WASHINGTON SECURITY LIFE INSURANCE CO
10-K, 1997-04-17
LIFE INSURANCE
Previous: FIRST FRANKLIN FINANCIAL CORP, 424B2, 1997-04-17
Next: CULLEN FROST BANKERS INC, DEF 14A, 1997-04-17



                            FORM 10-K

          ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D)
             OF THE SECURITIES EXCHANGE ACT OF 1934




For the Fiscal Year Ended                         Commission file number
         December 31, 1996                                 0-2650


           WASHINGTON SECURITY LIFE INSURANCE COMPANY
     (exact name of registrant as specified in its charter)
                          (As Amended)


      Missouri                                        44-0666926
(State or other jurisdiction of                    (IRS Employer ID )
incorporation or organization)


       916 Sherwood Drive  Lake Bluff, IL                   60044-2286
     (Address of principal executive offices)               (Zip Code)


       (847) 615-9255
(Registrant's telephone number, including area code)


   Securities Registered Pursuant to Section 12(g) of the Act:

             Common Stock, par value $1.00 per share
                        (Title of Class)

Indicate by  check mark  whether the Registrant (1) has filed all
reports required  to be  filed by  Section 13  or  15(d)  of  the
Securities Exchange  Act of  1934 during the preceding 12  months
(or for  shorter period  that the Registrant was required to file
such  reports),   and  (2)   has  been  subject  to  such  filing
requirements for the past 90 days.

     YES  X                   NO

The aggregate  market value  of the  Common Stock  held  by  non-
affiliates is  not feasible  to estimate  since the  stock is not
listed on  an exchange and there is no established public trading
market.

     Number of  shares of  Common Stock  Outstanding December 31, 1996

                        1,104,882 Shares



                             PART I

Item 1.   Business

     Washington Security  Life Insurance  Company  ("Registrant",
"Washington" or  "Company") incorporated  on May 28, 1963, in the
state of  Missouri.   Registrant  is  primarily  engaged  in  the
business of life insurance and is licensed to conduct business in
10 states.   The name was changed from Frontier Insurance Company
by resolution  of the  shareholders at  their annual  meeting  on
November 7,  1996.   The name change was approved by the Director
of Insurance  for the  Company's state  of domicile on January 8,
1997.

     Registrant had  three  wholly-owned  subsidiaries,  Frontier
Security Corporation  ("FSC"), Home  America Corporation ("HAMC")
and  International  Financial  Services  Life  Insurance  Company
("IFS").   Effective April,  1994, Registrant sold IFS.  The sale
was funded in August, 1994.  FSC was formed in August, 1992, as a
Louisiana corporation, and was a nonoperating subsidiary that has
been terminated.   HAMC was acquired in October, 1992, and was an
operating mortgage  origination subsidiary.   HAMC  was  sold  to
Registrant's former  parent, International Mercantile Corporation
("IMC") in November, 1995.

     In the  fourth quarter  of 1995,  a contract for the sale of
Registrant was  executed between IMC and William D. And Robert E.
Bruce.   Under this  agreement, filed  with an  8-K in the fourth
quarter of  1995, the  Bruces received  all  of  IMC's  stock  of
Registrant for  money owed  by IMC,  which collateralized  an IMC
promissory note  endorsed by  said promissory note.  The sale was
subject to  the approval of the Missouri Department of Insurance,
which approval was granted on May 23, 1996.

     Business  Overview  -  Washington  Security  Life  Insurance
Company

     At December  31, 1996  Registrant still  was not issuing new
business die to regulatory actions more fully discussed in Item 3
and a  voluntary commitment on the Registrant's part to the State
of Missouri.  In the 4th quarter of 1994, Registrant entered into
an Assumption  Reinsurance  Agreement  with  Mid-South  Insurance
Company which transferred all remaining policyholders liabilities
effective October 1, 1994.

     Registrant is  actively managing  its remaining  investments
including those assets not currently performing on a satisfactory
basis.     Registrant  is  confident  it  has  positioned  itself
appropriately  to  re-evaluate  its  option  of  re-entering  the
insurance market.

     The  following   table  sets   forth   certain   information
concerning the life insurance business of Registrant for the past
five years.


                    1996      1995      1994      1993        1992
                         (000's Omitted)

Gross Amount of
Insurance in Force  -0-       -0-       -0-       -0-       199,465

Premium Income*     -0-       -0-       -0-       356         1,374

Gross Amount of New
Business Written    -0-       -0-       -0-       -0-         1,203

New Premium
Income*             -0-       -0-       -0-       -0-            15

Amount of Insurance
Cede for
Reinsurance         -0-       -0-       -0-       -0-       125,321

Reinsurance Premium
Paid                -0-       -0-       -0-       422           943

- --------------------------------
Due to  lack of  detailed information,  the  premium  amount  was
calculated based on ratio analysis.


     The following  table provides  certain  information  on  the
investment portfolio of Registrant.

