net assets of the Subaccounts. We guarantee this charge will
    not exceed 1.05% of the average daily net assets of the Subaccounts. We may
    realize a profit from this charge and may use such profit for any lawful
    purpose, including payment of our distribution expenses.
    
 
    The mortality risk we assume is that Insureds may die sooner than
    anticipated and therefore, we may pay an aggregate amount of life insurance
    proceeds greater than anticipated. The expense risk assumed is that expenses
    incurred in issuing and administering the Policies will exceed the amounts
    realized from the administrative charges assessed against the Policies.
 
    FEDERAL TAXES. Currently no charge is made to the Variable Account for
    federal income taxes that may be attributable to the Variable Account. We
    may, however, make such a charge in the future. Charges for other taxes, if
    any, attributable to the Account may also be made. (See "FEDERAL TAX
    MATTERS--Taxation of the Company.")
 
    INVESTMENT OPTION EXPENSES. The value of net assets of the Variable Account
    will reflect the investment advisory fee and other expenses incurred by each
    Investment Option. The investment advisory fee and other expenses applicable
    to each Investment Option are listed in the "SUMMARY OF THE POLICY" and
    described in the prospectus for each Fund's Investment Option.
 
                                       30
<PAGE>
- --------------------------------------------------------------------------------
 
THE DECLARED INTEREST OPTION
- --------------------------------------------------------------------------------
 
   
    Policyowners may allocate Net Premiums and transfer Accumulated Value to the
    Declared Interest Option. Because of exemptive and exclusionary provisions,
    we have not registered interests in the Declared Interest Option under the
    Securities Act of 1933 and we have not registered the Declared Interest
    Option as an investment company under the Investment Company Act of 1940.
    Accordingly, neither the Declared Interest Option nor any interests therein
    are subject to the provisions of these Acts and, as a result, the staff of
    the Securities and Exchange Commission has not reviewed the disclosures in
    this Prospectus relating to the Declared Interest Option. Disclosures
    regarding the Declared Interest Option may, however, be subject to certain
    generally applicable provisions of the federal securities laws relating to
    the accuracy and completeness of statements made in prospectuses. Please
    refer to the Policy for complete details regarding the Declared Interest
    Option.
    
- --------------------------------------------------------------------------------
 
GENERAL DESCRIPTION
 
    Our General Account supports the Declared Interest Option. The General
    Account consists of all assets we own other than those in the Variable
    Account and other separate accounts. Subject to applicable law, we have sole
    discretion over the investment of the General Account's assets.
 
   
    A Policyowner may elect to allocate Net Premiums to the Declared Interest
    Option, the Variable Account, or both. The Policyowner may also transfer
    Accumulated Value from the Subaccounts to the Declared Interest Option, or
    from the Declared Interest Option to the Subaccounts. Allocating or
    transferring funds to the Declared Interest Option does not entitle a
    Policyowner to share in the investment experience of the General Account.
    Instead, we guarantee that Accumulated Value in the Declared Interest Option
    will accrue interest at an effective annual rate of at least 4%, independent
    of the actual investment experience of the General Account.
    
- --------------------------------------------------------------------------------
 
   
DECLARED INTEREST OPTION ACCUMULATED VALUE
    
 
   
    Net premiums allocated to the Declared Interest Option are credited to the
    Policy. The Company bears the full investment risk for these amounts. The
    Company guarantees that interest credited to each Policyowner's Accumulated
    Value in the Declared Interest Option will not be less than an effective
    annual rate of 4%. The Company may, in its sole discretion, credit a higher
    rate of interest, although it is not obligated to credit interest in excess
    of 4% per year, and might not do so. Any interest credited on the Policy's
    Accumulated Value in the Declared Interest Option in excess of the
    guaranteed rate of 4% per year will be determined in the sole discretion of
    the Company and may be changed at any time by the Company, in its sole
    discretion. The Policyowner assumes the risk that the interest credited may
    not exceed the guaranteed minimum rate of 4% per year. The interest credited
    to the Policy's Accumulated Value in the Declared Interest Option that
    equals Policy Debt may be greater than 4%, but will in no event be greater
    than the current effective loan interest rate minus no more than 3%. From
    time to time, we may allow a loan spread of 0% on the gain in a Policy in
    effect a minimum of ten years. The Accumulated Value in the Declared
    Interest Option will be calculated no less frequently than each Monthly
    Deduction Day.
    
 
   
    The Company guarantees that, at any time prior to the Maturity Date, the
    Accumulated Value in the Declared Interest Option will not be less than the
    amount of the Net Premiums allocated or Accumulated Value transferred to the
    Declared Interest Option, plus interest at the rate of 4% per year, plus any
    excess interest which the Company credits, less the sum of all policy
    charges allocable to the Declared Interest Option and any amounts deducted
    from the Declared Interest Option in connection with partial surrenders or
    transfers to the Variable Account.
    
 
                                       31
<PAGE>
- --------------------------------------------------------------------------------
 
   
TRANSFERS, PARTIAL WITHDRAWALS, SURRENDERS AND POLICY LOANS
    
 
   
    You may transfer amounts between the Subaccounts and the Declared Interest
    Option. However, only one transfer between the Variable Account and the
    Declared Interest Option is permitted in each Policy Year. We may impose a
    transfer charge of $25 in connection with the transfer unless such transfer
    is the first transfer requested by the Policyowner during such Policy Year.
    Unless you submit the transfer charge in cash with your request, we will
    deduct the charge from the amount transferred. No more than 50% of the Net
    Accumulated Value in the Declared Interest Option may be transferred from
    the Declared Interest Option unless the balance in the Declared Interest
    Option immediately after the transfer will be less than $1,000. If the
    balance in the Declared Interest Option after a transfer would be less than
    $1,000, you may transfer the full Net Accumulated Value in the Declared
    Interest Option. A Policyowner may also make surrenders and obtain Policy
    Loans from the Declared Interest Option at any time prior to the Policy's
    Maturity Date.
    
 
   
    We may delay transfers, partial withdrawals and surrenders from, and
    payments of Policy Loans allocated to, the Declared Interest Option for up
    to six months.
    
 
- --------------------------------------------------------------------------------
 
GENERAL PROVISIONS
- --------------------------------------------------------------------------------
 
THE CONTRACT
 
    We issue the Policy in consideration of the statements in the application
    and the payment of the initial premium. The Policy, the application, and any
    supplemental applications and endorsements make up the entire contract. In
    the absence of fraud, we will treat the statements made in an application or
    supplemental application as representations and not as warranties. We will
    not use any statement to void the Policy or in defense of a claim unless the
    statement is contained in the application or any supplemental application.
- --------------------------------------------------------------------------------
 
INCONTESTABILITY
 
    The Policy is incontestable, except for fraudulent statements made in the
    application or supplemental applications, after it has been in force during
    the lifetime of the Insured for two years from the Policy Date or date of
    reinstatement. Any increase in Specified Amount will be incontestable only
    after it has been in force during the lifetime of the Insured for two years
    from the effective date of the increase.
- --------------------------------------------------------------------------------
 
CHANGE OF PROVISIONS
 
    The Company reserves the right to change the Policy, in the event of future
    changes in the federal tax law, to the extent required to maintain the
    Policy's qualification as life insurance under federal tax law.
 
   
    Except as provided in the foregoing paragraph, no one can change any part of
    the Policy except the Policyowner and the President, a Vice President, the
    Secretary, an Assistant Secretary or a designated officer of the Company.
    Both must agree to any change and such change must be in writing. No agent
    may change the Policy or waive any of its provisions.
    
 
                                       32
<PAGE>
- --------------------------------------------------------------------------------
 
MISSTATEMENT OF AGE OR SEX
 
    If the Insured's age or sex was misstated in the application, we will adjust
    each benefit and any amount to be paid under the Policy to reflect the
    correct age and sex.
- --------------------------------------------------------------------------------
 
SUICIDE EXCLUSION
 
   
    If the Policy is in force and the Insured commits suicide, while sane or
    insane, within one year from the Policy Date, we will limit life insurance
    proceeds payable under the Policy to all premiums paid, reduced by any
    outstanding Policy Debt and any partial withdrawals, and increased by any
    unearned loan interest. If the Policy is in force and the Insured commits
    suicide, while sane or insane, within one year from the effective date of
    any increase in Specified Amount, we will not pay any increase in the death
    benefit resulting from the requested increase in Specified Amount. Instead,
    we will refund to the Policyowner an amount equal to the total cost of
    insurance applied to the increase.
    
- --------------------------------------------------------------------------------
 
ANNUAL REPORT
 
    At least once each year, we will send an annual report to each Policyowner.
    The report will show
 
        -   the current death benefit,
 
   
        -   the Accumulated Value in each Subaccount and in the Declared
            Interest Option,
    
 
        -   outstanding Policy Debt, and
 
        -   premiums paid, partial surrenders made and charges assessed since
            the last report.
 
    The report will also include any other information required by state law or
    regulation. Further, the Company will send the Policyowner the reports
    required by the Investment Company Act of 1940.
- --------------------------------------------------------------------------------
 
NON-PARTICIPATION
 
    The Policy does not participate in the Company's profits or surplus
    earnings. No dividends are payable.
- --------------------------------------------------------------------------------
 
OWNERSHIP OF ASSETS
 
    The Company shall have the exclusive and absolute ownership and control over
    assets, including the assets of the Variable Account.
- --------------------------------------------------------------------------------
 
WRITTEN NOTICE
 
   
    You should send any written notice to the Company at our Administrative
    Office. The notice should include the policy number and the Insured's full
    name. Any notice we send to a Policyowner will be sent to the address shown
    in the application unless you filed an appropriate address change form with
    the Company.
    
- --------------------------------------------------------------------------------
 
POSTPONEMENT OF PAYMENTS
 
   
    The Company will usually mail the proceeds of complete surrenders, partial
    withdrawals and Policy Loans within seven days after we receive the
    Policyowner's signed request at the Administrative Office. The Company will
    usually mail death proceeds within seven days after receipt of Due Proof of
    Death and maturity benefits within seven days of the Maturity Date. However,
    we may postpone
    
 
                                       33
<PAGE>
    payment of any amount upon complete or partial surrender, payment of any
    Policy Loan, and payment of death proceeds or benefits at maturity whenever:
 
        -  the New York Stock Exchange is closed other than customary weekend
           and holiday closings, or trading on the New York Stock Exchange is
           restricted as determined by the Securities and Exchange Commission;
 
        -  the Securities and Exchange Commission by order permits postponement
           for the protection of Policyowners; or
 
        -  an emergency exists, as determined by the Securities and Exchange
           Commission, as a result of which disposal of the securities is not
           reasonably practicable or it is not reasonably practicable to
           determine the value of the net assets of the Variable Account.
 
    We also may postpone transfers under these circumstances.
 
    Payments under the Policy which are derived from any amount paid to the
    Company by check or draft may be postponed until such time as the Company is
    satisfied that the check or draft has cleared the bank upon which it is
    drawn.
- --------------------------------------------------------------------------------
 
CONTINUANCE OF INSURANCE
 
    The insurance under a Policy will continue until the earlier of:
 
   
        -  the end of the Grace Period following the Monthly Deduction Day on
           which the Net Accumulated Value during the first three Policy Years,
           or Net Surrender Value after three Policy Years, is less than the
           monthly deduction for the following Policy Month;
    
 
   
        -  the date the Policyowner surrenders the Policy for its entire Net
           Accumulated Value;
    
 
        -  the death of the Insured; or
 
        -  the Maturity Date.
 
    Any rider to a Policy will terminate on the date specified in the rider.
- --------------------------------------------------------------------------------
 
OWNERSHIP
 
    The Policy belongs to the Policyowner. The original Policyowner is the
    person named as owner in the application. Ownership of the Policy may change
    according to the ownership option selected as part of the original
    application or by a subsequent endorsement to the Policy. During the
    Insured's lifetime, all rights granted by the Policy belong to the
    Policyowner, except as otherwise provided for in the Policy.
 
    Special ownership rules may apply if the Insured is under legal age (as
    defined by state law in the state in which the Policy is delivered) on the
    Policy Date.
 
   
    The Policyowner may assign the Policy as collateral security. The Company
    assumes no responsibility for the validity or effect of any collateral
    assignment of the Policy. No assignment will bind us unless in writing and
    until we receive notice of the assignment at the Administrative Office. The
    assignment is subject to any payment or action we may have taken before we
    received notice of the assignment at the Administrative Office. Assigning
    the Policy may have federal income tax consequences. [See "FEDERAL TAX
    MATTERS."]
    
- --------------------------------------------------------------------------------
 
THE BENEFICIARY
 
    The Policyowner designates the primary Beneficiaries and contingent
    Beneficiaries in the application. If changed, the primary Beneficiary or
    contingent Beneficiary is as shown in the latest change filed with the
    Company. One or more primary or contingent Beneficiaries may be named in the
 
                                       34
<PAGE>
    application. In such case, the proceeds will be paid in equal shares to the
    survivors in the appropriate beneficiary class, unless requested otherwise
    by the Policyowner.
 
    Unless a payment option is chosen, we will pay the proceeds payable at the
    Insured's death in a lump sum to the primary Beneficiary. If the primary
    Beneficiary dies before the Insured, we will pay the proceeds to the
    contingent Beneficiary. If no Beneficiary survives the Insured, we will pay
    the proceeds to the Policyowner or the Policyowner's estate.
- --------------------------------------------------------------------------------
 
CHANGING THE POLICYOWNER OR BENEFICIARY
 
   
    During the Insured's life, the Policyowner and the Beneficiary may be
    changed. To make a change, you must send a written request to the Company at
    our Administrative Office. The request and the change must be in a form
    satisfactory to the Company and we must actually receive and record the
    request. The change will take effect as of the date you sign the request.
    The change will be subject to any payment made before the Company recorded
    the change. The Company may require return of the Policy for endorsement.
    
- --------------------------------------------------------------------------------
 
ADDITIONAL INSURANCE BENEFITS
 
    Subject to certain requirements, you may add one or more of the following
    additional insurance benefits to a Policy by rider:
 
        -  Universal Cost of Living Increase;
 
        -  Universal Waiver of Charges;
 
        -  Universal Adult Term Insurance;
 
        -  Universal Children's Term Insurance; and
 
        -  Universal Guaranteed Insurability Option.
 
    We will deduct the cost of any additional insurance benefits as part of the
    monthly deduction. (See "CHARGES AND DEDUCTIONS--Monthly Deduction.") You
    may obtain detailed information concerning available riders from the agent
    selling the Policy.
 
- --------------------------------------------------------------------------------
 
DISTRIBUTION OF THE POLICIES
- --------------------------------------------------------------------------------
 
   
    The Policies will be sold by individuals who in addition to being licensed
    as life insurance agents for the Company, are also registered
    representatives of broker-dealers who have entered into selling agreements
    with American Equity Capital, Inc., the principal underwriter of the
    Policies. American Equity Capital, Inc. is registered with the Securities
    and Exchange Commission under the Securities Exchange Act of 1934 as a
    broker-dealer and is a member of the National Association of Securities
    Dealers, Inc.
    
 
   
    The maximum sales commission payable to broker-dealers will be 115% of
    premiums up to the first year Target Premium and 3% of excess premium in the
    first year and renewal premiums. These commissions (and other distribution
    expenses, such as production incentive bonuses, agent's insurance and
    pensions benefits, agency management compensation and bonuses and expense
    allowances) are paid by the Company. They do not result in any additional
    charges against the Policy that are not described above under "CHARGES AND
    DEDUCTIONS."
    
 
                                       35
<PAGE>
- --------------------------------------------------------------------------------
 
FEDERAL TAX MATTERS
- --------------------------------------------------------------------------------
 
INTRODUCTION
 
    The following summary provides a general description of the Federal income
    tax considerations associated with the policy and does not purport to be
    complete or to cover all tax situations. This discussion is not intended as
    tax advice. Counsel or other competent tax advisors should be consulted for
    more complete information. This discussion is based upon our understanding
    of the present Federal income tax laws. No representation is made as to the
    likelihood of continuation of the present Federal income tax laws or as to
    how they may be interpreted by the Internal Revenue Service.
- --------------------------------------------------------------------------------
 
TAX STATUS OF THE POLICY
 
    In order to qualify as a life insurance contract for Federal income tax
    purposes and to receive the tax treatment normally accorded life insurance
    contracts under Federal tax law, a life insurance policy must satisfy
    certain requirements which are set forth in the Internal Revenue Code.
    Guidance as to how these requirements are to be applied is limited.
    Nevertheless, we believe that a Policy issued on the basis of a standard
    rate class should satisfy the applicable requirements. There is less
    guidance, however, with respect to a Policy issued on a substandard basis
    (I.E., a premium class involving higher than standard mortality risk) and it
    is not clear whether such a policy will in all cases satisfy the applicable
    requirements, particularly if you pay the full amount of premiums permitted
    under the Policy. If it is subsequently determined that a policy does not
    satisfy the applicable requirements, we may take appropriate steps to bring
    the policy into compliance with such requirements and we reserve the right
    to modify the Policy as necessary in order to do so.
 
   
    In certain circumstances, owners of variable life insurance policies have
    been considered for Federal income tax purposes to be the owners of the
    assets of variable account supporting their contracts due to their ability
    to exercise investment control over those assets. Where this is the case,
    the policyowners have been currently taxed on income and gains attributable
    to variable account assets. There is little guidance in this area, and some
    features of the Policy, such as the flexibility to allocate premium payments
    and Accumulated Values, have not been explicitly addressed in published
    rulings. While we believe that the Policy does not give the Policyowner
    investment control over Variable Account assets, we reserve the right to
    modify the Policy as necessary to prevent the Policyowner from being treated
    as the owner of the Variable Account assets supporting the Policy.
    
 
    In addition, the Code requires that the investments of the Subaccounts be
    "adequately diversified" in order for the Policy to be treated as a life
    insurance contract for Federal income tax purposes. It is intended that the
    Subaccounts, through the funds, will satisfy these diversification
    requirements.
 
    The following discussion assumes that the Policy will qualify as a life
    insurance contract for Federal income tax purposes.
- --------------------------------------------------------------------------------
 
TAX TREATMENT OF POLICY BENEFITS
 
    IN GENERAL. The Company believes that the death benefit under a Policy
    should be excludible from the gross income of the beneficiary. Federal,
    state and local estate, inheritance, transfer, and other tax consequences of
    ownership or receipt of policy proceeds depend on the circumstances of each
    Policyowner or beneficiary. A tax adviser should be consulted on these
    consequences.
 
   
    Generally, a Policyowner will not be deemed to be in constructive receipt of
    the Accumulated Value until there is a distribution. When distributions from
    a Policy occur, or when loans are taken out from or secured by a Policy, the
    tax consequences depend on whether the Policy is classified as a "modified
    endowment contract."
    
 
                                       36
<PAGE>
    MODIFIED ENDOWMENT CONTRACTS. Under the Internal Revenue Code, certain life
    insurance contracts are classified as "modified endowment contracts," with
    less favorable tax treatment than other life insurance contracts. Due to the
    flexibility of the Policy as to premium payments and benefits, the
    individual circumstances of each Policy will determine whether it is
    classified as a modified endowment contract. The rules are too complex to be
    summarized here, but generally depend on the amount of premium payments made
    during the first seven Policy years. Certain changes in a Policy after it is
    issued could also cause it to be classified as a modified endowment
    contract. You should consult with a competent tax adviser to determine
    whether a Policy transaction will cause the Policy to be classified as a
    modified contract.
 
    DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT
    CONTRACTS. Policies classified as modified endowment contracts are subject
    to the following tax rules:
 
        (1)  All distributions other than death benefits from a modified
             endowment contract, including distributions upon surrender and
             withdrawals, will be treated first as distributions of gain taxable
             as ordinary income and as tax-free recovery of the Policyowner's
             investment in the Policy only after all gain has been distributed.
 
        (2)  Loans taken from or secured by a Policy classified as a modified
             endowment contract are treated as distributions and taxed
             accordingly.
 
        (3)  A 10 percent additional income tax is imposed on the amount subject
             to tax except where the distribution or loan is made when the
             Policyowner has attained age 59 1/2 or is disabled, or where the
             distribution is part of a series of substantially equal periodic
             payments for the life (or life expectancy) of the Policyowner or
             the joint lives (or joint life expectancies) of the Policyowner and
             the Policyowner's beneficiary or designated beneficiary.
 
    DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
    ENDOWMENT CONTRACTS. Distributions other than death benefits from a Policy
    that is not classified as a modified endowment contract are generally
    treated first as a recovery of the Policyowner's investment in the Policy,
    and only after the recovery of all investment in the Policy, as taxable
    income. However, certain distributions which must be made in order to enable
    the Policy to continue to qualify as a life insurance contract for Federal
    income tax purposes if Policy benefits are reduced during the first 15
    Policy years may be treated in whole or in part as ordinary income subject
    to tax.
 
    Loans from or secured by a Policy that is not a modified endowment contract
    will generally not be treated as taxable distributions.
 
    Finally, neither distributions from, nor loans from or secured by, a Policy
    that is not a modified endowment contract are subject to the 10 percent
    additional income tax.
 
    INVESTMENT IN THE POLICY. Your investment in the Policy is generally your
    aggregate premiums. When a distribution is taken from the Policy, your
    investment in the Policy is reduced by the amount of the distribution that
    is tax-free.
 
    POLICY LOAN INTEREST. In general, interest on a Policy Loan will not be
    deductible.
 
    MULTIPLE POLICIES. All modified endowment contracts that are issued by the
    Company (or its affiliates) to the same Policyowner during any calendar year
    are treated as one modified endowment contract for purposes of determining
    the amount includible in the Policyowner's income when a taxable
    distribution occurs.
 
    ACCELERATED DEATH BENEFITS. The Company believes that for federal income tax
    purposes, an accelerated death benefit payment received under an accelerated
    death benefit endorsement should be fully excludable from the gross income
    of the beneficiary, as long as the beneficiary is the insured under the
    Policy. However, you should consult a qualified tax adviser about the
    consequences of adding this Endorsement to a Policy or requesting an
    accelerated death benefit payment under this Endorsement.
 
                                       37
<PAGE>
    EXCHANGES. The Company believes that an exchange of a fixed-benefit policy
    issued by the Company for a Policy as provided under "THE POLICY--Exchange
    Privilege" generally should be treated as a non-taxable exchange of life
    insurance policies within the meaning of section 1035 of the Code. However,
    in certain circumstances, the exchanging owner may receive a cash
    distribution that might have to be recognized as income to the extent there
    was gain in the fixed-benefit policy. Moreover, to the extent a
    fixed-benefit policy with an outstanding loan is exchanged for an
    unencumbered Policy, the exchanging owner could recognize income at the time
    of the exchange up to an amount of such loan (including any due and unpaid
    interest on such loan). An exchanging Policyowner should consult a tax
    adviser as to whether an exchange of a fixed-benefit policy for the Policy
    will have adverse tax consequences.
 
    OTHER POLICYOWNER TAX MATTERS. Businesses can use the Policy in various
    arrangements, including nonqualified deferred compensation or salary
    continuance plans, split dollar insurance plans, executive bonus plans, tax
    exempt and nonexempt welfare benefit plans, retiree medical benefit plans
    and others. The tax consequences of such plans may vary depending on the
    particular facts and circumstances. If you are purchasing the Policy for any
    arrangement the value of which depends in part on its tax consequences, you
    should consult a qualified tax adviser. In recent years, moreover, Congress
    has adopted new rules relating to life insurance owned by businesses. Any
    business contemplating the purchase of a new Policy or a change in an
    existing Policy should consult a tax adviser.
- --------------------------------------------------------------------------------
 
POSSIBLE TAX LAW CHANGES
 
    Although the likelihood of legislative changes is uncertain, there is always
    the possibility that the tax treatment of the Policy could change by
    legislation or otherwise. Consult a tax adviser with respect to legislative
    developments and their effect on the Policy.
- --------------------------------------------------------------------------------
 
TAXATION OF THE COMPANY
 
    At the present time, the Company makes no charge for any Federal, state or
    local taxes (other than the charge for state premium taxes) that may be
    attributable to the Variable Account or to the policies. The Company
    reserves the right to charge the Subaccounts of the Variable Account for any
    future taxes or economic burden the Company may incur.
- --------------------------------------------------------------------------------
 
EMPLOYMENT-RELATED BENEFIT PLANS
 
    The Supreme Court held in Arizona Governing Committee v. Norris that
    optional annuity benefits provided under an employer's deferred compensation
    plan could not, under Title VII of the Civil Rights Act of 1964, vary
    between men and women on the basis of sex. In addition, legislative,
    regulatory or decisional authority of some states may prohibit use of
    sex-distinct mortality tables under certain circumstances. The Policy
    described in this Prospectus contains guaranteed cost of insurance rates and
    guaranteed purchase rates for certain payment options that distinguish
    between men and women. Accordingly, employers and employee organizations
    should consider, in consultation with legal counsel, the impact of Norris,
    and Title VII generally, on any employment-related insurance or benefit
    program for which a Policy may be purchased.
 