                       1996      1995      1994      1993      1992
                         (000's Omitted)

Annuity Premiums        -0-       -0-      1,029     7,911    3,343

Invested Assets(2)     1,495      602      5,383    17,694   20,297

Net Investment
Income (1) (2)            15      100      1,069     1,844    1,826

Net Realized
Capital
Gains (Loss) (2)       ( 619)    (511)   (  401)       675      210
(2)

- ---------------------
(1)  Net  of  investment  expense  and  before  income  taxes  or
extraordinary items.
(2)  Consolidated  with   Home  America   Mortgage  Company   and
International Financial Services Life Insurance Company for years
1992-1994
- --------------------

     Registrant is  in the insurance business (although currently
inactive) and  as such  is subject  to  detailed  regulation  and
supervision in  the various  states in which it is licensed.  The
laws of  the various states established supervisory agencies with
broad administrative  powers relative  to granting  and  revoking
licenses to  transact business,  regulating form  and content  of
policies,  reserve   requirements,  the   type  and   amount   of
investments, and  prescribing the  form and  content of  required
financial statements.   Registrant  is required  to file detailed
annual reports  with such agencies, and its business and accounts
are subject  to such  examinations by  such agencies at any time.
Registrant is  required  to  maintain  a  minimum  of  $1,400,000
capital and  surplus to  maintain its  license in  Missouri.   On
December 31,  1996,  Registrant  had  1,486,423  of  capital  and
surplus.   The surplus  deficiency of  1995 was  remedied in  the
second quarter of 1996.

     Many of  the states  in which  Registrant conducts  business
have also  enacted regulations  concerning members  of  insurance
holding company  systems.   Registrant is  still a  member of  an
insurance holding  company system  (although  entirely  different
prior to  November 1995)  and, as  such,  is  governed  by  those
statutes as well.

     As previously  disclosed,  Registrant  discontinued  issuing
policies in the fourth quarter of 1994.

     Registrant's previous  product portfolio primarily consisted
of  flexible   premium  deferred   annuities  with  a  guaranteed
crediting rate  for the  first  contract  year.    All  marketing
efforts were  discontinued at the time of the Mid-South Insurance
Company Assumption Reinsurance Agreement.

     In August,  1993, Registrant downsized by selling a block of
its reserves which resulted in an increase in capital and surplus
to $3,352,091  at the  end of  the third  quarter of  1993.   See
"Reinsurance and  Third Party  Administrator Agreements",  below.
Also at  this time,  the Registrant  closed its  Jefferson  City,
Missouri, administrative  offices and  contracted  with  a  third
party  administrator  for  these  services.    The  administrator
conducted all  the  operational  services  of  Registrant  except
marketing and  investment management.   The  Registrant felt this
would allow  it to better control its operational expenses.  With
the  Assumption  Reinsurance  Agreement  entered  into  effective
October 1,  1994, the  Company eliminated  the remainder  of  its
policyholder  liabilities   and  terminated   its   third   party
administrative agreement.   All  of the  corporate accounting was
transferred to  Registrant's Baton  Rouge, Louisiana office.  The
Baton  Rouge   office  was   closed  in   July,  1996,   and  all
administration has  been conducted  from Registrant's Lake Bluff,
Illinois office since then.

        Reinsurance and Third Party Administrator Agreements

     On August  3, 1993,  Registrant entered  into a  Reinsurance
Agreement (the  "Agreement") with Central Security Life Insurance
Company,  a   Texas  insurance   Corporation  (the  "Reinsurer"),
pursuant to  the terms  of which  Registrant ceded  to  Reinsurer
accepted from  Registrant,  reinsurance  of  certain  traditional
life, universal  life and  health insurance  policies  issued  by
Registrant (the "Policies").

     Specifically,  the  Agreement  provided  for  the  purchase,
reinsurance and assumption of the Policies by Reinsurer according
to their  respective terms (except for certain "extra contractual
obligations and  bad faith  damages"), and Reinsurer's succession
to all  rights, remedies,  defenses,  offsets  and  counterclaims
under the  Policies that  would have been available to Registrant
had  the   Agreement  not  been  entered  into  by  the  parties.
Reinsurer also agreed to assume all liability for commissions due
and payable  to the  designated agents of record for the Policies
after the effective date of the Agreement.

     The effective  date of  the Agreement (the "Effective Date")
was July  1, 1993.   The  nature and  amount of the consideration
received by  Registrant under  the Agreement  for the transfer of
the  Policies   to  Reinsurer  and  the  principles  followed  in
determining the  amount of  the consideration  are summarized  as
follows:

     In addition to receiving the  benefit  of  Reinsurer's assumption
of essentially all of Registrant's duties, obligations and liabilities
under Policies, Registrant received from Reinsurer an amount equal to:

          (a) (i)   the sum  of $1,311,260  for  the  traditional life
insurance policies ceded, as adjusted pursuant  to the  terms  of  the
Agreement, plus interest on said amount computed  at 7% per annum from
July 1, 1993, to the closing date; plus

           (a) (ii)  the  sum  of  $913,301  for  the  universal  life
insurance policies cede, as  adjusted  pursuant  to  the  terms of the
Agreement, plus interest on  said  amount  computed  at  7%  per annum
from July 1, 1993, to closing date; plus

          (a) (iii) an amount  equal  to  $280,383  for  the  remainder
of the business, plus interest  on  said  amount  computed  at  7%  per
annum from July, 1, 1993,  to  the  closing  date  (total  interest  on
the amounts in (a) (I), (ii), and (iii) was $25,669); plus

          (a) (iv)  an  amount  equal  to   One  Thousand  Five Hundred
Dollars   ($1,500),  times  the  number  of  days  from  July 1,  1993,
to the closing date ($82,500); less

          (b) (i)  an  amount  equal to Registrant's statutory reserves
attributable   to  the  Policies,  determined as of  the Effective Date
($7,129,693), plus interest on said  amount computed  at  7$  per annum
from July 1, 1993, to the closing date ($175,533), plus

          (b) (ii)  an  amount  equal to all  unearned premium reserves
attributable to the Policies, determined as of the Effective Date, plus
interest on said amount computed  at  7%  per annum from July, 1, 1993,
to the closing date ($26,438).

     Registrant's equity  in the  net book value of the  Policies
ceded represented  approximately 40%  of the  Registrant's  total
assets.

     On or  about August  3,  1993,  Registrant  filed  with  the
Missouri Department  of Insurance a Petition for Approval seeking
the Director  of Insurance of the State of Missouri's approval of
the Agreement, which approval was subsequently granted.

     On September  23, 1993,  Registrant entered  into a Contract
for Home  Office Administrative and Date Processing Services (the
"Contract") with  Reinsurer, which  Contract was, pursuant to its
terms, effective  as of  July 1,  1993.   Under the  terms of the
Contract, Reinsurer  agreed to provide Registrant, and perform on
behalf of  Registrant, all "Home Office Administrative Services",
defined in the Contract to include the following:



          (i)  implementation of  corporate policy,  provision of
guidance in  operations, assistance  in  planning,  provision  of
quarterly and  annual financial  statements, and  preparation and
filing of all state administrative forms;

          (ii) coordination of underwriting functions with all of
Registrant's reinsurers;

          (iii) analysis of  all claims  received and payment
of all valid claims;

          (iv) provision of full policyholder services;

          (v)  provision  of   filing  notices,   collection  and
deposit of all premiums received;

          (vi) through use of proper accounting methods, the full
maintenance of  the books  and ledgers  of  Registrant,  and  the
recordation of all of Registrant's investments;

          (vii) provision of agents commission statements and
disbursements of funds pursuant thereto;

          (viii) provision  of   actuarial  services   in  the
preparation of  financial statements  and administration  of  "in
force business"; and

          (ix) the provision  of  all  data  processing  services
necessary to the normal operation of Registrant.


     The Contract  provided for  an initial term of one (1) year,
but was  automatically renewable  for  successive  one  (1)  year
periods until terminated pursuant to the terms thereof.

     The Contract provided for payment by Registrant of a minimum
monthly fee, plus "Direct Expenses" and "Volume Expenses".

     As a  result of Registrant's entering into the Contract, and
the  consequent   cessation  of  virtually  all  of  Registrant's
administrative functions,  it was  necessary  for  Registrant  to
cease all  administrative operations  formerly conducted  at  its
Jefferson City,  Missouri, office  at 1511  Christy Drive, and to
essentially close  that office.   This closure, together with the
related termination  of employment  of nearly all of Registrant's
administrative  staff,  occurred  on  August  27,  1993.      The
administrative agreement was canceled in the 4th quarter of 1994.


     Assumption Reinsurance Agreement


     In December,  1994,  Registrant  consummated  an  Assumption
Reinsurance  Agreement   with  Mid-South   Insurance  Company  of
Fayetteville, North Carolina ("Mid-South").  Under the Agreement,
Registrant  reinsured   all  of   its  annuity   policies   which
constituted the  balance of  its policyholder  liabilities.   The
Agreement called  for the  Registrant to  transfer the  statutory
reserves (policyholder  liabilities) on these annuity policies to
Mid-South along  with an equal amount of assets less a ceding fee
of 5.5%  of the  reserves.   Registrant may  have some contingent
liability  on   several  policies   due  to  Missouri  Assumption
Reinsurance Regulations  which call  for policyholder approval of
the assumption.   However,  Mid-South agreed to hold harmless and
indemnify  Registrant  from  all  actions,  claims  and  benefits
arising from any policyholder rejection the assumption.


     Sale of  International  Financial  Services  Life  Insurance
     Company

     On April  15, 1994, Registrant entered into a Stock Purchase
Agreement (the "Agreement") with Franklin American Corporation, a
Tennessee corporation  ("Franklin"), pursuant  to  the  terms  of
which Registrant  agreed to sell to Franklin, and Franklin agreed
to purchase  from Registrant,  shares of the common capital stock
of  International   Financial  Services  Life  Insurance  Company
("IFS"), representing  all of  the issued  and outstanding common
stock of IFS.