- --------------------------------------------------------------------------------
 
ADDITIONAL INFORMATION
- --------------------------------------------------------------------------------
 
SAFEKEEPING OF THE VARIABLE ACCOUNT'S ASSETS
 
   
    The Company holds the assets of the Variable Account. The assets are kept
    physically segregated and held separate and apart from the General Account.
    The Company maintains records of all purchases and redemptions of shares by
    each Investment Option for each corresponding Subaccount. Additional
    protection for the assets of the Variable Account is afforded by a blanket
    fidelity bond issued by TransAmerica in the amount of $2,500,000 covering
    all the officers and employees of the Company.
    
 
                                       38
<PAGE>
- --------------------------------------------------------------------------------
 
VOTING RIGHTS
 
    To the extent required by law, the Company will vote the Fund shares held in
    the Variable Account at regular and special shareholder meetings of the
    Funds in accordance with instructions received from persons having voting
    interests in the corresponding Subaccounts. If, however, the Investment
    Company Act of 1940 or any regulation thereunder should be amended or if the
    present interpretation thereof should change, and, as a result, the Company
    determines that it is permitted to vote the Fund shares in its own right, it
    may elect to do so.
 
   
    The number of votes which a Policyowner has the right to instruct are
    calculated separately for each Subaccount and are determined by dividing a
    Policy's Accumulated Value in a Subaccount by the net asset value per share
    of the corresponding Investment Option in which the Subaccount invests.
    Fractional shares will be counted. The number of votes of the Investment
    Option which the Policyowner has the right to instruct will be determined as
    of the date coincident with the date established by that Investment Option
    for determining shareholders eligible to vote at such meeting of the Fund.
    Voting instructions will be solicited by written communications prior to
    such meeting in accordance with procedures established by each Fund. Each
    person having a voting interest in a Subaccount will receive proxy
    materials, reports and other materials relating to the appropriate
    Investment Option.
    
 
    The Company will vote Fund shares attributable to Policies as to which no
    timely instructions are received (as well as any Fund shares held in the
    Variable Account which are not attributable to Policies) in proportion to
    the voting instructions which are received with respect to all Policies
    participating in each Investment Option. Voting instructions to abstain on
    any item to be voted upon will be applied on a pro rata basis to reduce the
    votes eligible to be cast on a matter.
 
    Fund shares may also be held by separate accounts of other affiliated and
    unaffiliated insurance companies. The Company expects that those shares will
    be voted in accordance with instructions of the owners of insurance policies
    and contracts issued by those other insurance companies. Voting instructions
    given by owners of other insurance policies will dilute the effect of voting
    instructions of Policyowners.
 
    DISREGARD OF VOTING INSTRUCTIONS. The Company may, when required by state
    insurance regulatory authorities, disregard voting instructions if the
    instructions require that the shares be voted so as to cause a change in the
    sub-classification or investment objective of an Investment Option or to
    approve or disapprove an investment advisory contract for an Investment
    Option. In addition, the Company itself may disregard voting instructions in
    favor of changes initiated by a Policyowner in the investment policy or the
    investment adviser of an Investment Option if the Company reasonably
    disapproves of such changes. A change would be disapproved only if the
    proposed change is contrary to state law or prohibited by state regulatory
    authorities, or the Company determined that the change would have an adverse
    effect on the General Account in that the proposed investment policy for an
    Investment Option may result in overly speculative or unsound investments.
    In the event the Company does disregard voting instructions, a summary of
    that action and the reasons for such action will be included in the next
    annual report to Policyowners.
- --------------------------------------------------------------------------------
 
STATE REGULATION OF THE COMPANY
 
    The Company, a stock life insurance company organized under the laws of
    Iowa, is subject to regulation by the Iowa Insurance Department. An annual
    statement is filed with the Iowa Insurance Department on or before March lst
    of each year covering the operations and reporting on the financial
    condition of the Company as of December 31st of the preceding year.
    Periodically, the Iowa Insurance Department examines the liabilities and
    reserves of the Company and the Variable Account and certifies their
    adequacy, and a full examination of operations is conducted periodically by
    the National Association of Insurance Commissioners.
 
                                       39
<PAGE>
    In addition, the Company is subject to the insurance laws and regulations of
    other states within which it is licensed or may become licensed to operate.
    Generally, the insurance department of any other state applies the laws of
    the state of domicile in determining permissible investments.
 
   
    One hundred percent of our outstanding Common Stock, par value $1 per share,
    is owned by American Equity Investment Life Holding Company (the "Holding
    Company"). As of January 15, 1999, the following individuals and entities
    benefically own the specified percentages of the Holding Company's Common
    Stock, par value $1 per share: David J. Noble, President and
    Director--24.7%; Farm Bureau Life Insurance Company--34.1%; Conseco, Inc.,
    through its wholly-owned subsidiaries--9.96%. Additionally, 14.1% of the
    outstanding Common Stock is held in a voting trust under which David J.
    Noble, Debra J. Richardson and David S. Mulcahy, Trustees, have legal title
    and voting control and which Farm Bureau Life Insurance Company beneficially
    owns all of the economic value. The Holding Company develops, markets,
    issues and administers annuity contracts and life insurance policies through
    the Company. The principal offices of the Company and Holding Company are at
    5000 Westown Parkway, Suite 440, West Des Moines, Iowa 50266.
    
- --------------------------------------------------------------------------------
 
   
OFFICERS AND DIRECTORS OF AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
    
 
   
    The principal business address of each person listed, unless otherwise
    indicated, is 5000 Westown Parkway, Suite 440, West Des Moines, Iowa 50266.
    The principal occupation shown reflects the principal employment of each
    individual during the past five years.
    
 
   
<TABLE>
<CAPTION>
      NAME AND POSITION
       WITH THE COMPANY         PRINCIPAL OCCUPATION LAST FIVE YEARS
<S>                             <C>
David J. Noble President,       Chairman, President and Director, American Equity Investment Life
President and Director            Holding Company; Chairman, President & CEO, The Statesman Group,
                                  Inc.; Vice Chairman and Director, American Life & Casualty
                                  Insurance Company
James M. Gerlach, Executive     Executive Vice President and Director, American Equity Investment
Vice President, Chief             Life Holding Company; Executive Vice President, Secretary and
Marketing Officer and Director    Director, American Life & Casualty Insurance Company
David S. Mulcahy, Director      Director, American Equity Investment Life Holding Company;
400 Locust Street                 Principal, MABSCO Capital, Inc.; President, Monarch Manufacturing
160 Capital Square                Company; Partner, Ernst & Young LLP
Des Moines, Iowa 50309
William J. Oddy, Director       Chief Operating Officer, FBL Financial Group, Inc.
5400 University Avenue
West Des Moines, Iowa 50266
Terry A. Reimer, Executive      Executive Vice President, American Equity Investment Life Holding
Vice President, Treasurer,        Company; Executive Vice President, Chief Operating Officer and
Chief Operating Officer and       Director, American Life & Casualty Insurance Company
Director
Debra J. Richardson, Senior     Vice President and Secretary, American Equity Investment Life
Vice President, Secretary and     Holding Company; Vice President and Assistant Secretary, The
Director                          Statesman Group, Inc.; Vice President and Assistant Secretary,
                                  American Life & Casualty Insurance Company
Jack W. Schroeder, Vice         President and Director, American Life & Casualty Insurance Company
Chairman and Director
</TABLE>
    
 
                                       40
<PAGE>
- --------------------------------------------------------------------------------
 
LEGAL MATTERS
 
   
    Sutherland Asbill & Brennan LLP of Washington, D.C. has provided advice on
    certain legal matters relating to federal securities laws applicable to the
    issuance of the flexible premium variable life insurance policy described in
    this Prospectus. All matters of Iowa law pertaining to the Policy, including
    the validity of the Policy and the Company's right to issue the Policy under
    Iowa Insurance Law, have been passed upon by Whitfield & Eddy, P.L.C. of Des
    Moines, Iowa.
    
- --------------------------------------------------------------------------------
 
LEGAL PROCEEDINGS
 
    The Company, like other insurance companies, is involved in lawsuits.
    Currently, there are no class action lawsuits naming the Company as a
    defendant or involving the Variable Account. In some lawsuits involving
    other insurers, substantial damages have been sought and/or material
    settlement payments have been made. Although the outcome of any litigation
    cannot be predicted with certainty, the Company believes that at the present
    time, there are no pending or threatened lawsuits that are reasonably likely
    to have a material adverse impact on the Variable Account or the Company.
- --------------------------------------------------------------------------------
 
EXPERTS
 
   
    The financial statements and schedules of the Company at December 31, 1998
    and 1997 and for each of the three years in the period ended December 31,
    1998, appearing herein, have been audited by Ernst & Young LLP, independent
    auditors, as set forth in their report thereon appearing elsewhere herein
    and is included in reliance upon such report given upon the authority of
    such firm as experts in accounting and auditing.
    
 
    Actuarial matters included in this Prospectus have been examined by
    Christopher G. Daniels, FSA, MAAA, Life Product Development and Pricing Vice
    President, as stated in the opinion filed as an exhibit to the registration
    statement.
- --------------------------------------------------------------------------------
 
YEAR 2000
 
    Like other investment funds, financial and business organizations and
    individuals around the world, the Variable Account could be adversely
    affected if the computer systems used by the Company and other service
    providers do not properly process and calculate date-related information and
    data from and after January 1, 2000. The Company has completed a
    comprehensive assessment of the Year 2000 issue and developed a plan to
    address the issue in a timely manner. The Company has and will utilize both
    internal and external resources to reprogram, or replace, and test the
    software for Year 2000 modifications. The Company anticipates completing the
    Year 2000 project prior to any anticipated impact on its operating systems.
 
    The date on which the Company believes it will complete the Year 2000
    modifications is based on management's best estimates, which were derived
    utilizing numerous assumptions of future events. The Company also recognizes
    there are outside influences and dependencies relative to its Year 2000
    effort, over which it has little or no control. However, the Company is
    putting effort into ensuring these considerations will have minimal impact.
    These would include the continued availability of certain resources,
    third-party modification plans and many other factors. However, there can be
    no guarantee that these estimates will be achieved and actual results could
    differ from those anticipated.
- --------------------------------------------------------------------------------
 
OTHER INFORMATION
 
    A registration statement has been filed with the Securities and Exchange
    Commission under the Securities Act of 1933, as amended, with respect to the
    Policy offered hereby. This Prospectus does not contain all the information
    set forth in the registration statement and the amendments and exhibits to
    the registration statement, to all of which reference is made for further
    information concerning the Variable Account, the Company and the Policy
    offered hereby. Statements contained
 
                                       41
<PAGE>
    in this Prospectus as to the contents of the Policy and other legal
    instruments are summaries. For a complete statement of the terms thereof,
    reference is made to such instruments as filed.
 
- --------------------------------------------------------------------------------
 
FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
 
   
    The balance sheets of the Company at December 31, 1998 and 1997 and the
    related statements of operations, changes in stockholders' equity and cash
    flows for each of the three years in the period ended December 31, 1998,
    appearing herein, have been audited by Ernst & Young LLP, independent
    auditors, as set forth in their respective reports thereon appearing
    elsewhere herein. At December 31, 1998, there are no policies outstanding;
    accordingly, no financial statements for the Variable Account are available
    or presented herein.
    
 
                                       42
<PAGE>
                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors and Stockholder
American Equity Investment Life Insurance Company
 
We have audited the accompanying balance sheets of American Equity Investment
Life Insurance Company (the Company, a wholly-owned subsidiary of American
Equity Investment Life Holding Company) as of December 31, 1998 and 1997, and
the related statements of operations, changes in stockholder's equity, and cash
flows for each of the three years in the period ended December 31, 1998. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
 
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of American Equity Investment Life
Insurance Company at December 31, 1998 and 1997, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1998, in conformity with generally accepted accounting principles.
 
Des Moines, Iowa
March 2, 1999
 
                                       43
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                                 BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                                               DECEMBER 31
                                                                                      ------------------------------
                                                                                           1998            1997
                                                                                      --------------  --------------
<S>                                                                                   <C>             <C>
ASSETS
Cash and investments:
  Available-for-sale fixed maturity securities, at market (amortized cost:
    1998--$600,300,562; 1997--$201,624,365)                                           $  601,897,562  $  202,315,960
  Mortgage loans on real estate                                                                   --         700,000
  Derivative instruments                                                                  16,171,621       2,065,549
  Policy loans                                                                               192,184         183,353
  Cash and cash equivalents                                                               12,421,353       4,125,117
                                                                                      --------------  --------------
Total cash and investments                                                               630,682,720     209,389,979
Receivable from other insurance companies                                                    616,737         622,094
Premiums due and uncollected                                                               1,684,698       1,336,336
Accrued investment income                                                                  2,946,796       1,820,376
Property, furniture and equipment, less accumulated
  depreciation of $405,158 in 1998 and $159,306 in 1997                                      724,147         540,550
Value of insurance in force acquired                                                       1,068,906       1,343,000
Deferred policy acquisition costs                                                         32,005,772       4,282,491
Goodwill, less accumulated amortization of $157,500
  in 1998 and $87,500 in 1997                                                                542,500         612,500
Deferred income tax asset                                                                  8,288,049       3,845,497
Receivable from affiliates                                                                    64,427         142,983
Other assets                                                                                  89,336         138,041
Assets held in separate account                                                              151,450              --
                                                                                      --------------  --------------
Total assets                                                                          $  678,865,538  $  224,073,847
                                                                                      --------------  --------------
                                                                                      --------------  --------------
</TABLE>
 
                                       44
<PAGE>
 
<TABLE>
<CAPTION>
                                                                                               DECEMBER 31
                                                                                      ------------------------------
                                                                                           1998            1997
                                                                                      --------------  --------------
<S>                                                                                   <C>             <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
  Policy benefit reserves:
    Traditional life insurance and accident and health products                       $   11,317,156  $    9,687,379
    Annuity products                                                                     529,765,023     146,310,889
    Other policy funds and contract claims                                                 6,315,598       2,355,156
    Provision for experience rating refunds                                                  833,679         535,655
    Amounts due under repurchase agreements                                               49,000,000              --
    Note payable to parent                                                                 8,000,000       2,500,000
    Federal income taxes payable                                                           1,648,822       2,562,742
    Other liabilities                                                                      6,403,193       2,687,604
    Liabilities related to separate account                                                  151,450              --
                                                                                      --------------  --------------
Total liabilities                                                                        613,434,921     166,639,425
Commitments and contingencies (NOTES 6, 9 AND 11)
Stockholder's equity:
  Series Preferred Stock, par value $1.00 per share--
    authorized 500,000 shares                                                                     --              --
  Common stock, par value $1.00 per share--
    authorized 4,000,000 shares, issued and outstanding 2,500,000 shares (all owned
      by American Equity Investment Life Holding Company)                                  2,500,000       2,500,000
  Additional paid-in capital                                                              62,900,235      56,400,235
  Accumulated other comprehensive income                                                     420,035         210,300
  Retained-earnings deficit                                                                 (389,653)     (1,676,113)
                                                                                      --------------  --------------
Total stockholder's equity                                                                65,430,617      57,434,422
                                                                                      --------------  --------------
Total liabilities and stockholder's equity                                            $  678,865,538  $  224,073,847
                                                                                      --------------  --------------
                                                                                      --------------  --------------
</TABLE>
 
SEE ACCOMPANYING NOTES.
 
                                       45
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                            STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                                                   YEAR ENDED DECEMBER 31
                                                                         -------------------------------------------
                                                                             1998           1997           1996
<S>                                                                      <C>            <C>            <C>
                                                                         -------------------------------------------
Revenues:
  Traditional life and accident and health insurance premiums            $  10,528,108  $  11,424,907  $  14,540,707
  Annuity product charges                                                      642,547         11,896         14,007
  Net investment income                                                     26,235,923      4,028,628        857,015
  Realized gains on investments                                                151,750             --             --
                                                                         -------------------------------------------
Total revenues                                                              37,558,328     15,465,431     15,411,729
Benefits and expenses:
  Insurance policy benefits and change in future policy benefits             6,084,893      7,440,080      8,787,700
  Interest credited to account balances                                     15,837,912      2,129,686         77,831
  Interest expense on notes payable                                            200,000        134,077         41,266
  Interest expense on amounts due under repurchase agreements                1,528,718        291,547             --
  Amortization of deferred policy acquisition costs and value of
    insurance in force acquired                                              3,946,133      1,143,032        879,916
  Amortization of goodwill                                                      70,000         70,000         17,500
  Other operating costs and expenses                                         7,843,729      6,804,652      6,124,343
                                                                         -------------------------------------------
Total benefits and expenses                                                 35,511,385     18,013,074     15,928,556
                                                                         -------------------------------------------
Income (loss) before income taxes                                            2,046,943     (2,547,643)      (516,827)
Income tax benefit (expense):
  Current                                                                   (5,311,080)    (2,565,057)            --
  Deferred                                                                   4,550,597      3,953,833             --
                                                                         -------------------------------------------
                                                                              (760,483)     1,388,776             --
                                                                         -------------------------------------------
Net income (loss)                                                        $   1,286,460  $  (1,158,867) $    (516,827)
                                                                         -------------------------------------------
                                                                         -------------------------------------------
</TABLE>
 
SEE ACCOMPANYING NOTES.
 
                                       46
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                 STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
 
<TABLE>
<CAPTION>
                                                               ACCUMULATED
                                                 ADDITIONAL       OTHER        RETAINED-       TOTAL
                                       COMMON      PAID-IN    COMPREHENSIVE    EARNINGS    STOCKHOLDER'S
                                       STOCK       CAPITAL    INCOME (LOSS)     DEFICIT       EQUITY
                                     ----------  -----------  -------------   -----------  -------------
<S>                                  <C>         <C>          <C>             <C>          <C>
Balance at January 1, 1996           $2,500,000  $ 4,499,000    $      --     $      (419)  $  6,998,581
  Comprehensive loss:
    Net loss for year                        --           --           --        (516,827)      (516,827)
    Change in net unrealized
      depreciation of
        available-for-sale fixed
        maturity securities                  --           --     (201,556)             --       (201,556)
                                     -------------------------------------------------------------------
  Total comprehensive loss                                                                      (718,383)
  Cash contributions from American
    Equity Investment Life Holding
      Company                                --    9,401,235           --              --      9,401,235
                                     -------------------------------------------------------------------
Balance at December 31, 1996          2,500,000   13,900,235     (201,556)       (517,246)    15,681,433
  Comprehensive loss:
    Net loss for year                        --           --           --      (1,158,867)    (1,158,867)
    Change in net unrealized
      appreciation of
      available-for-sale fixed
      maturity securities                    --           --      411,856              --        411,856
                                     -------------------------------------------------------------------
  Total comprehensive loss                                                                      (747,011)
  Cash contributions from American
    Equity Investment Life Holding
      Company                                --   42,500,000           --              --     42,500,000
                                     -------------------------------------------------------------------
Balance at December 31, 1997          2,500,000   56,400,235      210,300      (1,676,113)    57,434,422
  Comprehensive income:
    Net income for year                      --           --           --       1,286,460      1,286,460
    Change in net unrealized
      appreciation of
      available-for-sale fixed
      maturity securities                    --           --      209,735              --        209,735
                                     -------------------------------------------------------------------
  Total comprehensive income                                                                   1,496,195
  Cash contributions from American
    Equity Investment Life Holding
      Company                                --    6,500,000           --              --      6,500,000
                                     -------------------------------------------------------------------
Balance at December 31, 1998         $2,500,000  $62,900,235    $ 420,035     $  (389,653)  $ 65,430,617
                                     -------------------------------------------------------------------
                                     -------------------------------------------------------------------
</TABLE>
 
SEE ACCOMPANYING NOTES.
 
                                       47
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED DECEMBER 31
                                                    ---------------------------------------------
                                                        1998            1997            1996
                                                    -------------   -------------   -------------
<S>                                                 <C>             <C>             <C>
OPERATING ACTIVITIES
Net income (loss)                                   $   1,286,460   $  (1,158,867)  $    (516,827)
Adjustments to reconcile net income (loss) to net
  cash provided by (used in) operating activities:
  Adjustments related to interest sensitive
    products:
    Interest credited to account balances              15,837,912       2,129,686          77,831
    Charges for mortality and administration             (642,547)        (11,896)        (14,007)
  Increase in traditional life insurance and
    accident and health reserves                        1,629,777         287,197         439,216
  Policy acquisition costs deferred                   (26,073,266)     (4,142,926)       (245,226)
  Amortization of deferred policy acquisition
    costs                                               3,672,039         761,032           6,995
  Amortization of discount and premiums on
    available-for-sale fixed maturity securities
    and derivative instruments                        (12,975,476)       (997,853)         36,148
  Provisions for depreciation and other
    amortization                                          589,946         591,461         910,266
  Realized gains on investments                          (151,750)             --              --
  Deferred income taxes                                (4,550,597)     (3,953,833)             --
  Change in other operating assets and
    liabilities:
    Federal income taxes payable                         (913,920)      2,562,742              --
    Accrued investment income                          (1,126,420)     (1,405,521)       (345,194)
    Other policy funds and contract claims              3,960,442       1,279,542         225,000
    Other liabilities                                   3,715,589       2,193,458         363,707
    Other                                                 120,889         331,342        (685,162)
                                                    -------------   -------------   -------------
Net cash provided by (used in) operating
  activities                                          (15,620,922)     (1,534,436)        252,747
 
INVESTING ACTIVITIES
Maturities or repayments of investments:
  Available-for-sale fixed maturity securities        222,745,031      22,591,487       3,779,185
  Mortgage loan on real estate                            700,000              --              --
  Policy loans                                                 --              --          12,580
                                                    -------------   -------------   -------------
                                                      223,445,031      22,591,487       3,791,765
Acquisitions of investments:
  Available-for-sale fixed maturity securities       (602,830,456)   (200,181,267)    (19,223,611)
  Mortgage loan on real estate                                 --              --        (700,000)
  Derivative instruments                              (11,539,179)     (1,815,674)             --
  Policy loans                                             (8,831)        (26,830)       (169,103)
                                                    -------------   -------------   -------------
                                                     (614,378,466)   (202,023,771)    (20,092,714)
Cash received pursuant to reinsurance assumption
  agreements                                                   --              --       3,805,969
Purchases of property, furniture and equipment           (429,449)       (490,887)       (208,969)
Acquisition of Century Life Insurance Company, net
  of cash equivalents received                                 --              --        (885,837)
                                                    -------------   -------------   -------------
Net cash used in investing activities                (391,362,884)   (179,923,171)    (13,589,786)
</TABLE>
 
                                       48
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                      STATEMENTS OF CASH FLOWS (CONTINUED)
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED DECEMBER 31
                                                    ---------------------------------------------
                                                        1998            1997            1996
                                                    -------------   -------------   -------------
<S>                                                 <C>             <C>             <C>
FINANCING ACTIVITIES
Receipts from interest sensitive products credited
  to policyholder account balances                  $ 377,917,332   $ 141,853,600   $   2,456,054
Return of policyholder account balances on
  interest sensitive products                         (23,637,290)     (2,419,197)       (217,532)
Proceeds from note payable to parent                    5,500,000              --       2,500,000
Change in amounts due under repurchase agreements      49,000,000              --              --
Cash contributions by parent                            6,500,000      42,500,000       9,401,235
                                                    -------------   -------------   -------------
Net cash provided by financing activities             415,280,042     181,934,403      14,139,757
                                                    -------------   -------------   -------------
Increase in cash and cash equivalents                   8,296,236         476,796         802,718
Cash and cash equivalents at beginning of year          4,125,117       3,648,321       2,845,603
                                                    -------------   -------------   -------------
Cash and cash equivalents at end of year            $  12,421,353   $   4,125,117   $   3,648,321
                                                    -------------   -------------   -------------
                                                    -------------   -------------   -------------
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid during year for:
  Interest                                          $   1,728,718   $     425,624   $          --
  Federal income taxes                                  6,225,000           2,315              --
Non-cash financing and investing activities:
  Bonus interest deferred as policy acquisition
    costs                                               5,909,679       1,035,325              --
  Assets and liabilities acquired pursuant to
    reinsurance assumption agreements:
    Premiums due and uncollected                                                          (41,284)
    Value of insurance in force acquired                                               (1,097,921)
    Universal life and annuity policy reserves                                            871,580
    Traditional life and accident and health
      policy reserves                                                                   3,982,118
    Policy and contract claims                                                             91,476
                                                                                    -------------
  Cash received pursuant to reinsurance assumption
    agreements                                                                          3,805,969
</TABLE>
 
SEE ACCOMPANYING NOTES.
 