     The  nature   and  the  amounts  of  consideration  paid  to
Registrant by  Franklin for  the purchase  of the  Shares were as
follows:   The aggregate purchase price of the Shares equaled the
sum of  (a) the  current market  value of IFS' total assets as of
the fifth  business day prior to the closing date less IFS' total
liabilities calculated  on a  statutory basis  as of  the closing
date, plus  (b) $1,155,000  based on Registrant's providing valid
licenses authorizing  IFS to  transact the  business of insurance
therein was not delivered at closing.

     The closing  was held in Jefferson City, Missouri, on August
12, 1994.   At  the closing, Registrant delivered to Franklin the
stock  certificates  representing  100%  of  IFS'  capital  stock
properly endorsed with bank guaranteed signatures for transfer of
record to Franklin.

     The consideration  payable by  Franklin for  the Shares  was
determined through  arm's-length negotiations.  Neither Franklin,
nor any  of its  officers or  directors was in any way affiliated
with, or related to, Registrant.

     An escrow account of $102,500 was established by Franklin to
cover any  state license  losses and  costs associated  with  any
controversies in 1996.  Registrant accepted the sum of $12,500 as
settlement of the escrow.


     Business Overview - Home America Mortgage Company

     Home America  Mortgage Company  ("HAMC") was incorporated in
1986 under  the name Realty Mortgage Company and began operations
as  a  residential  mortgage  brokerage  operation.    Registrant
obtained HAMC  from The  C. J. Brown Corporation in October 1992.
Registrant sold  HAMC to Registrant's former parent International
Mercantile Corporation  ("IMC") in  the fourth quarter 1995.  The
sale was  subject to  the approval  of the Missouri Department of
Insurance, which approval was granted on May 23, 1996.

     HAMC  was   operated  as   a  provider   of  first  mortgage
residential home  loans.   HAMC organized, processed, underwrote,
closed,  funded,   and  delivered   qualifying  home   loans   to
established mortgage  companies throughout  the  country.    HAMC
released the  loan servicing function to these investors in order
to  generate   fee  income  and  to  concentrate  solely  on  the
production aspect of the lending process.

     HAMC  offered   a  full  menu  of  mortgage  loan  products,
including  conventional   and  jumbo   fixed  rate,  balloon  and
adjustable loan  products.   Federal Housing Administration (FHA)
and Veterans Administration (VA) loans were also available.

     HAMC was  a full service lender having in-house underwriting
capability and  closed all  loans in its own name.  HAMC did draw
on three  "warehouse" bank  lines totaling  $26,000,000  to  fund
loans short  term until  they could be delivered and purchased by
investors.

     HAMC  earned   revenues  primarily  from  three  (3)  income
streams:

     1)   Origination fees
     2)   Servicing - release fees
     3)   Discount income


     Origination fees  were upfront  fees charged to the customer
which equaled  approximately 1%  of the  anticipated loan amount.
This fee  was actually  collected at  the time  of loan  closing.
HAMC produced $798,149 in fees in 1994 and $784,700 in 1993.

     Servicing-release fees  were those  fees paid to HAMC by its
investors in  exchange for  the release  of the  "loan  servicing
rights" on each loan.  These fees differed with each loan program
and loan size.  HAMC sometimes used part of this income stream to
offset  discount  quotes  from  its  investors  in  order  to  be
competitive with  street rate quotes.  HAMC's servicing fees were
$885,237 in 1994 and $1,074,500 for 1993.

     Discount income  consisted of  upfront fees (points) charged
by the  lender, which were designed to increase the overall yield
to the  lender.   Discount income  generated in  1994 amounted to
$515,252 and $675,300 in 1993.

     HAMC also  generated miscellaneous  income in  1994, in  the
form  of   underwriting  fees,   which   amounted   to   $92,798.
Miscellaneous income  In 1993,  in the  form of  underwriting and
processing fees, amounted to $53,800 and $10,000 respectively.


Item 2.        Properties

     During 1992,  Registrant leased  the main office building at
1511 Christy Lane, Jefferson City, Missouri, from its then parent
International Mercantile Corporation ("IMC"), at an annual rate o
$92,000.   The lease  expired on December 31, 1992.  During 1992,
Registrant subleased  portions of the building for terms expiring
December 31,  1992, to  IMC. Universal  Life Holding  Corporation
("ULHC").   ULHC was an affiliate of Registrant.  On December 31,
1992, Registrant  purchased the  building from IMC.  The purchase
was a  non-cash transaction.  Registrant received the building in
exchange for  assuming the  mortgage and  a note  receivable from
IMC.   Said note  was written off as uncollectable as of December
31, 1992.

               Mortgage Assumed         $953,100
               IMC Note                 (215,025)
               Forgiveness of Debt       215,025
               Building Cost            $953,100


     In  August   of  1993,   Registrant  ceased   all   of   its
administrative  functions   being  carried   on  in  said  office
building.   The closure  was essentially necessitated by entering
into the  comprehensive third party administrative agreement with
Central Security  Life Insurance  Company, based  in  Richardson,
Texas.     (See  "Reinsurance   and  Third   Party  Administrator
Agreements",  under   Item  1  of  this  Report  for  a  detailed
discussion of this transaction.)

     On October  2, 1992,  a lease  was  entered  into  with  the
Missouri Division  of Employment  Security ("Lessee")  for 16,760
net rentable space at an annual rent of $125,700, payable monthly
in payments  of $10,475.   The  lease was  still in effect on May
1996 when Registrant sold the building .

     In April, 1994, as additional 6,851 net rentable square feet
was leased to the Missouri Department of Natural Resources at  an
annual  rate   of  $51,382.50  payable  monthly  in  payments  of
$4,281.88.   This Registrant  also was  still in  effect when the
building was sold.

     On May  15, 1996 the building was sold for a gross amount of
$1.2 million  (less $30,000  commission).   The mortgage  on  the
property (approximately  $828,000) was  assumed by the buyer with
the difference paid in cash to the Registrant which resulted in a
$51,000 capital gain.

     During 1994 and 1993, registrant lease office space in Baton
Rouge, Louisiana,  from CJB Property Management.  Registrant paid
a total  of $4,292  and $23,646  in rental  to said entity during
1994 and 1993.


Item 3.        Legal Proceedings

     Administrative  Actions   Taken  by   State  Departments  of
Insurance

     As a  result of  a triennial examination as of September 30,
1992,  conducted   by  the   Missouri  Department  of  Insurance,
Registrant was placed under Administrative Supervision.  this was
in accordance  with section  375.1160 of  the Missouri  Insurance
Laws governing  situations where  an insurance  company's capital
and  surplus  is  considered  hazardous  to  the  public  and  to
insureds.

     As a  direct consequence,  the Registrant's  authority to do
business in  the state  of Iowa was indefinitely suspended on May
11, 1993.  The Registrant's authority to do business in the state
of Illinois was also suspended on July 13, 1993.  The Mississippi
Department of  Insurance suspended Registrant's authority in that
state on  August 23, 1993 and Kansas did likewise on September 1,
1993.   The Department  of Insurance  from the state of Louisiana
issued a  Cease and Desist Order to the Registrant on January 25,
1994.   these actions  were still  in effect  as of  December 31,
1996.

     When  Registrant   entered  into  a  reinsurance  Agreement,
referred to  in the  subsection of  item 1  of the  report titled
"Reinsurance and  Third Party Agreements," an order was issued by
the Insurance Director of the state of Missouri lifting the order
of Administrative  Supervision as of August 25, 1993.  However, a
voluntary agreement  to refrain  from the writing of new business
was  requested  by  the  Missouri  Department  of  Insurance  and
executed by the Registrant in May 1994.  This voluntary agreement
was reaffirmed in early 1996 and continues to be in effect.

     The  Missouri  Department  of  Insurance  completed  another
examination of  the Registrant  as of November 30, 1995.  Capital
and surplus  was determined  to be  $934,835 which  was below the
minimum requirement  of $1,200,000.   As a result, the Registrant
was again  placed under Administrative Supervision on January 25,
1886.   The Registrant  is now required to maintain $1,400,000 of
capital and surplus.

     The Order  of Administrative  Supervision was  lifted on May
23, 1996  concurrently with  the approval of a From "A" change of
control application  submitted by  Robert and William Bruce.  The
Form "A"  approval and  lifting of  the supervision  was  granted
after  the   Registrant  met  the  revised  capital  and  surplus
requirement of  $1,400,000.  This was achieved as a result of the
following transactions that occurred in 1996:


     -    Sale of building in Jefferson City, Missouri
     -    Capital contribution of $200,00 by the Bruces, and
     -    Purchase of  the future  revenue  stream  of  insurance
          commissions that could not be included among admissible
          assets by the Bruces for $250,000.


     SEC Investigation

     On May  14, 1993,  registrant's former officers were advised
by officials  of the  Enforcement Division  of the  United States
Securities and  Exchange Commission  (the "Commission"),  that an
informal investigation  of registrant,  IMC and  ULHC  was  being
conducted by the Commission.

     On or  about  November  22,  1993,  these  former  executive
officers were  advised  by  telephone  that  the  Commission  had
ordered that  a formal  private investigation  of Registrant, IMC
and ULHC be conducted pursuant to Section 20(a) of the Securities
Act of 1933 and Section 21(a) of the Securities Act of 1934.

     Registrant's officers,  directors,  auditors  and  attorneys
complied with  all requests made of the by representatives of the
Commission in  connection with the said investigations, including
all request  for the  production  of  documents  and  information
pertaining to Registrant and its affiliates.

     Additionally, certain former officers, directors, and others
affiliated with Registrant gave testimony before the Staff of the
Commission.