                                       49
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1998
 
1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
ORGANIZATION
 
American Equity Investment Life Insurance Company (the Company) is a
wholly-owned subsidiary of American Equity Investment Life Holding Company. The
Company is licensed to sell insurance products in 39 states and the District of
Columbia at December 31, 1998. The Company offers a broad array of insurance
products including single premium deferred annuities, flexible premium deferred
annuities, interest-sensitive life insurance products and traditional life
insurance products. In 1998, the Company began offering variable life and
variable annuity products.
 
BASIS OF PRESENTATION
 
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.
Significant estimates and assumptions are utilized in the calculation of value
of insurance in force acquired, deferred policy acquisition costs, policyholder
liabilities and accruals and valuation allowances on investments. It is
reasonably possible that actual experience could differ from the estimates and
assumptions utilized.
 
Certain amounts in the 1997 and 1996 financial statements have been reclassified
to conform to the 1998 financial statement presentation.
 
INVESTMENTS
 
The Company has classified all of its fixed maturity securities (bonds) as
available-for-sale. Available-for-sale securities are reported at market value
and unrealized gains and losses, if any, on these securities are included
directly in a special component of stockholder's equity, net of certain
adjustments. Premiums and discounts are amortized/accrued using methods which
result in a constant yield over the securities' expected lives.
Amortization/accrual of premiums and discounts on mortgage and asset-backed
securities incorporate prepayment assumptions to estimate the securities'
expected lives. Mortgage loans on real estate are stated at the aggregate unpaid
principal balance.
 
The carrying amounts 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 amount in the
investment is reduced to its estimated realizable value and a specific writedown
is taken. Such reductions in carrying amounts 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.
 
Market values, as reported herein, of publicly-traded fixed maturity securities
are based on the latest quoted market prices, or for those not readily
marketable, at values which are representative of the market values of issues of
comparable yield and quality.
 
DERIVATIVE INSTRUMENTS
 
The Company sells deferred annuity products with an additional benefit provision
based on the increase, if any, in the Standard & Poor's 500 Index. The Company
has analyzed the characteristics of these benefits and has purchased one-year
option contracts with similar characteristics to hedge these risks. The
underlying cost of the option is amortized over the life of the contracts and is
recorded, net of proceeds received upon expiration, as a component of net
investment income.
 
These options are reported at fair value in the balance sheets. The options are
purchased at the time the related annuity policies are issued, with similar
maturity dates and benefit features that fluctuate as the
 
                                       50
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
value of the options change. Accordingly, changes in the unrealized appreciation
of the options ($8,061,627 and $839,359 during the years ended December 31, 1998
and 1997, respectively) are offset by changes to the policy benefit liabilities
in the statements of operations.
 
The Company's hedging strategy attempts to mitigate any potential risk of loss
under these agreements through a regular monitoring process which evaluates the
program's effectiveness. The Company is exposed to risk of loss in the event of
nonperformance by the counterparties and, accordingly, the Company purchases its
option contracts from multiple counterparties and evaluates the creditworthiness
of all counterparties prior to purchase of the contracts.
 
POLICY LOANS
 
Policy loans are reported at unpaid principal.
 
CASH AND CASH EQUIVALENTS
 
For purposes of the 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, first-year
bonus interest 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 with the acquisition of two blocks of business discussed in Note 3. The
initial values are determined by an actuarial study using expected future
profits as a measurement of the net present value of the insurance acquired.
Interest accrues on the unamortized balance at a rate of 6%.
 
For annuity 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 future gross profits/margins (including the impact of investment gains
and losses) to be realized from a group of products are revised. For traditional
life and accident and health insurance, such costs are being amortized over the
premium-paying period of the related policies in proportion to premium revenues
recognized, principally using the same assumptions for interest, mortality and
withdrawals that are used for computing liabilities for future policy benefits
subject to traditional "lock-in" concepts.
 
GOODWILL
 
Goodwill consists of the excess of the purchase price paid over net assets
acquired in connection with the purchase of Century Life Insurance Company (see
Note 3), and is being amortized over 10 years using a straight-line method.
 
PROPERTY, FURNITURE AND EQUIPMENT
 
Property and furniture and equipment, comprised primarily of office furniture
and equipment, data processing equipment and capitalized software costs, are
reported at cost less allowances for depreciation. Depreciation expense is
compiled primarily using the straight-line method over the estimated useful
lives of the assets.
 
SEPARATE ACCOUNTS
 
The separate account assets and liabilities reported in the accompanying balance
sheets represent funds that are separately administered, principally for the
benefit of variable life and variable annuity policyholders who bear the
underlying 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
 
                                       51
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
reported in the statements of operations. The Company receives various fees that
are included in the statements of operations.
 
FUTURE POLICY BENEFITS
 
Future policy benefit reserves for annuity products are computed using the
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 12.0% in 1998, from 3.0% to 12.4% in 1997 and from 3.0% to 8.4% in
1996. A portion of this amount ($5,909,679 and $1,035,325 during the years ended
December 31, 1998 and 1997, respectively) represents an additional interest
credit on first-year premiums payable until the first contract anniversary date
(first-year bonus interest). Such amounts have been offset against interest
credited to account balances and deferred as policy acquisitions costs.
 
The liability for future policy benefits for traditional life insurance is based
on net level premium reserves, including assumptions as to interest, mortality,
and other assumptions underlying the guaranteed policy cash values. Reserve
interest assumptions are level and range from 3.0% to 6.0%. The liabilities for
future policy benefits for accident and health insurance are computed using a
net level premium method, including assumptions as to morbidity and other
assumptions based on the Company's experience, modified as necessary to give
effect to anticipated trends and to include provisions for possible unfavorable
deviations. Policy benefit claims are charged to expense in the period that the
claims are incurred.
 
Unpaid claims include amounts for losses and related adjustment expenses and are
determined using individual claim evaluations and statistical analysis. Unpaid
claims represent estimates of the ultimate net costs of all losses, reported and
unreported, which remain unpaid at December 31 of each year. These estimates are
necessarily subject to the impact of future changes in claim severity, frequency
and other factors. In spite of the variability inherent in such situations,
management believes that the unpaid claim amounts are adequate. The estimates
are continuously reviewed and as adjustments to these amounts become necessary,
such adjustments are reflected in current operations.
 
Certain policies of the Company include provisions for refunds of premiums based
upon annual experience of the underlying business. The Company has recorded a
liability for expected refunds based on experience.
 
DEFERRED INCOME TAXES
 
Deferred income tax assets or liabilities are computed based on the difference
between the financial statement and income tax bases of assets and liabilities
using the enacted marginal tax rate. Deferred income tax expenses or credits are
based on the changes in the asset or liability from period to period.
 
RECOGNITION OF PREMIUM REVENUES AND COSTS
 
Revenues for annuity and separate account products consist of surrender charges
assessed against policyholder account balances during the period. Expenses
related to these products include interest credited to policyholder account
balances (annuity products only) and benefit claims incurred in excess of
policyholder account balances.
 
Life and accident and health premiums are recognized as revenues over the
premium-paying period. Future policy benefits and policy acquisition costs are
recognized as expenses over the life of the policy by means of the provision for
future policy benefits and amortization of deferred policy acquisition costs.
 
All insurance-related revenues, benefits, losses and expenses are reported net
of reinsurance ceded.
 
                                       52
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
1.  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
COMPREHENSIVE INCOME
 
On January 1, 1998, the Company adopted Statement of Financial Accounting
Standard (SFAS) No. 130, REPORTING COMPREHENSIVE INCOME, and restated prior
years' financial statements to conform to the new reporting standard. SFAS No.
130 establishes new rules for the reporting and display of comprehensive income
and its components; however, the adoption of this Statement had no impact on the
Company's net income or stockholder's equity. Comprehensive income includes all
changes in stockholder's equity during a period except those resulting from
investments by and distributions to stockholders.
 
Other comprehensive income excludes net realized investment gains (losses)
included in net income which merely represent transfers from unrealized to
realized gains and losses. These amounts totaled $35,886 in 1998. Such amounts,
which have been measured through the date of sale, are net of adjustments to
deferred policy acquisition costs and income taxes totaling $115,864 in 1998.
 
PENDING ACCOUNTING CHANGES
 
In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES. SFAS No. 133
requires companies to record derivatives on the balance sheet as assets or
liabilities, measured at fair value. Accounting for gains or losses resulting
from changes in the values of those derivatives is dependent on the use of the
derivative and whether it qualifies for hedge accounting. The Statement is
effective for the Company in the year 2000, with earlier adoption encouraged.
The Company has not yet estimated the effect that this new Statement will have
on earnings or the financial position of the Company.
 
2.  FAIR VALUES OF FINANCIAL INSTRUMENTS
SFAS NO. 107, DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS, requires
disclosure of fair value information about financial instruments, whether or not
recognized in the 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
instruments. SFAS No. 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.
 
The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:
 
       FIXED MATURITY SECURITIES:  Fair values for fixed maturity securities 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.
 
       MORTGAGE LOANS ON REAL ESTATE:  Fair values are estimated by discounting
       expected cash flows using interest rates currently being offered for
       similar loans.
 
       DERIVATIVE INSTRUMENTS:  Fair values for derivative instruments are based
       on quoted market prices from related counterparties.
 
       POLICY LOANS:  The Company has not attempted to determine the fair values
       associated with its policy loans, as management believes any differences
       between the Company's carrying amount
 
                                       53
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
2.  FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
       and the fair values afforded these instruments are immaterial to the
       Company's financial position and, accordingly, the cost to provide such
       disclosure is not worth the benefit to be derived.
 
       CASH AND CASH EQUIVALENTS:  The carrying amounts reported in the balance
       sheets for these instruments approximate their fair values.
 
       SEPARATE ACCOUNT ASSETS AND LIABILITIES:  Separate account assets and
       liabilities are reported at estimated fair value in the Company's balance
       sheets.
 
       ANNUITY POLICY RESERVES:  Fair values of the Company's liabilities under
       contracts not involving significant mortality or morbidity risks
       (principally deferred annuities), are stated at the cost the Company
       would incur to extinguish the liability (i.e., the cash surrender value).
       The Company is not required to and has not estimated the fair value of
       its liabilities under other contracts.
 
       NOTES PAYABLE TO PARENT AND AMOUNTS DUE UNDER REPURCHASE AGREEMENTS:  As
       all agreements carry variable interest rate provisions, the carrying
       amounts reported in the balance sheets for these instruments approximate
       their fair values.
 
The following sets forth a comparison of the fair values and carrying amounts of
the Company's financial instruments:
 
<TABLE>
<CAPTION>
                                                                             DECEMBER 31
                                                    -------------------------------------------------------------
                                                                1998                            1997
                                                    -----------------------------   -----------------------------
                                                      CARRYING          FAIR          CARRYING          FAIR
                                                       AMOUNT           VALUE          AMOUNT           VALUE
                                                    -------------------------------------------------------------
<S>                                                 <C>             <C>             <C>             <C>
ASSETS
Available-for-sale fixed maturity
  securities                                        $ 601,897,562   $ 601,897,562   $ 202,315,960   $ 202,315,960
Mortgage loans on real estate                                  --              --         700,000         700,000
Derivative instruments                                 16,171,621      16,171,621       2,065,549       2,065,549
Policy loans                                              192,184         192,184         183,353         183,353
Cash and cash equivalents                              12,421,353      12,421,353       4,125,117       4,125,177
Separate account assets                                   151,450         151,450              --              --
 
LIABILITIES
Annuity policy reserves                               529,765,023     458,253,796     146,310,889     129,660,303
Amounts due under repurchase agreements                49,000,000      49,000,000              --              --
Notes payable to parent                                 8,000,000       8,000,000       2,500,000       2,500,000
Separate account liabilities                              151,450         151,450              --              --
</TABLE>
 
                                       54
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
3.  PURCHASE OF BUSINESS AND REINSURANCE ASSUMPTION AGREEMENTS
On September 30, 1996, the Company purchased Century Life Insurance Company, an
inactive life insurance company licensed to transact business in 22 states and
the District of Columbia for $5,900,047. The transaction was accounted for as a
purchase and the excess of the purchase price over the fair value of the net
assets received, generally attributed to the licenses received and other
intangibles, aggregated $700,000 and has been allocated to goodwill. Goodwill
will be amortized on the straight-line method over ten years. The following
summarizes the assets and liabilities received in connection with the purchase:
 
<TABLE>
<S>                                                              <C>
Available-for-sale fixed maturity securities                     $   155,837
Cash equivalents                                                   5,014,210
Accrued investments income                                            30,000
Intangibles                                                          700,000
Other assets                                                           6,785
Other liabilities                                                     (6,785)
                                                                 -----------
Net purchase price                                               $ 5,900,047
                                                                 -----------
                                                                 -----------
</TABLE>
 
On December 31, 1995, the Company acquired a block of individual and group
insurance policies from American Life and Casualty Insurance Company, pursuant
to a reinsurance agreement. Under the agreement, the Company received cash of
$3,132,880, of which $2,746,767 had been received prior to December 31, 1995,
and assumed the related assets and liabilities, including the value of insurance
in force acquired in the amount of $1,500,000.
 
On January 2, 1996, the Company acquired an additional block of individual life
business from American Life and Casualty Insurance Company pursuant to a second
reinsurance agreement. Under this agreement, the Company received cash of
$3,805,969, and assumed the related assets and liabilities, including the value
of insurance in force acquired in the amount of $1,097,921.
 
The statements of operations includes results of the acquired company and for
the acquired blocks of business subsequent to their purchase dates.
 
                                       55
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
4.  INVESTMENTS
 
FIXED MATURITY SECURITIES
 
The following table contains amortized cost and market value information on
available-for-sale fixed maturities at December 31, 1998:
 
<TABLE>
<CAPTION>
                                                                      GROSS          GROSS         ESTIMATED
                                                      AMORTIZED     UNREALIZED    UNREALIZED        MARKET
                                                        COST          GAINS         LOSSES           VALUE
                                                    ----------------------------------------------------------
<S>                                                 <C>             <C>          <C>             <C>
Bonds:
  United States Government and agencies             $ 385,393,461   $  854,292   $     (23,637)  $ 386,224,116
  State, municipal and other governments                4,227,231           --          (3,231)      4,224,000
  Public utilities                                      9,869,720      194,810              --      10,064,530
  Corporate securities                                191,393,819    1,036,268        (525,097)    191,904,990
  Mortgage and asset-backed securities                  9,416,331       64,400            (805)      9,479,926
                                                    ----------------------------------------------------------
                                                    $ 600,300,562   $2,149,770   $    (552,770)  $ 601,897,562
                                                    ----------------------------------------------------------
                                                    ----------------------------------------------------------
</TABLE>
 
At December 31, 1997, available-for-sale fixed maturity securities, which
consisted entirely of bonds, were comprised entirely of United States Government
and agencies obligations. Net unrealized appreciation on bonds of $691,595
included gross unrealized appreciation of $736,523 and gross unrealized
depreciation of $44,928 at December 31, 1997.
 
The carrying value and estimated fair value of available-for-sale fixed maturity
securities at December 31, 1998, by contractual maturity, are shown below.
Expected maturities will differ from contractual maturities because borrowers
may have the right to call or prepay obligations with or without call or
prepayment penalties.
 
<TABLE>
<CAPTION>
                                                                              AMORTIZED       ESTIMATED
                                                                                 COST         FAIR VALUE
                                                                            --------------  --------------
<S>                                                                         <C>             <C>
Due after one year through five years                                       $  111,095,370  $  111,096,900
Due after five years through ten years                                           6,174,732       6,241,955
Due after ten years through twenty years                                       208,864,193     209,270,079
Due after twenty years                                                         264,749,936     265,808,702
                                                                            ------------------------------
                                                                               590,884,231     592,417,636
Mortgage-backed and asset-backed securities                                      9,416,331       9,479,926
                                                                            ------------------------------
Total                                                                       $  600,300,562  $  601,897,562
                                                                            ------------------------------
                                                                            ------------------------------
</TABLE>
 
The unrealized appreciation or depreciation on available-for-sale fixed maturity
securities is reported as a separate component of stockholder's equity, reduced
by adjustments to deferred policy acquisition costs that would have been
required as a charge or credit to income had such amounts been realized, and a
 
                                       56
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
4.  INVESTMENTS (CONTINUED)
provision for deferred income taxes. Net unrealized appreciation of
available-for-sale fixed maturity securities as reported were comprised of the
following:
 
<TABLE>
<CAPTION>
                                                                                         DECEMBER 31
                                                                                  -------------------------
                                                                                      1998         1997
                                                                                  ------------  -----------
<S>                                                                               <C>           <C>
Unrealized appreciation on available-for-sale fixed maturity securities           $  1,597,000  $   691,595
Adjustments for assumed changes in amortization pattern of deferred policy
  acquisition costs                                                                   (960,583)    (372,959)
Related deferred income taxes                                                         (216,382)    (108,336)
                                                                                  -------------------------
Net unrealized appreciation of available-for-sale fixed maturity securities       $    420,035  $   210,300
                                                                                  -------------------------
                                                                                  -------------------------
</TABLE>
 
NET INVESTMENT INCOME
 
Components of net investment income are as follows:
 
<TABLE>
<CAPTION>
                                                                            YEAR ENDED DECEMBER 31
                                                                   ----------------------------------------
                                                                       1998           1997         1996
                                                                   -------------  ------------  -----------
<S>                                                                <C>            <C>           <C>
Available-for-sale fixed maturity securities                       $  28,304,437  $  5,131,361  $   913,636
Derivative instruments                                                (1,767,580)     (589,484)          --
Policy loans                                                               8,338        12,281        9,849
Cash and cash equivalents                                                210,981        73,047       62,302
Other invested assets                                                     55,109        61,357           --
                                                                   ----------------------------------------
                                                                      26,811,285     4,688,562      985,787
Less investments expenses                                               (575,362)     (659,934)    (128,772)
                                                                   ----------------------------------------
Net investment income                                              $  26,235,923  $  4,028,628  $   857,015
                                                                   ----------------------------------------
                                                                   ----------------------------------------
</TABLE>
 
REALIZED AND UNREALIZED GAINS AND LOSSES
 
An analysis of sales, maturities, and principal repayments of the Company's
fixed maturities portfolio for the year ended December 31, 1998 is as follows:
 
<TABLE>
<CAPTION>
                                                                     GROSS        GROSS
                                                     AMORTIZED      REALIZED    REALIZED       PROCEEDS
                                                        COST         GAINS       LOSSES       FROM SALE
                                                   --------------  ----------  -----------  --------------
<S>                                                <C>             <C>         <C>          <C>
Scheduled principal repayments, calls
  and tenders                                      $  157,731,977  $       --  $        --  $  157,731,977
Sales                                                  64,861,304     163,865      (12,115)     65,013,054
                                                   -------------------------------------------------------
Total                                              $  222,593,281  $  163,865  $   (12,115) $  222,745,031
                                                   -------------------------------------------------------
                                                   -------------------------------------------------------
</TABLE>
 
The changes in unrealized appreciation/depreciation on investments, which are
entirely attributable to available-for-sale fixed maturity securities,
aggregated $905,405, $893,151 and $(201,556) for the years ended December 31,
1998, 1997 and 1996, respectively. The change in net unrealized appreciation/
depreciation is recorded net of adjustments to deferred policy acquisition costs
and deferred income taxes totaling $695,670 in 1998 and $481,295 in 1997.
 
REPURCHASE AGREEMENTS
 
As part of its investment strategy, the Company enters into securities lending
programs to increase its return on investments and improve liquidity. These
transactions are accounted for as amounts due under repurchase agreements. These
amounts are collateralized by investment securities with fair values
 
                                       57
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
4.  INVESTMENTS (CONTINUED)
approximately equal to the amount due. At December 31, 1998, amounts outstanding
aggregated $49,000,000. At December 31, 1997, no amounts were outstanding.
 
OTHER
 
At December 31, 1998, affidavits of deposits covering fixed maturity securities
and short-term investments with a carrying value of $602,089,746
(1997--$201,494,229) were on deposit with state agencies to meet regulatory
requirements.
 
At December 31, 1998, the following investments in any person or its affiliates
(other than bonds issued by agencies of the United States Government) exceeded
10% of stockholders' equity: corporate bonds with carrying values of $12,161,587
issued by Nationsbank and $6,860,000 issued by Unocal Corp.
 
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, 1998, 1997 and 1996
is as follows:
 
<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31
                                                                -------------------------------------------
                                                                    1998           1997           1996
                                                                -------------------------------------------
<S>                                                             <C>            <C>            <C>
Balance at beginning of year                                    $   1,343,000  $   1,725,000  $   1,500,000
Acquired during the year                                                   --             --      1,097,921
Accretion of interest during the year                                  71,000         91,000        130,000
Amortization of asset                                                (345,094)      (473,000)    (1,002,921)
                                                                -------------------------------------------
Balance at end of year                                          $   1,068,906  $   1,343,000  $   1,725,000
                                                                -------------------------------------------
                                                                -------------------------------------------
</TABLE>
 
Amortization of the value of insurance in force acquired for the next five years
ending December 31 is expected to be as follows: 1999--$318,000; 2000--$232,000;
2001--$104,000; 2002--$104,000; and 2003-- $103,000.
 
6.  REINSURANCE AND POLICY PROVISIONS
In the normal course of business, the Company seeks to limit its exposure to
loss on any single insured and to recover a portion of benefits paid by ceding
reinsurance to other insurance enterprises or reinsurers. Reinsurance coverages
for life insurance vary according to the age and risk classification of the
insured. The Company does not use financial or surplus relief reinsurance.
 
Reinsurance contracts do not relieve the Company of its obligations to its
policyholders. To the extent that reinsuring companies are later unable to meet
obligations under reinsurance agreements, the Company would be liable for these
obligations, and payment of these obligations could result in losses to the
Company. To limit the possibility of such losses, the Company evaluates the
financial condition of its reinsurers, and monitors concentrations of credit
risk. Insurance premiums have been reduced by $567,027, $722,545 and $742,088
and insurance benefits have been reduced by $375,592, $503,154 and $455,472
during the years ended December 31, 1998, 1997 and 1996, respectively, as a
result of cession agreements.
 
No allowance for uncollectible amounts has been established against the
Company's asset for amounts due from other insurance companies since none of the
receivables are deemed by management to be uncollectible.
 
During 1998, the Company entered into a modified coinsurance agreement to cede
70% of its variable life and variable annuity business to an insurance company
that has an equity position in the Company's parent. Amounts paid pursuant to
this arrangement were immaterial during 1998.
 