     Following  extensive   testimony,  the  Commission  notified
Registrant by letter dated October 11, 1994 that the staff of the
Division of  Enforcement intended  to recommend  filing  a  civil
injunctive action  in Federal  District Court  against Registrant
and its  affiliates, for violating Sections 10(b), 14(a), 139(a),
13(b)2(A) and  (B) of the Securities and Exchange Act of 1934 and
Rules 10b-5, 13a-1, 13a-13 and 12b-20 thereunder.  the staff sold
stated  its  intention  to  recommend  that  registrant  and  its
affiliates, International  Mercantile Corporation  and  Universal
Life Holding  Corporation, pay penalties arising from the failure
of each  company to  file  timely  certain  periodic  reports  as
required by the federal securities laws.

     In October,  1995, the  SEC investigation was completed with
Registrant agreeing to injunctions against future violations.  No
fines were imposed.


     Bruce and Bruce v. The C. J. Brown Corporation, et al

     On March 2, 1995, Robert E. Bruce and William D. Bruce filed
a Complaint in the United States District Court, Western District
of Missouri,  Western Division,  seeking a  declaratory  judgment
releasing them of any obligations which they may have had under a
certain Agreement  dated August  25, 1994, entered into by the C.
J. Brown Corporation, Life America Corporation ("LAC"), Ronald T.
Benitez, 1122 Corporation and the plaintiffs.  That Agreement, to
which neither  Registrant nor  any of its affiliates was a party,
et forth  a series of transactions by which plaintiffs would have
acquired a controlling interest of Registrant and its affiliates.

Under the  Agreement, plaintiffs  would have  acquired control of
Registrant by three steps:


     First, LAC  would redeem  from the Bruces all of their share
of LAC in return for all of the shares of Bruce and Bruce Company
owned by  LAC; second,  the plaintiffs  would enter  into a Stock
Purchase Agreement  with IMC under which Plaintiffs would acquire
x shares  of IMC's  authorized but unissued stock for 4.1 million
of new  assets, which transaction would be subject to approval of
the  Missouri   Department  of   Insurance;  and  third;  at  the
completion of said transaction, IMC would redeem all of its stock
owned by  LAC in  exchange for  return to  LAC of  certain assets
comprised primarily  of debt  and equity instruments of the C. J.
Brown Corporation.

     The Missouri Department of Insurance subsequently denied the
plaintiffs' request  for a  "Form  A"  approval  when  it  became
apparent that the stock purchase step could not be completed.

     Plaintiffs maintained  that the  Form A disapproval resulted
in an extinction of their obligations.


     The Ventana Corporation, et al v. William D. Bruce, et al.

     In a  petition for  Breach of Contract, Damages and Specific
Performance filed  in the 19th Judicial Circuit for the Parish of
East Baton  Rouge, Louisiana,  on March  10,  1995,  the  Ventana
Corporation (formerly  C. J.  Brown Corporation)  filed an action
against William D. Bruce, Robert E. Bruce and IMC seeking damages
for breach  of the  Stock Purchase  Agreement (Bruce and Bruce v.
The  C.  J.  Brown  Corporation,  et  al.,  above)  and  specific
performance of  the Stock Purchase Redemption Agreement.  See the
result detailed in Bruce and Bruce v. The C. J. Brown Corporation
et al.

     The Bruce  and Bruce  v. the  C. J.  Brown Corporation et al
action, as  well as the Ventana Corporation et al. vs. William D.
Bruce et  al., and The Ventana Corporation, a/k/a the C. J. Brown
Corporation were  consolidated  by  the  parties  pursuant  to  a
voluntary binding arbitration agreement.

     As a  result of  a hearing  under  the  binding  arbitration
agreement, all  debt and  equity obligations  of C.  J. Brown and
Life America  Corporation were  returned to  the issuer,  and all
stock of  IMC was  transferred to the Registrant.  All litigation
was dismissed, with prejudice, with all parties bearing their own
costs and  fees.   The parties  were to complete this "unwind" by
May 17, 1996.  Registrant received $100,000 from the Frontier Oil
and Gas  limited partnership  and Ventana  received  Registrant's
limited partnership  interest.   A final  order of completion was
issued and filed by the arbitrator in August 1996.

     Jesse E.  LeBlanc, II  and Ocean  Sailing Corporation versus
Frontier Insurance  Company, The  C.  J.  Brown  Corporation  and
Ronald T.  Benitez,  Civil  District  Court  for  the  Parish  of
Orleans, State  of Louisiana,  No. 94-1168,  Division "J".   This
action was  brought seeking  damages  for  the  alleged  wrongful
taking of  corporate stock  of Travel  America, Inc., which stock
was pledged  to secure  a loan from Registrant which subsequently
went into  default.  Pursuant to related proceedings initiated by
the Registrant,  the subject  corporate stock was seized and sold
pursuant to  court order.    This  action  effectively  seeks  to
collaterally attach  that prior  judicial holding.   An exception
based upon  the prior action was asserted in this proceeding, and
was denied.   Subsequently,  prior to  the filing  of an  answer,
plaintiff sought  to obtain  a default  judgment  in  this  case.
Prior to the default judgment becoming final, a timely motion for
a new  trial was  filed, the  effect of which was to preclude any
enforcement of  the  default  judgment.    The  trial  court  has
declined to  act on  the motion  for a  new trial, as a result of
which an  application for  supervisory writs was submitted to the
Louisiana Fourth Court of Appeals.  The writ application seeks an
order rescinding the default judgment and ordering a new trial de
novo,  or  alternatively,  a  remand  to  the  trial  court  with
instructions to  act on  the pending motion for a new trial.  The
Court of  Appeals reversed the trial court's decision and ordered
that Registrant be dismissed.



     In re:    The Ventana  Corporation a/k/a  The  C.  J.  Brown
Corporation.

     On March  17, 1995,  IMC and  Registrant's  subsidiary  Home
America Corporation,  filed an  involuntary  bankruptcy  petition
against the  Ventana Corporation,  formerly known  as The  C.  J.
Brown  Corporation.     Ronald  Brignac,  a  former  director  of
Registrant, was the third creditor.

     In the  petition, IMC  claimed that  it was  the holder of a
promissory note in the principal amount of $1,100,000 and certain
debentures in  the aggregate  of $750,000.   IMC claimed that the
note and  debentures were  in default by reason on non-payment of
amounts due  thereunder.  Home America Corporation claimed it was
the holder  of a  promissory note  on  the  principal  amount  of
$180,000 made  payable by The C. J. Brown Corporation.  They also
claimed that  the debtor was in default under the note's terms of
payment.   Brignac claimed that he was the holder of a promissory
note in  the principal  sum of  approximately  $50,000  and  that
payments thereunder  were also  in default.   For the result, see
Bruce and Bruce Company v. The C. J. Brown Corporation, et al.


Item 4.        Submission  of  Matters  to  a  Vote  of  Security
               Holders

     There was no Annual Meeting of Shareholders during 1995.  On
November 7, 1996 pursuant to due notice, the shareholders held an
annual meeting  with 94%  of all  outstanding shares  present  in
person.     A  restatement   of  Articles  of  Incorporation  was
officially ratified.   The  major changes  were the  adoption  of
Washington Security  Life Insurance Company as the corporate name
and an increase to 5,000,000 in the number of authorized shares.


Item 5.        Market for  Company's  Common  Stock  and  Related
               Stockholder Matters

     Incorporated by reference.  See Cross Reference Sheet.


Item 6.   Selected Financial Data

     Incorporated by reference.  See Cross Reference Sheet.


Item 7.   Management's  Discussion   and  Analysis  of  Financial
          Conditions and Results of Operations

     Incorporated by reference.  See Cross Reference Sheet.


Item 8.        Financial Statements and Supplementary Data

     Incorporated by reference.  See Cross Reference Sheet.


Item 9.        Changes in Accountants

     On September  20, 1993,  registrant engaged  the specialized
services of  Weinberg & Company, P.A., of Boca Raton, Florida, to
perform an  audit of  Registrant's financial  statements for  the
years ended  December 31, 1992 and December 31, 1993.  The audits
covering the  years December 31, 1992 and December 31, 1993, were
issued in  July, 1994.   Weinberg  & Company,  P.A. (now known ad
Weinberg, Pershes  & Company,  P.A.) also  conducted  the  annual
audit for the year December 31, 1995 and again in 1996-97 for the
year December 31, 1996.



                            Part III


Item 10.  Directors and Executive Officers of Company

                         Principal
                         Occupation
                         or
                         Employment               Director
                         for Past Five            Of Company
                         Years and                Company          Shares
     Name           Age  Directorships            Since            Owned

Robert E. Bruce*    75   Secretary-Treasurer      8/94            519,017
                         and Director; also
                         President and Chief
                         Actuary, Bruce and
                         Bruce Company
                         Consulting Actuaries,
                         1981 to present;
                         Secretary-Treasurer,
                         Employees Life
                         Company (Mutual),
                         1973 to present.

William D. Bruce*  68   President and Director;   8/94           519,016
                        Secretary-Treasurer
                        Bruce and Bruce
                        Company Consulting
                        Actuaries, 1981 to
                        present; President,
                        Employees Life
                        Company (Mutual),
                        1973 to present.