                                       58
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
6.  REINSURANCE AND POLICY PROVISIONS (CONTINUED)
Unpaid claims on accident and health insurance include amounts for losses and
related adjustment expense and are estimates of the ultimate net costs of all
losses, reported and unreported. These estimates are subject to the impact of
future changes in claim severity, frequency and other factors. The activity in
the liability for unpaid claims and related adjustment expense for the years
ended December 31, 1998, 1997 and 1996, net of reinsurance, is summarized as
follows:
 
<TABLE>
<CAPTION>
                                              UNPAID                                             UNPAID
                                              CLAIMS                                             CLAIMS
                                           LIABILITY AT    CLAIMS                             LIABILITY AT
                                           BEGINNING OF   RESERVE      CLAIMS       CLAIMS       END OF
                                               YEAR       ASSUMED     INCURRED       PAID         YEAR
                                           ---------------------------------------------------------------
<S>                                        <C>           <C>         <C>          <C>         <C>
YEAR ENDED DECEMBER 31, 1998
1998                                       $         --  $       --  $   580,845  $  318,507  $    262,338
1997 and prior                                  667,287          --     (133,100)    123,864       410,323
                                           ---------------------------------------------------------------
                                                667,287  $       --  $   447,745  $  442,371       672,661
                                           ---------------------------------------------------------------
                                           ---------------------------------------------------------------
Active life reserve                           1,406,694                                          1,518,222
                                           ---------------------------------------------------------------
Total accident and health reserves         $  2,073,981                                       $  2,190,883
                                           ---------------------------------------------------------------
                                           ---------------------------------------------------------------
YEAR ENDED DECEMBER 31, 1997
1997                                       $         --  $       --  $   556,302  $  296,060  $    260,242
1996 and prior                                  629,651          --     (107,471)    115,135       407,045
                                           ---------------------------------------------------------------
                                                629,651  $       --  $   448,831  $  411,195       667,287
                                           ---------------------------------------------------------------
                                           ---------------------------------------------------------------
Active life reserve                           1,350,132                                          1,406,694
                                           ---------------------------------------------------------------
Total accident and health reserves         $  1,979,783                                       $  2,073,981
                                           ---------------------------------------------------------------
                                           ---------------------------------------------------------------
</TABLE>
 
<TABLE>
<CAPTION>
                                               UNPAID                                            UNPAID
                                               CLAIMS                                            CLAIMS
                                            LIABILITY AT    CLAIMS                            LIABILITY AT
                                            BEGINNING OF   RESERVE      CLAIMS      CLAIMS       END OF
                                                YEAR       ASSUMED     INCURRED      PAID         YEAR
                                            --------------------------------------------------------------
<S>                                         <C>           <C>         <C>         <C>         <C>
YEAR ENDED DECEMBER 31, 1996
1996                                         $       --   $       --  $  421,841  $   90,844  $    330,997
1995 and prior                                       --      501,589      44,347     247,282       298,654
                                            --------------------------------------------------------------
                                                     --   $  501,589  $  466,188  $  338,126       629,651
                                            --------------------------------------------------------------
                                            --------------------------------------------------------------
Active life reserve                                  --                                          1,350,132
                                            --------------------------------------------------------------
Total accident and health reserves           $       --                                       $  1,979,783
                                            --------------------------------------------------------------
                                            --------------------------------------------------------------
</TABLE>
 
7.  INCOME TAXES
The Company files a separate federal income tax return.
 
Deferred income taxes are established by the Company based upon the temporary
differences among financial reporting and tax bases of assets and liabilities,
the reversal of which will result in taxable or deductible amounts in future
years when the related asset or liability is recovered or settled, measured
using the enacted tax rates. Prior to 1997, no deferred taxes were provided
since timing differences were not sufficient to offset operating loss
carryforwards.
 
                                       59
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
7.  INCOME TAXES (CONTINUED)
The effective tax rate on income (loss) before income taxes is different than
the prevailing federal income tax rate, as follows:
 
<TABLE>
<CAPTION>
                                                                            YEAR ENDED DECEMBER 31
                                                                   ----------------------------------------
                                                                       1998          1997          1996
                                                                   ----------------------------------------
<S>                                                                <C>           <C>            <C>
Income (loss) before income taxes                                  $  2,046,943  $  (2,547,643) $  (516,827)
                                                                   ----------------------------------------
                                                                   ----------------------------------------
Tax effect at federal statutory rate (34%)                         $   (695,961) $     866,199  $   175,721
Tax effect (decrease) of:
  Small company deduction                                                    --        331,000           --
  Change in valuation allowance                                              --        171,000     (171,000)
  Other                                                                 (64,522)        20,577       (4,721)
                                                                   ----------------------------------------
Income tax benefit (expense)                                       $   (760,483) $   1,388,776  $        --
                                                                   ----------------------------------------
                                                                   ----------------------------------------
</TABLE>
 
The tax effect of individual temporary differences giving rise to the Company's
deferred tax assets at December 31, 1998 and 1997, is as follows:
 
<TABLE>
<CAPTION>
                                                                                       DECEMBER 31
                                                                               ----------------------------
                                                                                   1998           1997
                                                                               ----------------------------
<S>                                                                            <C>            <C>
Deferred income tax assets:
  Policy benefit reserves                                                      $  17,810,000  $   5,239,000
  Provision for experience rating refunds                                            283,000        182,000
  Other                                                                               57,000         52,000
                                                                               ----------------------------
                                                                                  18,150,000      5,473,000
Deferred income tax liabilities:
  Unrealized appreciation of fixed maturity securities                              (216,382)      (108,336)
  Deferred policy acquisition costs                                               (8,939,000)      (727,000)
  Value of insurance in force acquired                                              (363,000)      (457,000)
  Other                                                                             (343,569)      (335,167)
                                                                               ----------------------------
                                                                                  (9,861,951)    (1,627,503)
                                                                               ----------------------------
Deferred income tax asset                                                      $   8,288,049  $   3,845,497
                                                                               ----------------------------
                                                                               ----------------------------
</TABLE>
 
The Company regularly reviews its needs for a valuation allowance against its
deferred income tax assets. During the year ended December 31, 1997, the Company
became taxable and it is expected that it will continue to pay federal income
taxes in the foreseeable future. As a result, the valuation allowance pertaining
to deferred income tax assets was removed at December 31, 1997.
 
8.  NOTE PAYABLE TO PARENT
On December 31, 1998 and October 18, 1996, the Company borrowed $5,500,000 and
$2,500,000, respectively, from its parent, American Equity Investment Life
Holding Company, in the form of surplus notes. The notes call for the Company to
pay the principal amount of the note and interest at an 8% annual rate. Any
scheduled payment of interest or repayment of principal may be paid only out of
the Company's earnings, subject to approval by the Insurance Division,
Department of Commerce, of the State of Iowa.
 
                                       60
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
9.  RETIREMENT PLAN AND STOCK COMPENSATION PLAN
During 1996, the Company adopted a contributory defined contribution plan which
is qualified under Section 401(k) of the Internal Revenue Service Code. The plan
covers substantially all full-time employees of the Company, subject to minimum
eligibility requirements. Employees can contribute up to 15% of their annual
salary (with a maximum contribution of $10,000 in 1998 and $9,500 in 1997) 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. The Company's related expenses were $25,231 and $19,434 with respect
to this plan during the years ended December 31, 1998 and 1997, respectively. No
contributions were made during 1996 to the plan.
 
During 1997, the Company established the American Equity Investment NMO Deferred
Compensation Plan whereby agents can earn common stock of the Company's parent,
American Equity Investment Life Holding Company, in addition to their normal
commissions. Awards are calculated using formulas determined annually by the
Company's Board of Directors and are generally based upon new annuity deposits.
For the years ended December 31, 1998 and 1997, agents earned the right to
receive 83,861 and 13,131 shares, respectively. These shares will be awarded at
the end of the vesting period, 4 years for the 1998 program and 3 years for the
1997 program. A portion of the awards may be subject to forfeiture if certain
production levels are not met over the remaining vesting period. The Company
recognizes commission expense as the awards vest. For the year ended December
31, 1998, agents vested 25,342 shares of common stock and the Company recorded
commission expense (which was subsequently capitalized as deferred policy
acquisition costs) of $295,354 with respect to this plan. Amounts accrued are
reported as other liabilities until the stock has been issued.
 
10. STATUTORY FINANCIAL INFORMATION
 
CAPITAL RESTRICTIONS
 
Iowa Insurance Laws require domestic insurers to maintain a minimum of $5.0
million capital and surplus.
 
Prior approval of statutory authorities is required for the payment of dividends
to the Company's stockholder which exceed an annual limitation. During 1999, the
Company could pay dividends to its parent of approximately $7,845,000 without
prior approval from regulatory authorities.
 
STATUTORY ACCOUNTING POLICIES
 
The financial statements of the Company included herein differ from related
statutory-basis principally as follows: (a) the bond portfolio is segregated
into held-for-investment (carried at amortized cost), available-for-sale
(carried at fair value), and trading (reported at fair value) classifications
rather than generally being carried at amortized cost; (b) acquisition costs of
acquiring new business are deferred and amortized over the life of the policies
rather than charged to operations as incurred; (c) the excess of purchase price
over net assets acquired in business combinations is allocated to identifiable
intangibles such as value of insurance in force acquired, rather than being
entirely attributable to goodwill (a portion of which may be non-admitted); (d)
policy reserves on traditional life and accident and health products are based
on reasonable assumptions of expected mortality, morbidity, interest and
withdrawals which include a provision for possible adverse deviation from such
assumptions which may differ from reserves based on statutory mortality rates
and interest; (e) future policy benefit reserves on certain universal life and
annuity products are based on full account values, rather than discounting
methodologies utilizing statutory interest rates; (f) reinsurance amounts are
shown as gross amounts, net of an allowance for uncollectible amounts, on the
balance sheet rather than netted against the corresponding receivable or
payable; (g) deferred income taxes are provided for the difference between the
financial statement and income tax bases of assets and liabilities; (h) net
realized gains or losses attributed to changes in the level of interest rates in
the market are recognized as gains or losses in the statement of operations when
the
 
                                       61
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
10. STATUTORY FINANCIAL INFORMATION (CONTINUED)
sale is completed rather than deferred and amortized over the remaining life of
the fixed maturity security or mortgage loan; (i) declines in the estimated
realizable value of investments are charged to the statement of operations for
declines in value, when such declines in value are judged to be other than
temporary rather than through the establishment of a formula-determined
statutory investment reserve (carried as a liability), changes in which are
charged directly to surplus, (j) agents' balances and certain other assets
designated as "non-admitted assets" for statutory purposes are reported as
assets rather than being charged to surplus; (k) revenues for universal life and
annuity products consist of policy charges for the cost of insurance, policy
administration charges, amortization of policy initiation fees and surrender
charges assessed rather than premiums received; and (l) pension income or
expense is recognized in accordance with SFAS No. 87, EMPLOYERS' ACCOUNTING FOR
PENSIONS, rather than in accordance with rules and regulations permitted by the
Employee Retirement Income Security Act of 1974; (m) surplus notes are reported
as a liability rather than as a component of capital and surplus; and (n) assets
and liabilities are restated to fair values when a change in ownership occurs,
rather than continuing to be presented at historical cost.
 
Net income for the Company as determined in accordance with statutory accounting
practices was $4,803,545, $4,470,284 and $1,174,811 in 1998, 1997 and 1996,
respectively, and total statutory capital and surplus of the Company was
$80,947,913 and $64,709,809 at December 31, 1998 and 1997, respectively.
 
In 1998, the NAIC adopted codified statutory accounting principles
(Codification). Codification will likely change, to some extent, prescribed
statutory accounting practices and may result in changes to the accounting
practices that the Company uses to prepare its statutory-basis financial
statements. Codification will require adoption by the various states before it
becomes the prescribed statutory basis of accounting for insurance companies
domesticated within those states. Accordingly, before Codification becomes
effective for the Company, the State of Iowa must adopt Codification as the
prescribed basis of accounting on which domestic insurers must report their
statutory-basis results to the Insurance Division, Department of Commerce, of
the State of Iowa. At this time it is unclear whether the State of Iowa will
adopt Codification. However, based on current guidance, management believes that
the impact of Codification will not be material to the Company's statutory-basis
financial statements.
 
11. COMMITMENTS AND CONTINGENCIES
The Company has a General Agency Commission and Servicing Agreement with
American Equity Investment Service Company (the Service Company), wholly-owned
by the Company's chairman, whereby, the Service Company acts as a national
supervisory agent with responsibility for paying commissions to agents of the
Company. Under the terms of the original agreement, the Service Company was
required to pay the greater of (a) 5% of the premiums collected by the Company
on the sale of certain annuity products, or (b) 50% of the agent's commissions
payable by the Company on the sale of those same policies. In return, the
Company agreed to pay quarterly renewal commissions to the Service Company equal
to .3875% of the premiums received by the Company on policies that still remain
inforce. In addition, the Company has agreed to pay supplemental commissions
should lapses in any quarter exceed 1.88%, or certain other circumstances arise.
The Agreement terminates on January 31, 2005.
 
On December 31, 1997, the Service Company and the Company amended the Agreement
to provide for the payment of 100% of the agents' commissions by the Service
Company for policies issued from July 1, 1997 through December 31, 1997. In
return, the Company agreed to pay the Service Company quarterly renewal
commissions of .7% of the premiums received by the Company before January 1,
1998 that still remain inforce, and .325% for inforce amounts received
thereafter. The revised quarterly renewal commission schedule commenced December
31, 1997.
 
                                       62
<PAGE>
               AMERICAN EQUITY INVESTMENT LIFE INSURANCE COMPANY
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
11. COMMITMENTS AND CONTINGENCIES (CONTINUED)
During the years ended December 31, 1998 and 1997, the Service Company paid
$19,933,480 and $11,470,576, respectively, to agents of the Company and the
Company paid renewal commissions to the Service Company of $6,781,288 and
$1,360,410, respectively. At December 31, 1998 and 1997, accounts payable to the
Service Company aggregated $2,438,600 and $985,194, respectively, and is
included in other liabilities.
 
The Company leases its home office space and certain other equipment under
operating leases which expire through June 2004. During the years ended December
31, 1998, 1997 and 1996, rent expense totaled $335,382, $341,982 and $147,662,
respectively. At December 31, 1998, minimum rental payments due under all
noncancelable operating leases with initial terms of one year or more are:
 
<TABLE>
<S>                               <C>
Year ending December 31:
  1999                            $   434,000
  2000                                422,000
  2001                                420,000
  2002                                413,000
  2003                                405,000
  Thereafter, through June 2004       189,000
                                  -----------
                                  $ 2,283,000
                                  -----------
                                  -----------
</TABLE>
 
Assessments are, from time to time, levied on the Company by life and health
guaranty associations by most states in which the Company is licensed to cover
losses to policyholders of insolvent or rehabilitated companies. In some states,
these assessments can be partially recovered through a reduction in future
premium taxes. Given the short period since inception, management believes that
assessments against the Company for failure known to date will be minimal.
 
12. IMPACT OF YEAR 2000 (UNAUDITED)
The Company has developed a plan to assess its information technology needs to
be ready for the Year 2000. During 1996, the Company purchased a new policy
administration system which the vendor has represented and have tested it to be
Year 2000 compliant. Additionally, the Company has begun converting any
remaining non-compliant data processing systems. The Company currently expects
the project to be substantially completed by early 1999 and does not expect the
cost to modify systems used in the normal course of business to be significant.
While additional testing will be conducted on its systems through the Year 2000,
the Company does not expect this project to have a significant effect on
operating activities.
 
The Company also recognizes there are outside influences and dependencies
relative to its Year 2000 effort, over which it has little or no control. The
Company is putting effort into ensuring these considerations will have minimal
impact. This includes the continued availability of certain resources, assessing
third-party modification plans and developing contingency/recovery plans aimed
at ensuring the continuity of critical business functions before and after
December 31, 1999. However, there can be no assurances that these steps will be
sufficient to avoid any adverse impact to the Company's business or its
consolidated financial statements.
 
                                       63
<PAGE>
- --------------------------------------------------------------------------------
 
APPENDIX A
- --------------------------------------------------------------------------------
 
   
ILLUSTRATIONS OF DEATH BENEFITS AND ACCUMULATED VALUES
    
 
   
    The following tables illustrate how the death benefits, Accumulated Values
    and Surrender Values of a Policy may vary over an extended period of time at
    certain ages, assuming hypothetical gross rates of investment return for the
    Investment Options equivalent to constant gross annual rates of 0%, 4%, 8%
    and 12%. The hypothetical rates of investment return are for purposes of
    illustration only and should not be deemed a representation of past or
    future rates of investment return. Actual rates of return for a particular
    Policy may be more or less than the hypothetical investment rates of return
    and will depend on a number of factors including the investment allocations
    made by a Policyowner. Also, values would be different from those shown if
    the gross annual investment returns averaged 0%, 4%, 8% and 12% over a
    period of years but fluctuated above and below those averages for individual
    Policy Years.
    
 
   
    The amounts shown are as of the end of each Policy Year. The tables assume
    that the assets in the Investment Options are subject to an annual expense
    ratio of 0.75% of the average daily net assets. This annual expense ratio is
    based on the average of the expense ratios of each of the Investment Options
    available under the Policy for the last fiscal year and takes into account
    current expense reimbursement arrangements. The fees and expenses of each
    Investment Option vary, and in 1998 the total fees and expenses ranged from
    an annual rate of 0.30% to an annual rate of 1.05% of average daily net
    assets. For information on Investment Option expenses, see "SUMMARY AND
    DIAGRAM OF THE POLICY" and the prospectuses for the Investment Options.
    
 
    The tables reflect deduction of the premium expense charge, the monthly
    Policy expenses charge, the first-year monthly administrative charge, the
    first-year monthly expense charge, the daily charge for the Company's
    assumption of mortality and expense risks, and cost of insurance charges for
    the hypothetical Insured. The surrender values illustrated in the tables
    also reflect deduction of applicable surrender charges. The current charges
    and the higher guaranteed maximum charges the Company may charge are
    reflected in separate tables on each of the following pages.
 
   
    Applying the current charges and the average Investment Option fees and
    expenses of 0.75% of average net assets, the gross annual rates of
    investment return of 0%, 4%, 8% and 12% would produce net annual rates of
    return of -1.80%, 2.20%, 6.20% and 10.20%, respectively, on a guaranteed
    basis, and -1.65%, 2.35%, 6.35% and 10.35%, respectively, on a current
    basis.
    
 
   
    The hypothetical values shown in the tables do not reflect any charges for
    federal income taxes against the Variable Account since the Company is not
    currently making such charges. However, such charges may be made in the
    future and, in that event, the gross annual investment rate of return would
    have to exceed 0%, 4%, 8% or 12% by an amount sufficient to cover tax
    charges in order to produce the death benefits and Accumulated Values
    illustrated. (See "FEDERAL TAX MATTERS-- Taxation of the Company.")
    
 
    The tables illustrate the Policy values that would result based upon the
    hypothetical investment rates of return if premiums are paid as indicated,
    if all Net Premiums are allocated to the Variable Account and if no Policy
    Loans have been made. The tables are also based on the assumptions that the
    Policyowner has not requested an increase or decrease in Specified Amount,
    and that no partial surrenders or transfers have been made.
 
    For comparative purposes, the second column of each table shows the amount
    to which the premiums would accumulate if an amount equal to those premiums
    were invested to earn interest at 5% compounded annually.
 
                                      *  *  *
 
    Upon request, the Company will provide a comparable illustration based upon
    the proposed insured's age, sex and premium class, the Specified Amount or
    premium requested, and the proposed frequency of premium payments.
 
                                      A-1
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                                                                          ASSUMING
                                                              ASSUMING                          0% HYPOTHETICAL GROSS RETURN,
                                                    0% HYPOTHETICAL GROSS RETURN,              NON-GUARANTEED CURRENT COST OF
                                            GUARANTEED MAXIMUM COST OF INSURANCE CHARGES,   INSURANCE CHARGES, AND NON-GUARANTEED
                                               AND GUARANTEED MAXIMUM EXPENSE CHARGES              CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------------  ---------------------------------------
           END OF             ACCUMULATED     END OF YEAR      END OF YEAR    END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%        ACCUMULATED       SURRENDER        DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR         VALUE            VALUE         BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  ---------------  ---------------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>              <C>              <C>          <C>            <C>          <C>
      1.....................          581            106                0        100,106           241             0      100,241
      2.....................        1,190            368                0        100,368           590           102      100,590
      3.....................        1,831            612                0        100,612           927           537      100,927
      4.....................        2,503              *                *              *         1,252           959      101,252
      5.....................        3,209              *                *              *         1,562         1,367      101,562
      6.....................        3,950              *                *              *         1,858         1,774      101,858
      7.....................        4,728              *                *              *         2,139         2,139      102,139
      8.....................        5,545              *                *              *         2,404         2,404      102,404
      9.....................        6,403              *                *              *         2,655         2,655      102,655
     10.....................        7,304              *                *              *         2,891         2,891      102,891
     15.....................       12,530              *                *              *         3,800         3,800      103,800
     20.....................       19,200              *                *              *         4,136         4,136      104,136
     25.....................       27,713              *                *              *         3,789         3,789      103,789
     30.....................       38,578              *                *              *         2,544         2,544      102,544
     35.....................            *              *                *              *             *             *            *
     40.....................            *              *                *              *             *             *            *
     45.....................            *              *                *              *             *             *            *
     50.....................            *              *                *              *             *             *            *
     55.....................            *              *                *              *             *             *            *
     60.....................            *              *                *              *             *             *            *
     65.....................            *              *                *              *             *             *            *
     70.....................            *              *                *              *             *             *            *
     75.....................            *              *                *              *             *             *            *
     80.....................            *              *                *              *             *             *            *
 Age 65.....................       38,578              *                *              *         2,544         2,544      102,544
 Age 70.....................            *              *                *              *             *             *            *
 Age 115....................            *              *                *              *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF -1.80% ON A GUARANTEED BASIS AND -1.65% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-2
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                                                                          ASSUMING
                                                              ASSUMING                          4% HYPOTHETICAL GROSS RETURN,
                                                    4% HYPOTHETICAL GROSS RETURN,              NON-GUARANTEED CURRENT COST OF
                                            GUARANTEED MAXIMUM COST OF INSURANCE CHARGES,   INSURANCE CHARGES, AND NON-GUARANTEED
                                               AND GUARANTEED MAXIMUM EXPENSE CHARGES              CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------------  ---------------------------------------
           END OF             ACCUMULATED     END OF YEAR      END OF YEAR    END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%        ACCUMULATED       SURRENDER        DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR         VALUE            VALUE         BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  ---------------  ---------------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>              <C>              <C>          <C>            <C>          <C>
      1.....................          581            118                0        100,118           255             0      100,255
      2.....................        1,190            399                0        100,399           632           144      100,632
      3.....................        1,831            674                0        100,674         1,011           621      101,011
      4.....................        2,503              *                *              *         1,391         1,098      101,391
      5.....................        3,209              *                *              *         1,772         1,577      101,772
      6.....................        3,950              *                *              *         2,152         2,068      102,152
      7.....................        4,728              *                *              *         2,530         2,530      102,530
      8.....................        5,545              *                *              *         2,906         2,906      102,906
      9.....................        6,403              *                *              *         3,281         3,281      103,281
     10.....................        7,304              *                *              *         3,654         3,654      103,654
     15.....................       12,530              *                *              *         5,422         5,422      105,422
     20.....................       19,200              *                *              *         6,858         6,858      106,858
     25.....................       27,713              *                *              *         7,746         7,746      107,746
     30.....................       38,578              *                *              *         7,729         7,729      107,729
     35.....................       52,445              *                *              *         5,999         5,999      105,999
     40.....................       70,143              *                *              *         1,424         1,424      101,424
     45.....................            *              *                *              *             *             *            *
     50.....................            *              *                *              *             *             *            *
     55.....................            *              *                *              *             *             *            *
     60.....................            *              *                *              *             *             *            *
     65.....................            *              *                *              *             *             *            *
     70.....................                           *                *              *             *             *            *
     75.....................            *              *                *              *             *             *            *
     80.....................            *              *                *              *             *             *            *
 Age 65.....................       38,578              *                *              *         7,729         7,729      107,729
 Age 70.....................       52,445              *                *              *         5,999         5,999      105,999
 Age 115....................            *              *                *              *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 4% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 2.20% ON A GUARANTEED BASIS AND 2.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 4%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-3
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                 ASSUMING
                                                 8% HYPOTHETICAL GROSS RETURN,           8% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE        NON-GUARANTEED CURRENT COST OF
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE  INSURANCE CHARGES, AND NON-GUARANTEED
                                                            CHARGES                         CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------  --------------------------------------
           END OF             ACCUMULATED    END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE         VALUE       BENEFIT       VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  -----------  -----------  ------------  -----------  -----------
<S>                           <C>           <C>            <C>          <C>          <C>           <C>          <C>
      1.....................          581           130             0      100,130           270            0      100,270
      2.....................        1,190           432             0      100,432           676          188      100,676
      3.....................        1,831           740             0      100,740         1,100          710      101,100
      4.....................        2,503         1,054            78      101,054         1,543        1,250      101,543
      5.....................        3,209         1,372           396      101,372         2,006        1,811      102,006
      6.....................        3,950         1,693           857      101,693         2,488        2,404      102,488
      7.....................        4,728         2,016         1,363      102,016         2,990        2,990      102,990
      8.....................        5,545         2,339         1,861      102,339         3,513        3,513      103,513
      9.....................        6,403         2,665         2,354      102,665         4,058        4,058      104,058
     10.....................        7,304         2,992         2,840      102,992         4,627        4,627      104,627
     15.....................       12,530         4,590         4,590      104,590         7,815        7,815      107,815
     20.....................       19,200         5,863         5,863      105,863        11,545       11,545      111,545
     25.....................       27,713         6,306         6,306      106,306        15,821       15,821      115,821
     30.....................       38,578         4,959         4,959      104,959        20,528       20,528      120,528
     35.....................       52,445             *             *            *        25,047       25,047      125,047
     40.....................       70,143             *             *            *        28,316       28,316      128,316
     45.....................       92,730             *             *            *        27,264       27,264      127,264
     50.....................            *             *             *            *        17,437       17,437      117,437
     55.....................            *             *             *            *             *            *            *
     60.....................            *             *             *            *             *            *            *
     65.....................            *             *             *            *             *            *            *
     70.....................            *             *             *            *             *            *            *
     75.....................            *             *             *            *             *            *            *
     80.....................            *             *             *            *             *            *            *
 Age 65.....................       38,578         4,959         4,959      104,959        20,528       20,528      120,528
Age 70......................       52,445             *             *            *        25,047       25,047      125,047
Age 115.....................            *             *             *            *             *            *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 8% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 6.20% ON A GUARANTEED BASIS AND 6.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 8%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-4
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                            ASSUMING                                 ASSUMING
                                                 12% HYPOTHETICAL GROSS RETURN,           12% HYPOTHETICAL GROSS RETURN,
                                              GUARANTEED MAXIMUM COST OF INSURANCE   NON-GUARANTEED CURRENT COST OF INSURANCE
                                                CHARGES, AND GUARANTEED MAXIMUM        CHARGES, AND NON-GUARANTEED CURRENT
                                                        EXPENSE CHARGES                          EXPENSE CHARGES
                                 PREMIUMS    --------------------------------------  ----------------------------------------
           END OF              ACCUMULATED   END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR   END OF YEAR
           POLICY                 AT 5%      ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER       DEATH
            YEAR                 PER YEAR       VALUE         VALUE       BENEFIT       VALUE         VALUE        BENEFIT
         -----------           ------------  ------------  -----------  -----------  ------------  ------------  ------------
<S>                            <C>           <C>           <C>          <C>          <C>           <C>           <C>
      1......................          581           142            0      100,142            285             0       100,285
      2......................        1,190           466            0      100,466            720           232       100,720
      3......................        1,831           810            0      100,810          1,193           803       101,193
      4......................        2,503         1,175          199      101,175          1,707         1,414       101,707
      5......................        3,209         1,563          587      101,563          2,265         2,070       102,265
      6......................        3,950         1,972        1,136      101,972          2,871         2,787       102,871
      7......................        4,728         2,405        1,752      102,405          3,529         3,529       103,529
      8......................        5,545         2,862        2,384      102,862          4,243         4,243       104,243
      9......................        6,403         3,348        3,037      103,348          5,020         5,020       105,020
     10......................        7,304         3,863        3,711      103,863          5,867         5,867       105,867
     15......................       12,530         6,954        6,954      106,954         11,346        11,346       111,346
     20......................       19,200        11,004       11,004      111,004         19,643        19,643       119,643
     25......................       27,713        16,180       16,180      116,180         32,341        32,341       132,341
     30......................       38,578        22,467       22,467      122,467         51,901        51,901       151,901
     35......................       52,445        28,535       28,535      128,535         81,832        81,832       181,832
     40......................       70,143        31,534       31,534      131,534        127,663       127,663       227,663
     45......................       92,730        22,390       22,390      122,390        196,615       196,615       296,615
     50......................      121,558             *            *            *        300,233       300,233       400,233
     55......................      158,351             *            *            *        455,804       455,804       555,804
     60......................      205,309             *            *            *        690,165       690,165       790,165
     65......................      265,240             *            *            *        995,312       995,312     1,095,312
     70......................      341,730             *            *            *      1,411,986     1,411,986     1,511,986
     75......................      439,352             *            *            *      2,066,760     2,066,760     2,166,760
     80......................      563,945             *            *            *      3,120,613     3,120,613     3,220,613
 Age 65......................       38,578        22,467       22,467      122,467         51,901        51,901       151,901
 Age 70......................       52,445        28,535       28,535      128,535         81,832        81,832       181,832
Age 115......................      563,945             *            *            *      3,120,613     3,120,613     3,220,613
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 12% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 10.20% ON A GUARANTEED BASIS AND 10.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 12%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-5
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                             ASSUMING                                   ASSUMING
                                                   0% HYPOTHETICAL GROSS RETURN,              0% HYPOTHETICAL GROSS RETURN,
                                               GUARANTEED MAXIMUM COST OF INSURANCE          NON-GUARANTEED CURRENT COST OF
                                              CHARGES, AND GUARANTEED MAXIMUM EXPENSE     INSURANCE CHARGES, AND NON-GUARANTEED
                                                              CHARGES                            CURRENT EXPENSE CHARGES
                                PREMIUMS    -------------------------------------------  ---------------------------------------
           END OF             ACCUMULATED    END OF YEAR     END OF YEAR    END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED      SURRENDER        DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE           VALUE         BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  ---------------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>            <C>              <C>          <C>            <C>          <C>
      1.....................          581           107               0        100,000           241             0      100,000
      2.....................        1,190           369               0        100,000           591           103      100,000
      3.....................        1,831           614               0        100,000           929           539      100,000
      4.....................        2,503             *               *              *         1,255           962      100,000
      5.....................        3,208             *               *              *         1,568         1,373      100,000
      6.....................        3,950             *               *              *         1,866         1,782      100,000
      7.....................        4,728             *               *              *         2,149         2,149      100,000
      8.....................        5,545             *               *              *         2,418         2,418      100,000
      9.....................        6,403             *               *              *         2,673         2,673      100,000
     10.....................        7,303             *               *              *         2,914         2,914      100,000
     15.....................       12,530             *               *              *         3,860         3,860      100,000
     20.....................       19,200             *               *              *         4,257         4,257      100,000
     25.....................       27,713             *               *              *         3,998         3,998      100,000
     30.....................       38,578             *               *              *         2,854         2,854      100,000
     35.....................       52,445             *               *              *           219           219      100,000
     40.....................            *             *               *              *             *             *            *
     45.....................            *             *               *              *             *             *            *
     50.....................            *             *               *              *             *             *            *
     55.....................            *             *               *              *             *             *            *
     60.....................            *             *               *              *             *             *            *
     65.....................            *             *               *              *             *             *            *
     70.....................            *             *               *              *             *             *            *
     75.....................            *             *               *              *             *             *            *
     80.....................            *             *               *              *             *             *            *
 Age 65.....................       38,578             *               *              *         2,854         2,854      100,000
 Age 70.....................       52,445             *               *              *           219           219      100,000
Age 115.....................            *             *               *              *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF -1.80% ON A GUARANTEED BASIS AND -1.65% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-6
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                                                                          ASSUMING
                                                              ASSUMING                          4% HYPOTHETICAL GROSS RETURN,
                                                    4% HYPOTHETICAL GROSS RETURN,              NON-GUARANTEED CURRENT COST OF
                                            GUARANTEED MAXIMUM COST OF INSURANCE CHARGES,   INSURANCE CHARGES, AND NON-GUARANTEED
                                               AND GUARANTEED MAXIMUM EXPENSE CHARGES              CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------------  ---------------------------------------
           END OF             ACCUMULATED     END OF YEAR      END OF YEAR    END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%        ACCUMULATED       SURRENDER        DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR         VALUE            VALUE         BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  ---------------  ---------------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>              <C>              <C>          <C>            <C>          <C>
      1.....................          581            119                0        100,000           256             0      100,000
      2.....................        1,190            401                0        100,000           633           145      100,000
      3.....................        1,831            677                0        100,000         1,013           623      100,000
      4.....................        2,503              *                *              *         1,395         1,102      100,000
      5.....................        3,208              *                *              *         1,778         1,583      100,000
      6.....................        3,950              *                *              *         2,161         2,077      100,000
      7.....................        4,728              *                *              *         2,543         2,543      100,000
      8.....................        5,545              *                *              *         2,924         2,924      100,000
      9.....................        6,403              *                *              *         3,304         3,304      100,000
     10.....................        7,303              *                *              *         3,684         3,684      100,000
     15.....................       12,530              *                *              *         5,512         5,512      100,000
     20.....................       19,200              *                *              *         7,069         7,069      100,000
     25.....................       27,713              *                *              *         8,175         8,175      100,000
     30.....................       38,578              *                *              *         8,510         8,510      100,000
     35.....................       52,445              *                *              *         7,303         7,303      100,000
     40.....................       70,143              *                *              *         3,345         3,345      100,000
     45.....................            *              *                *              *             *             *            *
     50.....................            *              *                *              *             *             *            *
     55.....................            *              *                *              *             *             *            *
     60.....................            *              *                *              *             *             *            *
     65.....................            *              *                *              *             *             *            *
     70.....................            *              *                *              *             *             *            *
     75.....................            *              *                *              *             *             *            *
     80.....................            *              *                *              *             *             *            *
 Age 65.....................       38,578              *                *              *         8,510         8,510      100,000
 Age 70.....................       52,445              *                *              *         7,303         7,303      100,000
Age 115.....................            *              *                *              *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 4% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 2.20% ON A GUARANTEED BASIS AND 2.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 4%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-7
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                 ASSUMING
                                                 8% HYPOTHETICAL GROSS RETURN,           8% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE        NON-GUARANTEED CURRENT COST OF
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE  INSURANCE CHARGES, AND NON-GUARANTEED
                                                            CHARGES                         CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------  --------------------------------------
           END OF             ACCUMULATED    END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE         VALUE       BENEFIT       VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  -----------  -----------  ------------  -----------  -----------
<S>                           <C>           <C>            <C>          <C>          <C>           <C>          <C>
      1.....................          581           131             0      100,000           271            0      100,000
      2.....................        1,190           433             0      100,000           677          189      100,000
      3.....................        1,831           743             0      100,000         1,102          712      100,000
      4.....................        2,503         1,059            83      100,000         1,547        1,254      100,000
      5.....................        3,208         1,381           405      100,000         2,013        1,818      100,000
      6.....................        3,950         1,707           871      100,000         2,498        2,414      100,000
      7.....................        4,728         2,035         1,382      100,000         3,005        3,005      100,000
      8.....................        5,545         2,366         1,888      100,000         3,535        3,535      100,000
      9.....................        6,403         2,701         2,390      100,000         4,088        4,088      100,000
     10.....................        7,303         3,040         2,888      100,000         4,667        4,667      100,000
     15.....................       12,530         4,741         4,741      100,000         7,950        7,950      100,000
     20.....................       19,200         6,237         6,237      100,000        11,917       11,917      100,000
     25.....................       27,713         7,108         7,108      100,000        16,710       16,710      100,000
     30.....................       38,578         6,493         6,493      100,000        22,482       22,482      100,000
     35.....................       52,445         1,927         1,927      100,000        29,173       29,173      100,000
     40.....................       70,143             *             *            *        36,770       36,770      100,000
     45.....................       92,730             *             *            *        44,521       44,521      100,000
     50.....................      121,558             *             *            *        51,835       51,835      100,000
     55.....................      158,351             *             *            *        57,582       57,582      100,000
     60.....................      205,309             *             *            *        59,472       59,472      100,000
     65.....................      265,240             *             *            *        15,333       15,333      100,000
     70.....................            *             *             *            *             *            *            *
     75.....................            *             *             *            *             *            *            *
     80.....................            *             *             *            *             *            *            *
 Age 65.....................       38,578         6,493         6,493      100,000        22,482       22,482      100,000
 Age 70.....................       52,445         1,927         1,927      100,000        29,173       29,173      100,000
Age 115.....................            *             *             *            *             *            *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 8% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 6.20% ON A GUARANTEED BASIS AND 6.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 8%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-8
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                         FEMALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $553
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                          ASSUMING                                  ASSUMING
                                               12% HYPOTHETICAL GROSS RETURN,            12% HYPOTHETICAL GROSS RETURN,
                                            GUARANTEED MAXIMUM COST OF INSURANCE    NON-GUARANTEED CURRENT COST OF INSURANCE
                                          CHARGES, AND GUARANTEED MAXIMUM EXPENSE     CHARGES, AND NON-GUARANTEED CURRENT
                                                          CHARGES                               EXPENSE CHARGES
                              PREMIUMS    ----------------------------------------  ----------------------------------------
          END OF            ACCUMULATED   END OF YEAR   END OF YEAR   END OF YEAR   END OF YEAR   END OF YEAR   END OF YEAR
          POLICY               AT 5%      ACCUMULATED    SURRENDER       DEATH      ACCUMULATED    SURRENDER       DEATH
           YEAR               PER YEAR       VALUE         VALUE        BENEFIT        VALUE         VALUE        BENEFIT
       -----------          ------------  ------------  ------------  ------------  ------------  ------------  ------------
<S>                         <C>           <C>           <C>           <C>           <C>           <C>           <C>
      1...................          581            143             0       100,000           285             0       100,000
      2...................        1,190            467             0       100,000           721           233       100,000
      3...................        1,831            813             0       100,000         1,196           806       100,000
      4...................        2,503          1,181           205       100,000         1,712         1,419       100,000
      5...................        3,208          1,573           597       100,000         2,273         2,078       100,000
      6...................        3,950          1,988         1,152       100,000         2,884         2,800       100,000
      7...................        4,728          2,428         1,775       100,000         3,547         3,547       100,000
      8...................        5,545          2,896         2,418       100,000         4,270         4,270       100,000
      9...................        6,403          3,394         3,083       100,000         5,059         5,059       100,000
     10...................        7,303          3,927         3,775       100,000         5,920         5,920       100,000
     15...................       12,530          7,186         7,186       100,000        11,551        11,551       100,000
     20...................       19,200         11,689        11,689       100,000        20,298        20,298       100,000
     25...................       27,713         17,980        17,980       100,000        34,187        34,187       100,000
     30...................       38,578         26,911        26,911       100,000        56,759        56,759       100,000
     35...................       52,445         39,355        39,355       100,000        94,296        94,296       109,383
     40...................       70,143         57,703        57,703       100,000       156,184       156,184       167,117
     45...................       92,730         87,667        87,667       100,000       257,112       257,112       269,968
     50...................      121,558        141,908       141,908       149,003       419,747       419,747       440,735
     55...................      158,351        224,886       224,886       236,131       679,605       679,605       713,586
     60...................      205,309        355,945       355,945       359,504     1,100,825     1,100,825     1,111,834
     65...................      265,240        563,031       563,031       568,661     1,784,557     1,784,557     1,802,403
     70...................      341,730        869,427       869,427       878,121     2,873,803     2,873,803     2,902,541
     75...................      439,352      1,341,022     1,341,022     1,354,432     4,616,545     4,616,545     4,662,711
     80...................      563,945      2,066,885     2,066,885     2,087,553     7,404,434     7,404,434     7,478,478
 Age 65...................       38,578         26,911        26,911       100,000        56,759        56,759       100,000
 Age 70...................       52,445         39,355        39,355       100,000        94,296        94,296       109,383
 Age 115..................      563,945      2,066,885     2,066,885     2,087,553     7,404,434     7,404,434     7,478,478
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 12% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 10.20% ON A GUARANTEED BASIS AND 10.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 12%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-9
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                 ASSUMING
                                                 0% HYPOTHETICAL GROSS RETURN,            0% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE        NON-GUARANTEED CURRENT COST OF
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE   INSURANCE CHARGES, AND NON-GUARANTEED
                                                            CHARGES                          CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------  ---------------------------------------
           END OF             ACCUMULATED    END OF YEAR   END OF YEAR  END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED    SURRENDER      DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE         VALUE       BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  -----------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>            <C>          <C>          <C>            <C>          <C>
      1.....................          744           227             0      100,227           371             0      100,371
      2.....................        1,526           608             0      100,608           849           205      100,849
      3.....................        2,347           970             0      100,970         1,312           797      101,312
      4.....................        3,209         1,312            24      101,312         1,761         1,375      101,761
      5.....................        4,114         1,635           504      101,635         2,193         1,967      102,193
      6.....................        5,064         1,935         1,015      101,935         2,609         2,517      102,609
      7.....................        6,061         2,211         1,493      102,211         3,008         3,008      103,008
      8.....................        7,109         2,464         1,938      102,464         3,389         3,389      103,389
      9.....................        8,209         2,692         2,350      102,692         3,752         3,752      103,752
     10.....................        9,364         2,893         2,726      102,893         4,096         4,096      104,096
     15.....................       16,064         3,426         3,426      103,426         5,451         5,451      105,451
     20.....................       24,616         2,879         2,879      102,879         6,006         6,006      106,006
     25.....................       35,530           549           549      100,549         5,370         5,370      105,370
     30.....................       49,460             *             *            *         3,007         3,007      103,007
     35.....................            *             *             *            *             *             *            *
     40.....................            *             *             *            *             *             *            *
     45.....................            *             *             *            *             *             *            *
     50.....................            *             *             *            *             *             *            *
     55.....................            *             *             *            *             *             *            *
     60.....................            *             *             *            *             *             *            *
     65.....................            *             *             *            *             *             *            *
     70.....................            *             *             *            *             *             *            *
     75.....................            *             *             *            *             *             *            *
     80.....................            *             *             *            *             *             *            *
 Age 65.....................       49,460             *             *            *         3,007         3,007      103,007
 Age 70.....................            *             *             *            *             *             *            *
Age 115.....................            *             *             *            *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF -1.80% ON A GUARANTEED BASIS AND -1.65% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-10
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                 ASSUMING
                                                 4% HYPOTHETICAL GROSS RETURN,            4% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE        NON-GUARANTEED CURRENT COST OF
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE   INSURANCE CHARGES, AND NON-GUARANTEED
                                                            CHARGES                          CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------  ---------------------------------------
           END OF             ACCUMULATED    END OF YEAR   END OF YEAR  END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED    SURRENDER      DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE         VALUE       BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  -----------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>            <C>          <C>          <C>            <C>          <C>
      1.....................          744           244             0      100,244           391             0      100,391
      2.....................        1,526           655             0      100,655           907           263      100,907
      3.....................        2,347         1,063             0      101,063         1,429           914      101,429
      4.....................        3,209         1,466           178      101,466         1,955         1,569      101,955
      5.....................        4,114         1,864           733      101,864         2,485         2,259      102,485
      6.....................        5,064         2,254         1,334      102,254         3,017         2,925      103,017
      7.....................        6,061         2,634         1,916      102,634         3,552         3,552      103,552
      8.....................        7,109         3,004         2,478      103,004         4,088         4,088      104,088
      9.....................        8,209         3,360         3,018      103,360         4,624         4,624      104,624
     10.....................        9,364         3,701         3,534      103,701         5,159         5,159      105,159
     15.....................       16,064         5,071         5,071      105,071         7,730         7,730      107,730
     20.....................       24,616         5,467         5,467      105,467         9,857         9,857      109,857
     25.....................       35,530         3,897         3,897      103,897        10,988        10,988      110,988
     30.....................       49,460             *             *            *        10,300        10,300      110,300
     35.....................       67,239             *             *            *         6,631         6,631      106,631
     40.....................            *             *             *            *             *             *            *
     45.....................            *             *             *            *             *             *            *
     50.....................            *             *             *            *             *             *            *
     55.....................            *             *             *            *             *             *            *
     60.....................            *             *             *            *             *             *            *
     65.....................            *             *             *            *             *             *            *
     70.....................            *             *             *            *             *             *            *
     75.....................            *             *             *            *             *             *            *
     70.....................            *             *             *            *             *             *            *
 Age 65.....................       49,460             *             *            *        10,300        10,300      110,300
 Age 70.....................       67,239             *             *            *         6,631         6,631      106,631
Age 115.....................            *             *             *            *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 4% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 2.20% ON A GUARANTEED BASIS AND 2.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 4%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-11
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                ASSUMING
                                                8% HYPOTHETICAL GROSS RETURN,           8% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE       NON-GUARANTEED CURRENT COST OF
                                               CHARGES, AND GUARANTEED MAXIMUM      INSURANCE CHARGES, AND NON-GUARANTEED
                                                       EXPENSE CHARGES                     CURRENT EXPENSE CHARGES
                                PREMIUMS    --------------------------------------  --------------------------------------
           END OF             ACCUMULATED   END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%      ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR       VALUE         VALUE       BENEFIT       VALUE         VALUE       BENEFIT
        -----------           ------------  ------------  -----------  -----------  ------------  -----------  -----------
<S>                           <C>           <C>           <C>          <C>          <C>           <C>          <C>
      1.....................          744           262            0      100,262           411            0      100,411
      2.....................        1,526           704            0      100,704           967          323      100,967
      3.....................        2,347         1,161            0      101,161         1,552        1,037      101,552
      4.....................        3,209         1,633          345      101,633         2,165        1,779      102,165
      5.....................        4,114         2,120          989      102,120         2,809        2,583      102,809
      6.....................        5,064         2,620        1,700      102,620         3,484        3,392      103,484
      7.....................        6,061         3,132        2,414      103,132         4,191        4,191      104,191
      8.....................        7,109         3,657        3,131      103,657         4,931        4,931      104,931
      9.....................        8,209         4,192        3,850      104,192         5,706        5,706      105,706
     10.....................        9,364         4,737        4,570      104,737         6,516        6,516      106,516
     15.....................       16,064         7,527        7,527      107,527        11,084       11,084      111,084
     20.....................       24,616        10,055       10,055      110,055        16,464       16,464      116,464
     25.....................       35,530        11,263       11,263      111,263        22,401       22,401      122,401
     30.....................       49,460         9,193        9,193      109,193        28,328       28,328      128,328
     35.....................       67,239            78           78      100,078        33,204       33,204      133,204
     40.....................       89,929             *            *            *        34,993       34,993      134,993
     45.....................      118,889             *            *            *        30,115       30,115      130,115
     50.....................      155,849             *            *            *        14,012       14,012      114,012
     55.....................            *             *            *            *             *            *            *
     60.....................            *             *            *            *             *            *            *
     65.....................            *             *            *            *             *            *            *
     70.....................            *             *            *            *             *            *            *
     75.....................            *             *            *            *             *            *            *
     80.....................            *             *            *            *             *            *            *
 Age 65.....................       49,460         9,193        9,193      109,193        28,328       28,328      128,328
 Age 70.....................       67,239            78           78      100,078        33,204       33,204      133,204
Age 115.....................            *             *            *            *             *            *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 8% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 6.20% ON A GUARANTEED BASIS AND 6.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 8%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-12
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION A
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                              ASSUMING                                 ASSUMING
                                                   12% HYPOTHETICAL GROSS RETURN,           12% HYPOTHETICAL GROSS RETURN,
                                                GUARANTEED MAXIMUM COST OF INSURANCE   NON-GUARANTEED CURRENT COST OF INSURANCE
                                                  CHARGES, AND GUARANTEED MAXIMUM        CHARGES, AND NON-GUARANTEED CURRENT
                                                          EXPENSE CHARGES                          EXPENSE CHARGES
                                   PREMIUMS    --------------------------------------  ----------------------------------------
            END OF               ACCUMULATED   END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR   END OF YEAR
            POLICY                  AT 5%      ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER       DEATH
             YEAR                  PER YEAR       VALUE         VALUE       BENEFIT       VALUE         VALUE        BENEFIT
          -----------            ------------  ------------  -----------  -----------  ------------  ------------  ------------
<S>                              <C>           <C>           <C>          <C>          <C>           <C>           <C>
      1........................          744           279            0      100,279            432             0       100,432
      2........................        1,526           754            0      100,754          1,029           385       101,029
      3........................        2,347         1,265            0      101,265          1,681         1,166       101,681
      4........................        3,209         1,815          527      101,815          2,393         2,007       102,393
      5........................        4,114         2,406        1,275      102,406          3,169         2,943       103,169
      6........................        5,064         3,039        2,119      103,039          4,016         3,924       104,016
      7........................        6,061         3,718        3,000      103,718          4,939         4,939       104,939
      8........................        7,109         4,446        3,920      104,446          5,946         5,946       105,946
      9........................        8,209         5,226        4,884      105,226          7,045         7,045       107,045
     10........................        9,364         6,062        5,895      106,062          8,243         8,243       108,243
     15........................       16,064        11,187       11,187      111,187         16,025        16,025       116,025
     20........................       24,616        18,158       18,158      118,158         27,843        27,843       127,843
     25........................       35,530        27,065       27,065      127,065         45,665        45,665       145,665
     30........................       49,460        37,484       37,484      137,484         72,463        72,463       172,463
     35........................       67,239        47,481       47,481      147,481        112,810       112,810       212,810
     40........................       89,929        52,236       52,236      152,236        173,515       173,515       273,515
     45........................      118,889        40,857       40,857      140,857        264,795       264,795       364,795
     50........................      155,849             *            *            *        403,751       403,751       503,751
     55........................      203,020             *            *            *        617,356       617,356       717,356
     60........................      263,225             *            *            *        949,799       949,799     1,049,799
     65........................      340,062             *            *            *      1,419,749     1,419,749     1,519,749
     70........................      438,129             *            *            *      2,107,098     2,107,098     2,207,098
     75........................      563,290             *            *            *      3,204,728     3,204,728     3,304,728
     80........................      723,030             *            *            *      4,983,195     4,983,195     5,083,195
 Age 65........................       49,460        37,484       37,484      137,484         72,463        72,463       172,463
 Age 70........................       67,239        47,481       47,481      147,481        112,810       112,810       212,810
Age 115........................      723,030             *            *            *      4,983,195     4,983,195     5,083,195
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 12% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 10.20% ON A GUARANTEED BASIS AND 10.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 12%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-13
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                 ASSUMING
                                                 0% HYPOTHETICAL GROSS RETURN,            0% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE        NON-GUARANTEED CURRENT COST OF
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE   INSURANCE CHARGES, AND NON-GUARANTEED
                                                            CHARGES                          CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------  ---------------------------------------
           END OF             ACCUMULATED    END OF YEAR   END OF YEAR  END OF YEAR   END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED    SURRENDER      DEATH      ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE         VALUE       BENEFIT        VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  -----------  -----------  -------------  -----------  -----------
<S>                           <C>           <C>            <C>          <C>          <C>            <C>          <C>
      1.....................          744           228             0      100,000           371             0      100,000
      2.....................        1,526           610             0      100,000           850           206      100,000
      3.....................        2,347           974             0      100,000         1,315           800      100,000
      4.....................        3,209         1,319            31      100,000         1,766         1,380      100,000
      5.....................        4,114         1,646           515      100,000         2,202         1,976      100,000
      6.....................        5,064         1,951         1,031      100,000         2,621         2,529      100,000
      7.....................        6,061         2,233         1,515      100,000         3,024         3,024      100,000
      8.....................        7,109         2,493         1,967      100,000         3,411         3,411      100,000
      9.....................        8,209         2,729         2,387      100,000         3,780         3,780      100,000
     10.....................        9,364         2,940         2,773      100,000         4,131         4,131      100,000
     15.....................       16,064         3,540         3,540      100,000         5,546         5,546      100,000
     20.....................       24,616         3,096         3,096      100,000         6,211         6,211      100,000
     25.....................       35,530           864           864      100,000         5,753         5,753      100,000
     30.....................       49,460             *             *            *         3,605         3,605      100,000
     35.....................            *             *             *            *             *             *            *
     40.....................            *             *             *            *             *             *            *
     45.....................            *             *             *            *             *             *            *
     50.....................            *             *             *            *             *             *            *
     55.....................            *             *             *            *             *             *            *
     60.....................            *             *             *            *             *             *            *
     65.....................            *             *             *            *             *             *            *
     70.....................            *             *             *            *             *             *            *
     75.....................            *             *             *            *             *             *            *
     80.....................            *             *             *            *             *             *            *
 Age 65.....................       49,460             *             *            *         3,605         3,605      100,000
 Age 70.....................            *             *             *            *             *             *            *
Age 115.....................            *             *             *            *             *             *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 0% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF -1.80% ON A GUARANTEED BASIS AND -1.65% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 0%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-14
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                 ASSUMING
                                                 4% HYPOTHETICAL GROSS RETURN,           4% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE        NON-GUARANTEED CURRENT COST OF
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE  INSURANCE CHARGES, AND NON-GUARANTEED
                                                            CHARGES                         CURRENT EXPENSE CHARGES
                                PREMIUMS    ---------------------------------------  --------------------------------------
           END OF             ACCUMULATED    END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%       ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR        VALUE         VALUE       BENEFIT       VALUE         VALUE       BENEFIT
        -----------           ------------  -------------  -----------  -----------  ------------  -----------  -----------
<S>                           <C>           <C>            <C>          <C>          <C>           <C>          <C>
      1.....................          744           245             0      100,000           391            0      100,000
      2.....................        1,526           657             0      100,000           909          265      100,000
      3.....................        2,347         1,067             0      100,000         1,432          917      100,000
      4.....................        3,209         1,474           186      100,000         1,961        1,575      100,000
      5.....................        4,114         1,877           746      100,000         2,494        2,268      100,000
      6.....................        5,064         2,273         1,353      100,000         3,031        2,939      100,000
      7.....................        6,061         2,661         1,943      100,000         3,572        3,572      100,000
      8.....................        7,109         3,040         2,514      100,000         4,115        4,115      100,000
      9.....................        8,209         3,408         3,066      100,000         4,660        4,660      100,000
     10.....................        9,364         3,762         3,595      100,000         5,206        5,206      100,000
     15.....................       16,064         5,245         5,245      100,000         7,872        7,872      100,000
     20.....................       24,616         5,858         5,858      100,000        10,211       10,211      100,000
     25.....................       35,530         4,639         4,639      100,000        11,765       11,765      100,000
     30.....................       49,460             *             *            *        11,823       11,823      100,000
     35.....................       67,239             *             *            *         9,252        9,252      100,000
     40.....................       89,929             *             *            *         1,835        1,835      100,000
     45.....................            *             *             *            *             *            *            *
     50.....................            *             *             *            *             *            *            *
     55.....................            *             *             *            *             *            *            *
     60.....................            *             *             *            *             *            *            *
     65.....................            *             *             *            *             *            *            *
     70.....................            *             *             *            *             *            *            *
     75.....................            *             *             *            *             *            *            *
     80.....................            *             *             *            *             *            *            *
 Age 65.....................       49,460             *             *            *        11,823       11,823      100,000
 Age 70.....................       67,239             *             *            *         9,252        9,252      100,000
Age 115.....................            *             *             *            *             *            *            *
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 4% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 2.20% ON A GUARANTEED BASIS AND 2.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 4%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-15
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                           ASSUMING                                ASSUMING
                                                8% HYPOTHETICAL GROSS RETURN,           8% HYPOTHETICAL GROSS RETURN,
                                             GUARANTEED MAXIMUM COST OF INSURANCE       NON-GUARANTEED CURRENT COST OF
                                               CHARGES, AND GUARANTEED MAXIMUM      INSURANCE CHARGES, AND NON-GUARANTEED
                                                       EXPENSE CHARGES                     CURRENT EXPENSE CHARGES
                                PREMIUMS    --------------------------------------  --------------------------------------
           END OF             ACCUMULATED   END OF YEAR   END OF YEAR  END OF YEAR  END OF YEAR   END OF YEAR  END OF YEAR
           POLICY                AT 5%      ACCUMULATED    SURRENDER      DEATH     ACCUMULATED    SURRENDER      DEATH
            YEAR                PER YEAR       VALUE         VALUE       BENEFIT       VALUE         VALUE       BENEFIT
        -----------           ------------  ------------  -----------  -----------  ------------  -----------  -----------
<S>                           <C>           <C>           <C>          <C>          <C>           <C>          <C>
      1.....................          744           263            0      100,000           412            0      100,000
      2.....................        1,526           706            0      100,000           969          325      100,000
      3.....................        2,347         1,166            0      100,000         1,555        1,040      100,000
      4.....................        3,209         1,643          355      100,000         2,172        1,786      100,000
      5.....................        4,114         2,135        1,004      100,000         2,820        2,594      100,000
      6.....................        5,064         2,643        1,723      100,000         3,500        3,408      100,000
      7.....................        6,061         3,165        2,447      100,000         4,215        4,215      100,000
      8.....................        7,109         3,702        3,176      100,000         4,965        4,965      100,000
      9.....................        8,209         4,253        3,911      100,000         5,752        5,752      100,000
     10.....................        9,364         4,818        4,651      100,000         6,577        6,577      100,000
     15.....................       16,064         7,793        7,793      100,000        11,298       11,298      100,000
     20.....................       24,616        10,762       10,762      100,000        17,081       17,081      100,000
     25.....................       35,530        12,934       12,934      100,000        23,998       23,998      100,000
     30.....................       49,460        12,737       12,737      100,000        32,143       32,143      100,000
     35.....................       67,239         6,560        6,560      100,000        41,736       41,736      100,000
     40.....................       89,929             *            *            *        53,205       53,205      100,000
     45.....................      118,889             *            *            *        67,687       67,687      100,000
     50.....................      155,849             *            *            *        89,000       89,000      100,000
     55.....................      203,020             *            *            *       122,180      122,180      128,289
     60.....................      263,225             *            *            *       167,456      167,456      169,130
     65.....................      340,062             *            *            *       228,892      228,892      231,181
     70.....................      438,129             *            *            *       309,720      309,720      312,817
     75.....................      563,290             *            *            *       416,967      416,967      421,135
     80.....................      723,030             *            *            *       559,367      559,367      561,959
 Age 65.....................       49,460        12,737       12,737      100,000        32,143       32,143      100,000
 Age 70.....................       67,239         6,560        6,560      100,000        41,736       41,736      100,000
Age 115.....................      723,030             *            *            *       559,367      559,367      561,959
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 8% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 6.20% ON A GUARANTEED BASIS AND 6.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 8%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-16
<PAGE>
                FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY
                          MALE AGE 35 AT LAST BIRTHDAY
                             DEATH BENEFIT OPTION B
           INITIAL SPECIFIED AMOUNT $100,000--ANNUAL PREMIUM OF $709
                           NON-TOBACCO PREMIUM CLASS
 
<TABLE>
<CAPTION>
                                                            ASSUMING                                  ASSUMING
                                                 12% HYPOTHETICAL GROSS RETURN,            12% HYPOTHETICAL GROSS RETURN,
                                              GUARANTEED MAXIMUM COST OF INSURANCE    NON-GUARANTEED CURRENT COST OF INSURANCE
                                            CHARGES, AND GUARANTEED MAXIMUM EXPENSE     CHARGES, AND NON-GUARANTEED CURRENT
                                                            CHARGES                               EXPENSE CHARGES
                                PREMIUMS    ----------------------------------------  ----------------------------------------
           END OF             ACCUMULATED   END OF YEAR   END OF YEAR   END OF YEAR   END OF YEAR   END OF YEAR   END OF YEAR
           POLICY                AT 5%      ACCUMULATED    SURRENDER       DEATH      ACCUMULATED    SURRENDER       DEATH
            YEAR                PER YEAR       VALUE         VALUE        BENEFIT        VALUE         VALUE        BENEFIT
        -----------           ------------  ------------  ------------  ------------  ------------  ------------  ------------
<S>                           <C>           <C>           <C>           <C>           <C>           <C>           <C>
      1.....................          744            280             0       100,000           432             0       100,000
      2.....................        1,526            757             0       100,000         1,031           387       100,000
      3.....................        2,347          1,271             0       100,000         1,685         1,170       100,000
      4.....................        3,209          1,825           537       100,000         2,400         2,014       100,000
      5.....................        4,114          2,423         1,292       100,000         3,182         2,956       100,000
      6.....................        5,064          3,066         2,146       100,000         4,036         3,944       100,000
      7.....................        6,061          3,757         3,039       100,000         4,968         4,968       100,000
      8.....................        7,109          4,503         3,977       100,000         5,988         5,988       100,000
      9.....................        8,209          5,305         4,963       100,000         7,104         7,104       100,000
     10.....................        9,364          6,169         6,002       100,000         8,323         8,323       100,000
     15.....................       16,064         11,594        11,594       100,000        16,348        16,348       100,000
     20.....................       24,616         19,433        19,433       100,000        28,924        28,924       100,000
     25.....................       35,530         30,728        30,728       100,000        48,961        48,961       100,000
     30.....................       49,460         47,488        47,488       100,000        81,926        81,926       100,000
     35.....................       67,239         74,142        74,142       100,000       136,270       136,270       158,073
     40.....................       89,929        120,731       120,731       129,182       224,227       224,227       239,922
     45.....................      118,889        196,402       196,402       206,222       367,644       367,644       386,026
     50.....................      155,849        313,608       313,608       329,289       597,763       597,763       627,651
     55.....................      203,020        490,340       490,340       514,857       964,248       964,248     1,012,461
     60.....................      263,225        770,759       770,759       778,466     1,599,378     1,599,378     1,574,972
     65.....................      340,062      1,216,508     1,216,508     1,228,673     2,527,371     2,527,371     2,552,645
     70.....................      438,129      1,876,184     1,876,184     1,894,945     4,069,590     4,069,590     4,110,286
     75.....................      563,290      2,891,535     2,891,535     2,920,450     6,536,971     6,536,971     6,602,341
     80.....................      723,030      4,454,330     4,454,330     4,498,873    10,483,917    10,483,917    10,588,757
 Age 65.....................       49,460         47,488        47,488       100,000        81,926        81,926       100,000
 Age 70.....................       67,239         74,142        74,142       100,000       136,270       136,270       158,073
Age 115.....................      723,030      4,454,330     4,454,330     4,498,873    10,483,917    10,483,917    10,588,757
</TABLE>
 
- ------------------------------
* In the absence of an additional premium, the Policy would lapse.
 
The values illustrated assume the premium is paid at the beginning of the Policy
Year. Values would be different if premiums are paid with a different frequency
or in different amounts.
 
The values and benefits are as of the Policy Year shown. They assume that no
Policy Loans or partial withdrawals have been made. Excessive Policy Loans or
partial withdrawals may cause this Policy to lapse because of insufficient Net
Accumulated Value.
 
THE HYPOTHETICAL GROSS ANNUAL INVESTMENT RATES OF RETURN SHOWN ABOVE ARE
ILLUSTRATIVE ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST, OR A
PREDICTION OF FUTURE, INVESTMENT RATES OF RETURN. THE ACTUAL INVESTMENT RATES OF
RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A NUMBER OF
FACTORS, INCLUDING PREVAILING INTEREST RATES, RATES OF INFLATION AND THE
ALLOCATIONS MADE BY A POLICYOWNER AMONG THE SUBACCOUNTS. THE GROSS HYPOTHETICAL
ANNUAL INVESTMENT RATES OF RETURN OF 12% SHOWN ABOVE CORRESPOND TO NET ANNUAL
RATES OF RETURN OF 10.20% ON A GUARANTEED BASIS AND 10.35% ON A CURRENT BASIS,
RESPECTIVELY. THE DEATH BENEFIT AND ACCUMULATED VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL INVESTMENT RATES OF RETURN AVERAGED 12%
OVER A PERIOD OF YEARS, BUT FLUCTUATED ABOVE OR BELOW THOSE AVERAGES FOR
INDIVIDUAL POLICY YEARS. NO REPRESENTATIONS CAN BE MADE BY THE COMPANY OR THE
FUND THAT THESE HYPOTHETICAL INVESTMENT RATES OF RETURN CAN BE ACHIEVED FOR ANY
ONE YEAR OR SUSTAINED FOR ANY PERIOD OF TIME.
 
                                      A-17
<PAGE>
- --------------------------------------------------------------------------------
 
APPENDIX B
- --------------------------------------------------------------------------------
 
DEATH BENEFIT OPTIONS
 
   
        OPTION A EXAMPLE.  For purposes of this example, assume that the
    Insured's Attained Age is between 0 and 40 and that there is no outstanding
    Policy Debt. Under Option A, a Policy with a Specified Amount of $50,000
    will generally provide a death benefit of $50,000 plus Accumulated Value.
    Thus, for example, a Policy with a Accumulated Value of $5,000 will have a
    death benefit of $55,000 ($50,000 + $5,000); a Accumulated Value of $10,000
    will provide a death benefit of $60,000 ($50,000 + $10,000). The death
    benefit, however, must be at least 2.50 multiplied by the Accumulated Value.
    As a result, if the Accumulated Value of the Policy exceeds $33,333, the
    death benefit will be greater than the Specified Amount plus Accumulated
    Value. Each additional dollar of Accumulated Value above $33,333 will
    increase the death benefit by $2.50. A Policy with a Specified Amount of
    $50,000 and a Accumulated Value of $40,000 will provide a death benefit of
    $100,000 ($40,000 x 2.50); a Accumulated Value of $60,000 will provide a
    death benefit of $150,000 ($60,000 x 2.50).
    
 
   
    Similarly, any time Accumulated Value exceeds $33,333, each dollar taken out
    of Accumulated Value will reduce the death benefit by $2.50. If, for
    example, the Accumulated Value is reduced from $40,000 to $35,000 because of
    partial surrenders, charges, or negative investment performance, the death
    benefit will be reduced from $100,000 to $87,500. If at any time, however,
    Accumulated Value multiplied by the specified amount factor is less than the
    Specified Amount plus the Accumulated Value, then the death benefit will be
    the current Specified Amount plus Accumulated Value of the Policy.
    
 
   
    The specified amount factor becomes lower as the Insured's Attained Age
    increases. If the Attained Age of the Insured in the example above were, for
    example, 50 (rather than under 40), the specified amount factor would be
    1.85. The amount of the death benefit would be the sum of the Accumulated
    Value plus $50,000 unless the Accumulated Value exceeded $58,824 (rather
    than $33,333), and each dollar then added to or taken from the Accumulated
    Value would change the death benefit by $1.85 (rather than $2.50).
    
 
   
        OPTION B EXAMPLE.  For purposes of this example, assume that the
    Insured's Attained Age is between 0 and 40 and that there is no outstanding
    Policy Debt. Under Option B, a Policy with a $50,000 Specified Amount will
    generally pay $50,000 in death benefits. However, because the death benefit
    must be equal to or be greater than 2.50 multiplied by the Accumulated
    Value, any time the Accumulated Value of the Policy exceeds $20,000, the
    death benefit will exceed the $50,000 Specified Amount. Each additional
    dollar added to Accumulated Value above $20,000 will increase the death
    benefit by $2.50. A Policy with a $50,000 Specified Amount and a Accumulated
    Value of $30,000 will provide death proceeds of $75,000 ($30,000 x 2.50); a
    Accumulated Value of $40,000 will provide a death benefit of $100,000
    ($40,000 x 2.50); a Accumulated Value of $50,000 will provide a death
    benefit of $125,000 ($50,000 x 2.50).
    
 
   
    Similarly, so long as Accumulated Value exceeds $20,000, each dollar taken
    out of Accumulated Value will reduce the death benefit by $2.50. If, for
    example, the Accumulated Value is reduced from $25,000 to $20,000 because of
    partial surrenders, charges, or negative investment performance, the death
    benefit will be reduced from $62,500 to $50,000. If at any time, however,
    the Accumulated Value multiplied by the specified amount factor is less than
    the Specified Amount, the death benefit will equal the current Specified
    Amount of the Policy.
    
 
   
    The specified amount factor becomes lower as the Insured's Attained Age
    increases. If the Attained Age of the Insured in the example above were, for
    example, 50 (rather than between 0 and 40), the specified amount factor
    would be 1.85. The death proceeds would not exceed the $50,000 Specified
    Amount unless the Accumulated Value exceeded approximately $27,028 (rather
    than $20,000), and
    
 
                                      B-1
<PAGE>
   
    each dollar then added to or taken from the Accumulated Value would change
    the life insurance proceeds by $1.85 (rather than $2.50).
    
 
   
<TABLE>
<CAPTION>
 
                      SPECIFIED AMOUNT
ATTAINED AGE               FACTOR
<S>                 <C>
40 or younger                  2.50
41                             2.43
42                             2.36
43                             2.29
44                             2.22
45                             2.15
46                             2.09
47                             2.03
48                             1.97
49                             1.91
50                             1.85
51                             1.78
52                             1.71
53                             1.64
54                             1.57
55                             1.50
56                             1.46
57                             1.42
58                             1.38
59                             1.34
60                             1.30
61                             1.28
62                             1.26
63                             1.24
64                             1.22
65                             1.20
66                             1.19
67                             1.18
68                             1.17
69                             1.16
70                             1.15
71                             1.13
72                             1.11
73                             1.09
74                             1.07
75 to 90                       1.05
91                             1.04
92                             1.03
93                             1.02
94 to 114                      1.01
115                            1.00
</TABLE>
    
 
                                      B-2
<PAGE>
- --------------------------------------------------------------------------------
 
   
APPENDIX C
    
- --------------------------------------------------------------------------------
 
   
MAXIMUM SURRENDER CHARGES
    
 
   
    The chart below reflects the maximum surrender charge per $1,000 of
    Specified Amount for selected issue ages as policy years increase.
    
 
   
                   Male, Non-Tobacco
    
   
<TABLE>
<CAPTION>
                                                                          POLICY YEAR
                         ISSUE AGE   1          2          3          4          5          6          7          8
- -----------------------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
                         10               5.50       5.50       5.50       5.50       5.50       5.50       4.30       3.15
                         20               7.46       7.46       7.46       7.46       7.46       6.46       5.05       3.70
                         30              10.48      10.48      10.48      10.48       9.85       8.01       6.26       4.59
                         40              16.08      16.08      16.08      15.81      13.22      10.75       8.39       6.14
                         50              25.74      25.74      25.74      22.86      19.06      15.46      12.03       8.77
                         60              56.18      48.88      41.98      35.48      29.36      23.61      18.21      13.17
                         70              57.48      49.03      41.24      34.10      27.56      21.62      16.26      11.44
                         80              57.48      46.35      36.74      28.53      21.60      15.82      11.08       7.25
                    Male, Tobacco
 
<CAPTION>
                                                                          POLICY YEAR
                         ISSUE AGE   1          2          3          4          5          6          7          8
- -----------------------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
                         10                N/A        N/A        N/A        N/A        N/A        N/A        N/A        N/A
                         20              12.00      12.00      12.00      10.90       9.12       7.42       5.79       4.24
                         30              17.48      17.48      16.34      13.95      11.66       9.49       7.41       5.42
                         40              27.74      26.34      22.80      19.43      16.22      13.16      10.25       7.49
                         50              44.66      39.17      33.75      28.62      23.76      19.18      14.86      10.79
                         60              57.48      49.60      42.24      35.39      29.02      23.12      17.67      12.65
                         70              57.48      48.27      39.97      32.50      25.84      19.94      14.74      10.20
                         80              57.48      45.30      35.12      26.68      19.79      14.22       9.78       6.30
                    Female, Non-Tobacco
<CAPTION>
                                                                          POLICY YEAR
                         ISSUE AGE   1          2          3          4          5          6          7          8
- -----------------------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
                         10               5.30       5.30       5.30       5.30       5.30       5.15       4.03       2.95
                         20               5.66       5.66       5.66       5.66       5.66       5.66       4.69       3.44
                         30               8.04       8.04       8.04       8.04       8.04       7.37       5.76       4.22
                         40              11.98      11.98      11.98      11.98      11.84       9.63       7.52       5.50
                         50              17.96      17.96      17.96      17.96      16.44      13.34      10.40       7.60
                         60              43.60      40.26      34.72      29.46      24.49      19.79      15.34      11.15
                         70              57.48      49.61      42.25      35.38      28.99      23.06      17.59      12.56
                         80              57.48      47.51      38.62      30.77      23.90      17.97      12.92       8.67
                    Female, Tobacco
<CAPTION>
                                                                          POLICY YEAR
                         ISSUE AGE   1          2          3          4          5          6          7          8
- -----------------------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
                         10                N/A        N/A        N/A        N/A        N/A        N/A        N/A        N/A
                         20               7.76       7.76       7.76       7.76       7.76       6.47       5.06       3.71
                         30              11.40      11.40      11.40      11.40       9.97       8.11       6.34       4.64
                         40              17.34      17.34      17.34      15.90      13.28      10.79       8.41       6.15
                         50              25.82      25.82      25.82      22.19      18.49      14.97      11.65       8.49
                         60              51.72      45.03      38.72      32.76      27.14      21.86      16.89      12.24
                         70              57.48      49.36      41.81      34.82      28.36      22.43      17.01      12.07
                         80              57.48      47.10      37.97      29.99      23.11      17.24      12.29       8.19
                    Unisex, Non-Tobacco
<CAPTION>
                                                                          POLICY YEAR
                         ISSUE AGE   1          2          3          4          5          6          7          8
- -----------------------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
                         10               5.50       5.50       5.50       5.50       5.50       5.43       4.24       3.11
                         20               7.10       7.10       7.10       7.10       7.10       6.37       4.98       3.65
                         30               9.98       9.98       9.98       9.98       9.69       7.88       6.16       4.51
                         40              15.24      15.24      15.24      15.24      12.94      10.52       8.21       6.01
                         50              24.16      24.16      24.16      22.20      18.51      15.01      11.69       8.53
                         60              53.96      46.98      40.38      34.16      28.29      22.77      17.59      12.73
                         70              57.48      49.17      41.48      34.39      27.89      21.95      16.56      11.70
                         80              57.48      46.67      37.26      29.15      22.24      16.42      11.60       7.65
                    Unisex, Tobacco
<CAPTION>
                                                                          POLICY YEAR
                         ISSUE AGE   1          2          3          4          5          6          7          8
- -----------------------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
                         10                N/A        N/A        N/A        N/A        N/A        N/A        N/A        N/A
                         20              11.14      11.14      11.14      10.61       8.88       7.23       5.64       4.13
                         30              16.26      16.26      15.85      13.53      11.32       9.20       7.19       5.26
                         40              25.60      25.32      21.92      18.68      15.59      12.66       9.86       7.20
                         50              40.68      37.18      32.05      27.19      22.60      18.25      14.15      10.28
                         60              57.48      49.70      42.42      35.62      29.28      23.38      17.91      12.86
                         70              57.48      48.56      40.46      33.12      26.52      20.61      15.35      10.70
                         80              57.48      45.95      36.14      27.88      20.98      15.30      10.69       6.98
 
<CAPTION>
 
                         ISSUE AGE   9          10         11+
- -----------------------------------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>
                         10               2.05       1.00       0.00
                         20               2.41       1.18       0.00
                         30               2.99       1.46       0.00
                         40               3.99       1.95       0.00
                         50               5.69       2.77       0.00
                         60               8.46       4.07       0.00
                         70               7.14       3.34       0.00
                         80               4.21       1.83       0.00
                    Male, Tobacco
 
                         ISSUE AGE   9          10         11+
- -----------------------------------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>
                         10                N/A        N/A        N/A
                         20               2.76       1.35       0.00
                         30               3.53       1.72       0.00
                         40               4.86       2.37       0.00
                         50               6.96       3.37       0.00
                         60               8.04       3.83       0.00
                         70               6.26       2.88       0.00
                         80               3.60       1.55       0.00
                    Female, Non-Tob
 
                         ISSUE AGE   9          10         11+
- -----------------------------------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>
                         10               1.92       0.94       0.00
                         20               2.24       1.10       0.00
                         30               2.75       1.34       0.00
                         40               3.58       1.75       0.00
                         50               4.93       2.40       0.00
                         60               7.20       3.49       0.00
                         70               7.96       3.78       0.00
                         80               5.15       2.29       0.00
                    Female, Tobacco
 
                         ISSUE AGE   9          10         11+
- -----------------------------------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>
                         10                N/A        N/A        N/A
                         20               2.41       1.18       0.00
                         30               3.02       1.48       0.00
                         40               4.00       1.95       0.00
                         50               5.50       2.67       0.00
                         60               7.88       3.80       0.00
                         70               7.60       3.59       0.00
                         80               4.83       2.13       0.00
                    Unisex, Non-Tob
 
                         ISSUE AGE   9          10         11+
- -----------------------------------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>
                         10               2.02       0.99       0.00
                         20               2.38       1.16       0.00
                         30               2.94       1.43       0.00
                         40               3.91       1.91       0.00
                         50               5.53       2.69       0.00
                         60               8.18       3.95       0.00
                         70               7.33       3.44       0.00
                         80               4.47       1.96       0.00
                    Unisex, Tobacco
 
                         ISSUE AGE   9          10         11+
- -----------------------------------  ---------  ---------  ---------
<S>                                  <C>        <C>        <C>
                         10                N/A        N/A        N/A
                         20               2.69       1.32       0.00
                         30               3.42       1.67       0.00
                         40               4.68       2.28       0.00
                         50               6.64       3.22       0.00
                         60               8.20       3.92       0.00
                         70               6.62       3.07       0.00
                         80               4.05       1.76       0.00
</TABLE>
    
 
   
                                      C-1
    
<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.
 
                              RULE 484 UNDERTAKING
 
    Article XII of the Company's By-Laws provides for the indemnification by the
Company of any person who is a party or who is threatened to be made a party to
any threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative (other than an action by or in the
right of the Company) by reason of the fact that he is or was a director or
officer of the Company, or is or was serving at the request of the Company as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or enterprise, against expenses (including attorneys' fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in connection with such action, suit or proceeding, if he acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests of the Company, and, with respect to any criminal action or
proceeding, had no reasonable cause to believe his conduct was unlawful. Article
XII also provides for the indemnification by the Company of any person who was
or is a party or is threatened to be made a party to any threatened, pending or
completed action or suit by or in the right of the Company to procure a judgment
in its factor by reason of the fact that he is or was a director or officer of
the Company, or is or was serving at the request of the Company as a director,
offer, employee or agent of another corporation, partnership, joint venture,
trust or another enterprise against expenses (including attorneys' fees)
actually and reasonably incurred by him in connection with the defense or
settlement of such action or suit if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
Company, except that no indemnification will be made in respect of any claim,
issue or matter as to which such person shall have been adjudged to be liable
for negligence or misconduct in the performance of his duty to the Company
unless and only to the extent that the court in which such action or suit was
brought determines upon application that, despite the adjudication of liability
but in view of all circumstances of the case, such person is fairly and
reasonable entitled to indemnity for such expenses which such court shall deem
proper.
 
    Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
 
                 REPRESENTATIONS PURSUANT TO SECTION 26(E)(2)A
 
    The Company represents that the aggregate charges under the Contracts are
reasonable in relation to the services rendered, the expenses to be incurred and
the risks assumed by the Company.
 
                                      II-1
<PAGE>
                       CONTENTS OF REGISTRATION STATEMENT
 
    This Registration Statement comprises the following papers and documents:
 
    The facing sheet.
 
    A reconciliation and tie-in of information shown in the Prospectus with the
items of Form N-8B-2.
 
   
    The Prospectus consisting of 83 pages.
    
 
    The undertaking to file reports.
 
    The undertaking pursuant to Rule 484.
 
    Representations pursuant to Section 26(a)(2)(A).
 
    The signatures.
 
    Written consents of the following persons:
 
   
    Wendy L. Carlson.
    Messrs. Sutherland Asbill & Brennan LLP.
    Ernst & Young LLP, Independent Auditors.
    Christopher G. Daniels, FSA, MSAA, Consulting Actuary.
    
 
    The following exhibits:
 
   
<TABLE>
<C>   <C>   <S>
1.A.    1.  Certified Resolution of the Board of Directors of the Company
            establishing the Variable Account. (1)
        2.  None.
        3.  *(a) Principal Underwriting Agreement.
            (b) Form of Sales Agreement. (2)
            (c) Form of Wholesaling Agreement. (2)
        4.  None.
        5.  (a) Revised Policy Form. (3)
            (b) Revised Application Form. (3)
        6.  (a) Articles of Incorporation of the Company. (1)
            (b) By-Laws of the Company. (1)
        7.  None.
        8.  None.
        9.  (a) Participation Agreement relating to EquiTrust Variable Insurance
            Series Fund. (2)
            (b) Participation Agreement relating to Dreyfus Variable Investment
            Fund. (2)
            (c) Participation Agreement relating to T. Rowe Price Equity Series,
            Inc. and T. Rowe Price International Series, Inc. (2)
       10.  Form of Application (see Exhibit 1.A.(5)(b) above.)
  2.  *Opinion and Consent of Wendy L. Carlson.
  3.  *Financial Statement Schedules.
  4.  Not applicable.
  5.  Not applicable.
  6.  *Opinion and Consent of Christopher G. Daniels, FSA, MSAA, Consulting
      Actuary.
  7.  *(a) Consent of Ernst & Young LLP.
      *(b) Consent of Messrs. Sutherland, Asbill & Brennan LLP.
  8.  Memorandum describing the Company's conversion procedure (included in
      Exhibit 9 hereto).
  9.  Revised Memorandum describing the Company's issuance, transfer and
      redemption procedures for the Policy. (3)
 10.  Powers of Attorney (1)
</TABLE>
    
 
- ------------------------
 
*   Attached as an exhibit.
 
(1) Incorporated herein by reference to the initial filing of this Registration
    Statement (File No. 333-45815) filed on February 6, 1998.
 
   
(2) Incorporated herein by reference to pre-effective amendment No. 1 of this
    Registration Statement (File No. 333-45815) filed on June 17, 1998.
    
 
   
(3) Incorporated herein by reference to pre-effective amendment No. 2 of this
    Registration Statement (File No. 333-45815) filed on August 13, 1998.
    
 
                                       2
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the Registrant,
American Equity Life Variable Account, certifies that it meets all of the
requirements for effectiveness of this Registration Statement pursuant to Rule
485(b) under the Securities Act of 1933 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned thereunto duly
authorized in the City of West Des Moines, State of Iowa, on the 22nd day of
April, 1999.
    
 
<TABLE>
<S>                             <C>  <C>
                                American Equity Investment Life
                                Insurance Company
                                American Equity Life Variable Account
 
                                By:                /s/ D.J. NOBLE
                                     ------------------------------------------
                                                     D.J. Noble
                                                      Chairman
                                          American Equity Investment Life
                                                 Insurance Company
</TABLE>
 
<TABLE>
<S>                             <C>  <C>
                                Attest:            /s/ TERRY A. REIMER
                                     -----------------------------------------
                                                  Terry A. Reimer
                                              Chief Financial Officer
                                          American Equity Investment Life
                                                 Insurance Company
</TABLE>
 
Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement has been signed by the following persons in the capacities indicated
on the dates set forth below.
 
   
<TABLE>
<CAPTION>
          SIGNATURE                       TITLE                    DATE
- ------------------------------  --------------------------  -------------------
 
<C>                             <S>                         <C>
        /s/ D.J. NOBLE          Chairman and Director
- ------------------------------    [Principal Executive        April 22, 1999
          D.J. Noble              Officer]
 
                                Chief Financial Officer
     /s/ TERRY A. REIMER          [Principal Financial
- ------------------------------    Officer] [Principal         April 22, 1999
       Terry A. Reimer            Accounting Officer]
 
- ------------------------------  Director                      April 22, 1999
      James M. Gerlach*
 
- ------------------------------  Director                      April 22, 1999
      David S. Mulcahy*
 
- ------------------------------  Director                      April 22, 1999
       William J. Oddy*
 
- ------------------------------  Director                      April 22, 1999
     Debra J. Richardson
 
- ------------------------------  Director                      April 22, 1999
      Jack W. Schroeder*
</TABLE>
    
 
   
<TABLE>
<S>   <C>                        <C>                         <C>
*By:   /s/ DEBRA J. RICHARDSON
      -------------------------  pursuant to Power of
         Debra J. Richardson       Attorney.
</TABLE>
    

<PAGE>

                             UNDERWRITING AGREEMENT

     AGREEMENT dated as of this 1st day of May, 1999, by and between American
Equity Investment Life Insurance Company, an Iowa corporation ("INSURER"), on
its behalf and on behalf of American Equity Life Variable Account and American
Equity Life Annuity Account (the "SEPARATE ACCOUNTS"); and American Equity
Capital, Inc., ("DISTRIBUTOR"), an Iowa corporation which is a registered
broker-dealer with the Securities and Exchange Commission (the "SEC") under the
Securities Exchange Act of 1934 (the "1934 ACT") and a member of the National
Association of Securities Dealers, Inc. ("NASD").

                                    RECITALS

     A. Distributor is a broker-dealer that engages in the distribution of
variable insurance products and other investment products; and

     B. Insurer desires to issue certain variable insurance products described
more fully below to the public through Distributor acting as principal
underwriter;

     NOW, THEREFORE, in consideration of the premises and of the mutual promises
and covenants hereinafter set forth, the parties agree as follows:

1.   DEFINITIONS

     A.   CONTRACTS-- The class or classes of variable insurance products set
          forth on Schedule 1 to this Agreement as in effect at the time this
          Agreement is executed, and such other classes of variable products
          that may be added to Schedule 1 from time to time in accordance with
          Section 11.b of this Agreement, and including any riders to such
          contracts and any other contracts offered in connection therewith. For
          the purpose of this Agreement, a "CLASS OF CONTRACTS" shall mean those
          Contracts issued by Insurer on the same policy form or forms and
          covered by the same registration statement.

     B.   REGISTRATION STATEMENT -- With respect to each Class of Contracts, the
          most recent post-effective registration statement filed with the SEC
          or the most recent effective post-effective amendment thereto,
          including financial statements included therein and all exhibits
          thereto. For purposes of Section 9 of this Agreement, the term
          "Registration Statement" means any document which is or at any time
          was a Registration Statement within the meaning of this Section 1.B.

     C.   PROSPECTUS -- With respect to each Class of Contracts, the prospectus
          for such Class of Contracts included within the Registration Statement
          for such Class of Contracts; provided, however, that if the most
          recently filed prospectus filed pursuant to Rule 497 under the 1933
          Act subsequent to the date on which the Registration Statement became
          effective differs from the prospectus on file at the time the
          Registration Statement became effective, the term "Prospectus" 


<PAGE>

          shall refer to the most recently filed prospectus filed under Rule 497
          from and after the date on which it shall have been filed. For
          purposes of Section 9 the term "any Prospectus" means any document
          which is or at any time was a Prospectus within the meaning of this
          Section 1.C.

     D.   FUNDS -- The registered investment companies in which the Separate
          Accounts invest.

     E.   VARIABLE ACCOUNTS -- The separate accounts supporting any Class of
          Contracts and specified in Schedule 1 as in effect at the time this
          Agreement is executed, or as it may be amended from time to time in
          accordance with Section 11.B of this Agreement.

     F.   1933 ACT -- The Securities Act of 1933, as amended.

     G.   1934 ACT -- The Securities Exchange Act of 1934, as amended.

     H.   1940 Act -- The Investment Company Act of 1940, as amended.

     I.   SEC -- The Securities and Exchange Commission.

     J.   NASD -- The National Association of Securities Dealers, Inc. and any
          affiliates.

     K.   REGULATIONS -- The rules and regulations promulgated by the SEC under
          the 1933 Act, the 1934 Act and the 1940 Act as in effect at the time
          this Agreement is executed or thereafter promulgated.

     L.   SELLING BROKER-DEALER -- A person registered as a broker-dealer and
          licensed as a life insurance agent or affiliated with a person so
          licensed, and authorized to distribute the Contracts pursuant to a
          sales agreement as provided for in Section 4 of this Agreement.

     M.   REPRESENTATIVE -- When used with reference to Distributor or a Selling
          Broker-Dealer, an individual who is an associated person, as that term
          is defined in the 1934 Act, thereof.

     N.   APPLICATION - An application for a Contract.

     O.   PREMIUM -- A payment made under a Contract to purchase benefits under
          the Contract.

     P.   ADMINISTRATIVE OFFICE -- The administrative office of the Insurer
          identified in the most recently filed prospectus filed pursuant to
          Rule 497.


                                      -2-
<PAGE>

2.   AUTHORIZATION AND APPOINTMENT OF DISTRIBUTOR.

     A.   SCOPE AND AUTHORITY. Insurer hereby authorizes Distributor on an
          exclusive basis, and Distributor accepts such authority, subject to
          the requirements and provisions of the 1933 Act, the 1934 Act and the
          1940 Act, as well as all terms and conditions of this Agreement, to be
          the distributor and principal underwriter for the sale of the
          Contracts to the public in each state and other jurisdiction in which
          the Contracts may lawfully be sold during the term of this Agreement.
          Insurer hereby authorizes Distributor to grant authority to Selling
          Broker-Dealers to solicit Applications and Premiums to the extent the
          Distributor deems appropriate and consistent with the marketing
          program for the Contracts or a Class of Contracts, subject to the
          conditions set forth in Section 4 of this Agreement. The Contracts
          shall be offered for sale and distribution at premium rates set from
          time to time by Insurer. Distributor shall use its best efforts to
          market the Contracts actively through Selling Broker-Dealers in
          accordance with Section 4 of this Agreement, subject to compliance
          with applicable laws, including rules of the NASD.

     B.   LIMITS ON AUTHORITY. Distributor shall act as an independent
          contractor and nothing herein contained shall constitute Distributor
          or its agents, officers, or employees as agents, officers or employees
          of Insurer solely by virtue of their activities in connection with the
          sale of Contracts hereunder. Distributor and its Representatives shall
          not have authority, on behalf of Insurer to make, alter, or discharge
          any Contract or other insurance policy or annuity entered into
          pursuant to a Contract; to waive any Contract forfeiture provision; to
          extend due date for payment of any Premium; or to receive monies or
          Premiums (except for the sole purpose of forwarding monies or Premiums
          to Insurer). Distributor shall not expend, nor contract for the
          expenditure of, funds of the Insurer. Distributor shall not possess or
          exercise any authority on behalf of Insurer other than that expressly
          conferred on Distributor by this Agreement.

3.   SOLICITATION ACTIVITIES.

     A.   NO SALES BY DISTRIBUTOR REPRESENTATIVES. The Distributor will not
          solicit applications from the public for Contracts through Distributor
          Representatives.

     B.   REPRESENTATIONS AND WARRANTIES OF DISTRIBUTOR. Distributor represents
          and warrants to Insurer that Distributor is and shall remain during
          the term of this Agreement (i) registered as a broker-dealer under the
          1934 Act; (ii) a member of the NASD; (iii) duly registered under
          applicable state securities laws; and (iv) in compliance with Section
          9(a) of the 1940 Act.


                                      -3-
<PAGE>

4.   SELLING BROKER-DEALERS. Insurer and Distributor shall insure that sales of
     the contracts by Selling Broker-Dealers comply with the following
     conditions, and any additional conditions Insurer may specify from time to
     time.

     A.   DUAL REGISTRATION/LICENSING. Every Selling Broker-Dealer shall be (i)
          registered as a broker-dealer with the SEC; (ii) a member of the NASD;
          and (iii) if required, licensed as an insurance agent with authority
          to sell variable products or associated with an insurance agent so
          licensed. Any individuals to be authorized to act on behalf of Selling
          Broker-Dealer shall be (i) duly registered with the NASD as
          representatives of Selling Broker-Dealer with authority to sell
          variable products; and (ii) licensed as insurance agents with
          authority to sell variable products. Insurer shall verify that Selling
          Broker-Dealer and its Representatives are duly licensed under
          applicable state insurance law to sell the Contracts or, if
          Broker-Dealer is not so licensed, that it is associated with an entity
          so licensed.

     B.   APPOINTMENT OF REPRESENTATIVES. Every Selling Broker-Dealer (or, if
          applicable, its associated insurance agency) and each of its
          Representatives shall have been appointed by Insurer; provided that
          Insurer reserves the right to refuse to appoint any proposed person,
          or once appointed, to terminate such appointment.

     C.   WRITTEN SALES AGREEMENT. Every Selling Broker-Dealer must enter into a
          written sales agreement with Distributor and Insurer which sales
          agreement, among other things, will require such Selling Broker-Dealer
          to use its best efforts to solicit Applications for the Contracts and
          to comply with applicable laws and regulations, including the
          Insurer's rules and regulations as reflected in any written rules,
          regulations and procedures provided by Insurer to insurance agents
          appointed to sell its insurance contracts, as revised from time to
          time.

     D.   SUITABILITY. In view of the fact that Insurer and Distributor want to
          ensure that Contracts will be sold to purchasers for whom the
          Contracts will be suitable, the written Sales Agreement shall require
          that Selling Broker-Dealers and their Representatives not make
          recommendations to an applicant to purchase a Contract in the absence
          of reasonable grounds to believe that the purchase of the Contract is
          suitable for the applicant. While not limited to the following, a
          determination of suitability shall be based on information supplied by
          an applicant after reasonable inquiry concerning the applicant's other
          security holdings, insurance and investment objectives, financial
          situation and needs, and the likelihood that the applicant will
          continue to make premium payments contemplated by the Contract applied
          for and will keep the Contract in force for a sufficient period of
          time so that Insurer's acquisition costs are amortized over a
          reasonable period of time.


                                      -4-
<PAGE>

5.   MARKETING MATERIALS

     A.   PREPARATION AND FILING. Subject to Section 11.J below, Insurer shall
          be primarily responsible for the design and preparation of all
          promotional, sales and advertising material related to the Contracts.
          Distributor shall be responsible for filing such material as required,
          with the NASD and any state securities regulatory authorities at
          Insurer's expense. Insurer shall be responsible for filing all
          promotional, sales or advertising material, as required, with any
          state insurance regulatory authorities. Insurer shall be responsible
          for preparing the Contract forms and filing them with applicable state
          insurance regulatory authorities, and for preparing the Prospectuses
          and Registration Statements and filing them with the SEC and state
          regulatory authorities, to the extent required. The parties shall
          notify each other expeditiously of any comments provided by the SEC,
          NASD or any securities or insurance regulatory authority on such
          material, and will cooperate expeditiously in resolving and
          implementing any comments, as applicable.

     B.   USE IN SOLICITATION ACTIVITIES. Subject to Section 11.J below, Insurer
          shall be responsible for furnishing Distributor with such
          Applications, Prospectuses and other materials for use by Distributor
          and Selling Broker-Dealers in their solicitation activities with
          respect to the Contracts. Insurer shall notify Distributor of those
          states or jurisdictions which require delivery of a statement of
          additional information with a prospectus to a prospective purchaser.

6.   COMPENSATION AND EXPENSES.

     A.   COMPENSATION. Subject to Section 11.J below, Insurer shall pay
          compensation for sales of the Contracts in accordance with Schedule 2
          hereto. Upon Distributor's request, Insurer shall pay compensation
          directly to Selling-Broker-Dealers, on Distributor's behalf, subject
          to the provisions of Section 7 of this Agreement.

     B.   EXPENSES. Subject to Section 11.J below, Insurer shall pay all
          expenses in connection with:

          (1)  the preparation and filing of each registration statement
               (including each pre-effective and post-effective amendment
               thereto) and the preparation and filing of each Prospectus
               (including any preliminary and each definitive Prospectus);

          (2)  the preparation, underwriting, issuance and administration of the
               Contracts;


                                      -5-
<PAGE>

          (3)  any registration, qualification or approval or other filing of
               the Contracts or Contract forms required under the securities or
               insurance laws of the states in which the Contracts will be
               offered;

          (4)  all registration fees for the Contracts payable to the SEC;

          (5)  the printing of promotional materials, definitive Prospectuses
               for the Contracts and any supplements thereto for distribution;

          (6)  any applicable postage costs; and

          (7)  any out-of-pocket expenses incurred by Distributor in carrying
               out its obligations under this Agreement.

7.   COMPLIANCE.

     A.   MAINTAINING REGISTRATION AND APPROVALS. Subject to Section 11.J below,
          Insurer shall be responsible for maintaining the registration of the
          Contracts with the SEC and any state securities regulatory authority
          with which such registration is required, and for gaining and
          maintaining the approval of the Contract forms where required under
          the insurance laws and regulations of each state or other jurisdiction
          in which the Contracts are to be offered.

     B.   CONFIRMATIONS AND THE 1934 ACT COMPLIANCE. Distributor, shall confirm
          to each applicant for and purchaser of a Contract in accordance with
          Rule 10b-10 under the 1934 Act acceptance of premiums and such other
          transactions as are required by Rule 10b-10 or administrative
          interpretations thereunder. Distributor shall maintain and preserve
          such books and records with respect to such confirmations in
          conformity with the requirements of Rules 17a-3 and 17a-4 under the
          1934 Act to the extent such requirements apply. Distributor
          acknowledges that such books and records are at all times subject to
          inspection by the SEC in accordance with Section 17(a) of the 1934
          Act.

     C.   ISSUANCE AND ADMINISTRATION OF CONTRACTS. Insurer shall be responsible
          for issuing the Contracts and administering the Contracts and the
          Variable Account, provided, however, that Distributor shall have full
          responsibility for the securities activities of all persons employed
          by the Insurer, engaged directly or indirectly in the Contract
          operations, and for the training, supervision and control of such
          persons to the extent of such activities.

8.   INVESTIGATIONS AND PROCEEDINGS.

     A.   COOPERATION. Distributor and Insurer shall cooperate fully in any
          securities or insurance regulatory investigation or proceeding or
          judicial proceeding arising in connection with the offering, sale or
          distribution of the Contracts distributed 


                                      -6-
<PAGE>

          under this Agreement. Without limiting the forgoing, Insurer and
          Distributor shall notify each other promptly of any customer complaint
          or notice of any regulatory investigation or proceeding or judicial
          proceeding received by either party with respect to the Contracts.

     B.   CUSTOMER COMPLAINTS. In the case of any customer complaints,
          Distributor and Insurer will cooperate in investigating such complaint
          and any response by Distributor or Insurer to such complaint will be
          sent to the other party for review and approval not less than five
          business days prior to its being sent to the customer or regulatory
          authority, except that if a more prompt response is required, the
          response shall be communicated by telephone or electronic mail.

9.   INDEMNIFICATION.

     A.   BY INSURER. Insurer shall indemnify and hold harmless Distributor and
          each person who controls or is associated with Distributor within the
          meaning of such terms under the federal securities laws, and any
          officer, director, employee or agent of the foregoing, against any and
          all losses, claims, damages or liabilities, joint or several
          (including any investigative, legal and other expenses reasonably
          incurred in connection with, and any amounts paid in settlement of,
          any action, suit or proceeding or any claim asserted), to which
          Distributor and/or any such person may become subject, under any
          statute or regulation, any NASD rule or interpretation, at common law
          or otherwise, insofar as such losses, claims, damages or liabilities:

          (1)  arise out of or are based upon any untrue statement or alleged
               untrue statement of a material fact or omission or alleged
               omission to state a material fact required to be stated therein
               or necessary to make the statements therein not misleading, in
               light of the circumstances in which they were made, contained in
               any (i) Registration Statement or in any Prospectus or (ii) blue
               sky application or other document executed by Insurer
               specifically for the purpose of qualifying any or all of the
               Contracts for sale under the securities laws of any jurisdiction;
               provided that Insurer shall not be liable in any such case to the
               extent that such loss, claim, damage or liability arises out of,
               or is based upon, an untrue statement or alleged untrue statement
               or omission or alleged omission made in reliance upon information
               furnished in writing to Insurer by Distributor specifically for
               use in the preparation of any such Registration Statement or any
               such blue sky application or any amendment thereof or supplement
               thereto;

          (2)  result from any breach by Insurer of any provision of this
               Agreement.


                                      -7-
<PAGE>

                  This indemnification agreement shall be in addition to any
                  liability that Insurer may otherwise have; provided, however,
                  that no person shall be entitled to indemnification pursuant
                  to this provision if such loss, claim, damage or liability is
                  due to the willful misfeasance, bad faith, gross negligence or
                  reckless disregard of duty by the person seeking
                  indemnification.

          B.   BY DISTRIBUTOR. Distributor shall indemnify and hold harmless
               Insurer and each person who controls or is associated with the
               Insurer within the meaning of such terms under the federal
               securities laws, and any officer, director, employee or agent of
               the foregoing, against any and all losses, claims, damages or
               liabilities, joint or several (including any investigative, legal
               and other expenses reasonably incurred in connection with, and
               any amounts paid in settlement of, any action, suit or proceeding
               or any claim asserted), to which Insurer and/or any such person
               may become subject under any statute or regulation, any NASD rule
               or interpretation, at common law or otherwise, insofar as such
               losses, claims, damages or liabilities:

               (1)  arise out of or are based upon any untrue statement or
                    alleged untrue statement of a material fact or omission or
                    alleged omission to state a material fact required to be
                    stated therein or necessary to make the statements therein
                    not misleading, in light of the circumstances in which they
                    were made, contained in any (i) Registration Statement or in
                    any Prospectus or (ii) blue sky application or other
                    document executed by Insurer specifically for the purpose of
                    qualifying any or all of the Contracts for sale under the
                    securities laws of any jurisdiction; in each case to the
                    extent, but only to the extent, that such untrue statement
                    or alleged untrue statement or omission or alleged omission
                    was made in reliance upon information furnished in writing
                    by Distributor to Insurer specifically for use in the
                    preparation of any such Registration Statement or any such
                    blue sky application or any amendment thereof or supplement
                    thereto;

               (2)  result from any breach by Distributor of any provision of
                    this Agreement.

               This indemnification shall be in addition to any liability that
               Distributor may otherwise have; provided, however, that no person
               shall be entitled to indemnification pursuant to this provision
               if such loss, claim, damage or liability is due to the willful
               misfeasance, bad faith, gross negligence or reckless disregard of
               duty by the person seeking indemnification.

          C.   GENERAL. Promptly after receipt by a party entitled to
               indemnification ("Indemnified Person") under this Section 9 of
               notice of the commencement of any action as to which a claim will
               be made against any person obligated to provide indemnification
               under this Section 9 ("Indemnifying Party"), such indemnified
               person shall notify the indemnifying party in writing of the


                                      -8-
<PAGE>

               commencement thereof as soon as practicable thereafter, but
               failure to so notify the indemnifying party shall not relieve the
               indemnifying party from any liability which it may have to the
               indemnified person otherwise than on account of this Section 9.
               The indemnifying party will be entitled to participate in the
               defense of the indemnified person but such participation will not
               relieve such indemnifying party of the obligation to reimburse
               the indemnified person for reasonable legal and other expense
               incurred by such indemnified person in defending himself or
               herself.

               The indemnification provisions contained in this Section 9 shall
               remain operative in full force and effect, regardless of any
               termination of this Agreement. A successor by law of Distributor
               or Insurer, as the case may be, shall be entitled to the benefits
               of the indemnification provisions contained in this Section 9.

10.  TERMINATION. This Agreement shall terminate automatically if it is assigned
     by a party without the prior written consent of the other party. (The term
     "assigned" shall not include any transaction exempted from Section 15(b)(2)
     of the 1940 Act.) This Agreement may be terminated at any time for any
     reason by either party upon 90 days' written notice to the other party,
     without payment of any penalty. This Agreement may be terminated at the
     option of either party to this Agreement upon the other party's material
     breach of any provision of this Agreement or of any representation or
     warranty made in this Agreement, unless such breach has been cured within
     30 days after receipt of notice of breach from the non-breaching party.
     Upon termination of this Agreement all authorizations, rights and
     obligations shall cease except the obligation to settle accounts hereunder,
     including commissions on Premiums subsequently received for Contracts in
     effect at the time of termination or issued pursuant to Applications
     received by Insurer prior to termination.

11.  MISCELLANEOUS.

     A.   BINDING EFFECT. This Agreement shall be binding on and shall inure to
          the benefit of the respective successors and assigns of the parties
          hereto provided that neither party shall assign this Agreement or any
          rights or obligations hereunder without the prior written consent of
          the other party.

     B.   SCHEDULES. The parties to this Agreement may amend Schedule 1 to this
          Agreement from time to time to reflect the addition of any class of
          Contracts and Variable Accounts. The provisions of this Agreement
          shall be equally applicable to each such class of Contracts and each
          Variable Account that may be added to the Schedule, unless the context
          otherwise requires. Insurer may amend Schedule 2 unilaterally, from
          time to time. Any other change in the terms or provisions of this
          Agreement shall be by written agreement between Insurer and
          Distributor.


                                      -9-
<PAGE>

     C.   RIGHTS, REMEDIES, ETC. ARE CUMULATIVE. The rights, remedies and
          obligations contained in this Agreement are cumulative and are in
          addition to any and all rights, remedies and obligations, at law or in
          equity, which the parties hereto are entitled to under state and
          federal laws. Failure of either party to insist upon strict compliance
          with any conditions of this Agreement shall not be construed as a
          waiver of any of the conditions, but the same shall remain in full
          force and effect. No waiver of any of the provisions of this Agreement
          shall be deemed, or shall constitute, a waiver of any other
          provisions, whether or not similar, nor shall any waiver constitute a
          continuing waiver.

     D.   NOTICES. All notices hereunder are to be made in writing and shall be
          given to the address set forth below or to such other address as such
          party may hereafter specify by a notice complying with this Section.
          Each such notice to a party shall be either hand delivered, sent by
          fax with written confirmation of transmission or sent by registered or
          certified United States mail with return receipt requested, or by
          overnight mail by a nationally recognized courier, and shall be
          effective upon delivery.


                                      -10-
<PAGE>

          1.)  If to Insurer, to:

               American Equity Investment Life Insurance Company
               5000 Westown Parkway, Suite 440
               West Des Moines, Iowa  50266

               Fax No. 515-221-9989

          2.). If to Distributor, to:

               American Equity Capital, Inc.
               5000 Westown Parkway, Suite 440
               West Des Moines, Iowa  50266

               Fax No. 515-221-9989

     E.   INTERPRETATION; JURISDICTION. Except as set forth in Section 11.J
          below, this Agreement constitutes the whole Agreement between the
          parties hereto with respect to the subject matter hereof, and
          supersedes all prior written or oral understandings, agreements or
          negotiations between the parties with respect to such subject matter.
          No prior writings by or between the parties with respect to the
          subject matter hereof shall be used by either party in connection with
          the interpretation of any provision of this Agreement. This Agreement
          shall be construed and its provisions interpreted under and in
          accordance with the laws of the state of Iowa without giving effect to
          principles of conflict of laws.

     F.   SEVERABILITY. In the event that any provision of this Agreement would
          require a party to take action prohibited by applicable federal or
          state law or prohibit a party from taking action required by
          applicable federal or state law, then it is the intention of the
          parties hereto that such provision shall be enforced to the extent
          permitted under the law, and, in any event, that all other provisions
          of this Agreement shall remain valid and duly enforceable as if the
          provision at issue had never been a part hereof.

     G.   SECTION AND OTHER HEADINGS. The headings in this Agreement are
          included for convenience of reference only and in no way define or
          delineate any of the provisions hereof or otherwise affect their
          construction or effect.

     H.   COUNTERPARTS. This Agreement may be executed in two or more
          counterparts, each of which taken together shall constitute one and
          the same instrument.

     I.   REGULATION. This Agreement shall be subject to the provisions of the
          1933 Act, 1934 Act and the 1940 Act and the rules and regulations of
          the NASD, from time to time in effect, including such exemptions from
          the 1940 Act as the SEC


                                      -11-
<PAGE>

          may grant, and the terms hereof shall be interpreted and construed in
          accordance therewith.

     J.   Any obligation of Insurer pursuant to this Agreement may be performed
          by Insurer or Insurer may contract with qualified third parties to
          provide those services or assume those responsibilities necessary to
          satisfy Insurer's obligations under this Agreement. Insurer has
          entered into agreements with EquiTrust Marketing Services, Inc.,
          EquiTrust Investment Management Services, Inc. and EquiTrust Life
          Insurance Company, to provide all or part of the services and meet
          certain obligations of Insurer under this Agreement.

     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed by such authorized officers on the date specified below.

INSURER:

AMERICAN EQUITY INVESTMENT
LIFE INSURANCE COMPANY



By:  /s/ D.J. Noble, President               Date: May 1, 1999

DISTRIBUTOR:

AMERICAN EQUITY CAPITAL, INC.



By:  /s/ Terry A. Reimer, CFO                Date: May 1, 1999


                                      -12-
<PAGE>

                                   SCHEDULE 1


Separate Accounts
Effective __________________

American Equity Life Variable Account

American Equity Life Annuity Account


                                      -13-
<PAGE>

                                   SCHEDULE 2


Compensation

Effective ___________________


NONE


                                      -14-

<PAGE>



                                     April 27, 1999





Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Gentlemen,

With reference to the Registration Statement on Form S-6 filed by American
Equity Investment Life Insurance Company ("Company") and its American Equity
Life Variable Account with the Securities and Exchange Commission covering
certain variable universal life insurance policies, I have examined such
documents and such law as I considered necessary and appropriate, and on the
basis of such examinations, it is my opinion that:

(1)  Company is duly organized and validly existing under the laws of the State
     of Iowa.

(2)  The variable universal life policies, when issued as contemplated by the
     said Form S-6 Registration Statement will constitute legal, validly issued
     and binding obligations of American Equity Investment Life Insurance
     Company.

I hereby consent to the filing of this opinion as an exhibit to the said Form
S-6 Registration Statement and to the reference to my name under the caption
"Legal Matters" in the Prospectus contained in the said Registration Statement. 
In giving this consent, I am not admitting that I am in the category of persons
whose consent is required under Section 7 of the Securities Act of 1933.

                                             Very truly yours,
     
                                             /s/ Wendy L. Carlson

                                             Wendy L. Carlson
                                             Whitfield & Eddy, P.L.C.

<PAGE>

Exhibit 3

The following financial statement schedules are included as part of this
Form S-6:

Schedule I -- Summary of Investments -- Other than Investments in Related 
Parties
Schedule III -- Supplementary Insurance Information
Schedule IV -- Reinsurance

All other schedules to the financial statements required by Article 7 of
Regulation S-X are omitted because they are not applicable or because the
information is included elsewhere in the financial statements or notes thereto.

<PAGE>

                  American Equity Investment Life Insurance Company

                                      Schedule I

          Summary of Investments -- Other Than Investments in Related Parties

                                  December 31, 1998


<TABLE>
<CAPTION>

COLUMN A                                                 COLUMN B            COLUMN C             COLUMN D
- ------------------------------------------------------------------------------------------------------------
                                                                                                  Amount at
                                                                                                Which Shown
                                                                                                   in the
    Type of Investment                                   Cost (1)              Value           Balance Sheet
- ------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                 <C>                 <C>
Fixed maturities, available for sale:
  Bonds:
    United States Government and
      agencies                                         $385,393,461        $386,224,116        $386,224,116
    State, municipal and other
      governments                                         4,227,231           4,224,000           4,224,000
    Public utilities                                      9,869,720          10,064,530          10,064,530
    Corporate securities                                191,393,819         191,904,990         191,904,990
    Mortgage and asset-backed
      securities                                          9,416,331           9,479,926           9,479,926
                                                       ----------------------------------------------------
  Total fixed maturities, available for
   sale                                                $600,300,562        $601,897,562         601,897,562
                                                                           ------------
                                                                           ------------
Derivative financial instruments                          7,270,635                              16,171,621
Policy loans                                                192,184                                 192,184
Short-term investments                                       45,000                                  45,000
                                                       ------------                            ------------
Total investments                                      $607,808,381                            $618,306,367
                                                       ------------                            ------------
                                                       ------------                            ------------
</TABLE>

(1)  On the basis of cost adjusted for repayments and amortization of premiums
     and accrual of discounts for fixed maturities.

<PAGE>


<TABLE>
<CAPTION>

                 American Equity Investment Life Insurance Company

                                   Schedule III

                         Supplementary Insurance Information

                                December 31, 1998


  COLUMN A               COLUMN B              COLUMN C          COLUMN D            COLUMN E            COLUMN F            
- -----------------------------------------------------------------------------------------------------------------------------
                                             FUTURE POLICY                                                                   
                         DEFERRED              BENEFITS,                            OTHER POLICY                             
                          POLICY                LOSSES,          UNEARNED            CLAIMS AND         INSURANCE            
                       ACQUISITION            CLAIMS AND         REVENUE              BENEFITS           PREMIUMS            
  SEGMENT                 COSTS              LOSS EXPENSES       RESERVE              PAYABLE          AND CHARGES           
- ------------------------------------------------------------------------------------------------------ ----------------------
<S>                    <C>                   <C>                 <C>              <C>                  <C>                 

Year ended December 31, 1998:

  Life insurance       $32,005,772           $641,082,179        $-                $6,315,598          $11,170,655         

Year ended December 31, 1997:

  Life insurance         4,282,491            155,998,268         -                 2,355,156           11,436,803          

Year ended December 31, 1996:

  Life insurance           238,231             11,846,566         -                 1,075,614           14,554,714           



<CAPTION>

  COLUMN A                  COLUMN G            COLUMN H               COLUMN I         COLUMN J            COLUMN K
- --------------------------------------------------------------------------------------------------------------------
                                                BENEFITS            AMORTIZATION
                                                 CLAIMS,             OF DEFERRED
                               NET             LOSSES AND               POLICY           OTHER
                            INVESTMENT         SETTLEMENT            ACQUISITION       OPERATING            PREMIUM
  SEGMENT                     INCOME            EXPENSES                COSTS           EXPENSES            WRITTEN
- --------------------------------------------------------------------------------------------------------------------
<S>                       <C>                  <C>                    <C>              <C>                  <C>     
Year ended December 31, 1998:

  Life insurance          $26,235,923          $21,922,805            $3,672,039       $9,916,541            $-

Year ended December 31, 1997:

  Life insurance            4,028,628            9,569,766               761,032        7,682,276             -

Year ended December 31, 1996:

  Life insurance              857,015            8,865,531                 6,995        7,056,030             -
</TABLE>

<PAGE>

                  American Equity Investment Life Insurance Company

                                     Schedule IV

                                     Reinsurance

<TABLE>
<CAPTION>

      COLUMN A                          COLUMN B          COLUMN C          COLUMN D          COLUMN E           COLUMN F
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 PERCENTAGE
                                                            CEDED         ASSUMED FROM                           OF AMOUNT
                                        GROSS              TO OTHER          OTHER                                ASSUMED
                                        AMOUNT            COMPANIES        COMPANIES        NET AMOUNT            TO NET
                                      -------------------------------------------------------------------------------------
<S>                                   <C>                <C>            <C>               <C>
At December 31, 1998:
   Life insurance in force            $1,407,000         $        -     $2,398,544,000    $2,399,951,000           99.9%

Insurance premiums and
   other considerations:
   Annuity product charges            $  642,547         $        -     $            -    $      642,547              -%
   Traditional life and
     accident and health
     insurance premiums                   19,174            567,027         11,075,961        10,528,108          105.2%
                                      -------------------------------------------------------------------------------------
                                      $  661,721         $  567,027     $   11,075,961    $   11,170,655           99.2%
                                      -------------------------------------------------------------------------------------
                                      -------------------------------------------------------------------------------------
At December 31, 1997:
   Life insurance in force            $        -         $        -     $2,427,796,000    $2,427,796,000          100.0%
                                      -------------------------------------------------------------------------------------
                                      -------------------------------------------------------------------------------------
Insurance premiums and
   other considerations:
   Annuity product charges            $   11,896         $        -     $            -    $       11,896              -%
   Traditional life and
     accident and health
     insurance premiums               $        -            722,545         12,147,452        11,424,907          106.3%
                                      -------------------------------------------------------------------------------------
                                      $   11,896         $  722,545     $   12,147,452    $   11,436,803          106.2%
                                      -------------------------------------------------------------------------------------
                                      -------------------------------------------------------------------------------------
At December 31, 1996:
   Life insurance in force            $        -         $        -     $2,912,219,000    $2,912,219,000          100.0%
                                      -------------------------------------------------------------------------------------
                                      -------------------------------------------------------------------------------------
Insurance premiums and
   other considerations:
   Annuity product charges            $   14,007         $        -     $            -    $       14,007              -%
   Traditional life and
     accident and health
     insurance premiums                   98,722            742,088         15,184,073        14,540,707          104.4%
                                      -------------------------------------------------------------------------------------
                                      $  112,729         $  742,088     $   15,184,073    $   14,554,714          104.3%
                                      -------------------------------------------------------------------------------------
                                      -------------------------------------------------------------------------------------
</TABLE>



<PAGE>




                                     April 27, 1999





American Equity Investment Life Insurance Company
5000 Westown Parkway; Suite 440
West Des Moines, Iowa 50266

Gentlemen:



This opinion is furnished in connection with the registration by American Equity
Investment Life Insurance Company of a flexible premium variable life insurance
policy ("Policy") under the Securities Act of 1933, as amended.  The prospectus
included in Post-Effective Amendment No. 1 to the Registration Statement on Form
S-6 (File No. 333-45815) describes the Policy.  I have provided actuarial advice
concerning the preparation of the policy form described in the Registration
Statement, and I am familiar with the Registration Statement and exhibits
thereto.



It is my professional opinion that:

(1)  The illustrations of death benefits and cash values included in Appendix A
     of the Prospectus, based on the assumptions stated in the illustrations,
     are consistent with the provisions of the Policy. The rate structure of the
     Policy has not been designed so as to make the relationship between
     premiums and benefits, as shown in the illustrations, appear more favorable
     for policyowners at the ages illustrated than for policyowners at other
     ages.

(2)  The information contained in the examples set forth in Appendix B of the
     Prospectus, based on the assumptions stated in the examples, is consistent
     with the provisions of the Policy.

(3)  The fees and charges deducted under the Policy, in the aggregate, are
     reasonable in relation to the services rendered, the expenses expected to
     be incurred and the risks assumed by the insurance company.



I hereby consent to the use of this opinion as an exhibit to Post-Effective
Amendment No. 1 to the Registration Statement and to the reference to my name
under the heading "Experts" in the Prospectus.



                              Sincerely,

                              /s/ Christopher G. Daniels

                              Christopher G. Daniels, FSA, MAAA
                              Consulting Actuary
                              American Equity Investment Life Insurance Company

<PAGE>

                   Consent of Independent Auditors

We consent to the reference to our firm under the captions "Experts"
and "Financial Statements" and to the use of our report dated March 2, 1999 with
respect to the financial statements of American Equity Investment Life
Insurance Company, in Post-Effective Amendment No. 1 to the Registration
Statement (Form S-6 No. 333-45815) and related Prospectus of American Equity
Life Variable Account dated May 1, 1999.

Our audits also included the financial statement schedules of American Equity
Investment Life Insurance Company included in Exhibit 3.  These schedules are 
the responsibility of the Company's management.  Our responsibility is to 
express an opinion based on our audits.  In our opinion, the financial 
statement schedules referred to above, when considered in relation to the 
basic financial statements taken as a whole, present fairly in all material
respects the information set forth therein.

                                                 /s/ Ernst & Young LLP

Des Moines, Iowa
April 26, 1999

<PAGE>


[Sutherland, Asbill & Brennan LLP letterhead]



                                    April 26, 1999


American Equity Investment Life Insurance Company
5000 Westown Parkway, Suite 440
West Des Moines, Iowa 50266 

Gentlemen:

        We hereby consent to the reference to our name under the caption "Legal
Matters" in the prospectus filed as part of the registration statement on Form
S-6 for American Equity Life Variable Account (File No. 333-45815).  In giving
this consent, we do not admit that we are in the category of persons whose
consent is required under Section 7 of the Securities Act of 1933.

                                   Sincerely,

                                   SUTHERLAND, ASBILL & BRENNAN LLP

                                   By:  /s/ Stephen E. Roth

                                            Stephen E. Roth, Esq.



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