Edmund J. Kulpins* 60   Executive Vice President, 8/94             None
                        Employees Life Company
                        (Mutual), 1997 to present

Paul S. Johnson    77   Attorney, Johnson &       12/94            None
                        Martin, Director,
                        Employees Life Company
                        (Mutual), 1993 to present

Beth A. Pestka     40   Assistant Secretary and    7/96            None
                        Director, also Chief
                        Bookkeeper, Bruce and
                        Bruce Company Consulting
                        Actuaries

Edward F. Cowman   54   Actuary, Bruce and Bruce  11/96            None
                        Company Consulting Actuaries
                        Actuarial Consultant, President
                        and Actuary, Bankers Mutual

William F. Higley  69   Plan Designer, Bruce and  11/96            None
                        Bruce Company Consulting Actuaries

Jerry L. Alexander 50   Assistant Actuary, Bruce  11/96            None
                        and Bruce Company
                        Consulting Actuaries

Shantilal A. Vora  68   Actuary, Bruce and Bruce  11/96            None
                        Company consulting Actuaries


Item 11.  Executive Compensation

     The  following  table  sets  forth  the  cash  compensation,
including bonuses  and deferred compensation, paid during 1996 to
all executive  officers as  a group  for services rendered in all
capacities to  the Company.    No  individual  executive  officer
received  more  than  $60,000  in  compensation.    All  salaries
terminated in  July 1996 with the resignation of Michael Sause as
President and Randall as treasurer.


                     CASH COMPENSATION TABLE

     Name of
     Individual or
     Group                    Capacities               Compensation

Executive Officers as a Group (2)                           $90,000

     Directors received $375 for attending Board Meetings through
August 1994.   No  fees have  been paid  to the new Directors for
attending Board Meetings since August 1994.


Item 12.  Security Ownership  of Certain  Beneficial  Owners  and
          Management

     The following  table sets forth, as of December 31, 1996 the
only persons  known to Registrant to be beneficial owners of more
than five  percent (5%)  of the  outstanding number  of shares of
Registrant.

                                             Amount &
     Title                                   Nature of   Percent
     of               Name and Address of    Beneficial  of
     Class            Beneficial Owner       Ownership   Class

     Common           Robert E. Bruce        1,038,033   93.95

     Common           William D. Bruce       1,038,033   93.95


Item 13.  Certain Relationships and Related Transactions

     Incorporated by reference.  See Cross Reference Sheet.



                             PART IV


Item 14.  Exhibits, Financial  Statements, Schedules  and Reports
          on Form 8-K

          (a)  The following  financial statements of Registrant,
together with  the report  of Independent  Public Accountants are
hereby incorporated herein.

               1.   Financial Statements

               Balance Sheets as of December 31, 1996 and 1995

               Statements of Operations for the years ended
               December 31, 1996, 1995 and 1994

               Statements of Stockholders' Equity for years ended
               December 31, 1996, 1995 and 1994

               Statements of Cash Flow for years ended
               December 31, 1996, 1995 and 1994

               Notes to Financial Statements


               2.   Financial Statements Schedules

               None

          (b)  reports on Forms 8-K

          (c)  Exhibits

               3(a) Articles of Incorporation of Company

               3(b) Articles of Amendment of Company

               3(c) Bylaws of Company

   10(h)     Reinsurance Agreement between Frontier Insurance Company and
   Central Security  Life  Insurance Company dated August 3, 1993*

   10(i)     Contract for Home Office Administrative and Data Processing
   Services between Frontier Insurance Company and Central Security Life
   Insurance Company dated September 23, 1993 **

*    This item  was filed on Form 8-K dated August 18, 1993
(File No. 0-2650)  and is incorporated herein by reference.

**   This item  was filed  on Form  8-K dated  September 23, 1993
(File No.  0-2650) and is incorporated herein by reference.


                           SIGNATURES


     Pursuant to  the requirements  of the  Security and Exchange
Act of  1934, the  registrant had  duly caused  this report to be
signed  on   its  behalf   by  the   undersigned  thereunto  duly
authorized.


               WASHINGTON SECURITY LIFE INSURANCE COMPANY


DATE: March 27, 1997                  BY: W. D. Bruce
                                      William D. Bruce, President
                                      and Director

DATE: March 27, 1997                  BY: R. E. Bruce
                                      Robert E. Bruce, Secretary
                                      and Director



Edward F. Cowman                     Paul S. Johnson
Edward F. Cowman, Director           Paul   S.   Johnson, Director



Edmund J. Kulpins                    Beth A. Pestka
Edmund J. Kulpins, Director          Beth   A.    Pestka, Director



William F. Higley                    S. A. Vora
William F. Higley, Director          Shantilal  A.  Vora, Director



Jerry L. Alexander
Jerry L. Alexander, Director











                          WASHINGTON SECURITY
                         LIFE INSURANCE COMPANY
                   F/K/A FRONTIER INSURANCE COMPANY
                                  
                                REPORT

                        AS OF DECEMBER 31, 1996



WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY

                  CONTENTS                 



                  INDEPENDENT AUDITORS' REPORT

                  BALANCE SHEETS AS OF DECEMBER 31, 1996 AND 1995

                  STATEMENTS OF OPERATIONS FOR THE YEARS ENDED
                  DECEMBER 31, 1996, 1995 AND 1994

                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  FOR THE YEARS ENDED DECEMBER 31, 1996, 1995
                  AND 1994

                  STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
                  DECEMBER 31, 1996, 1995 AND 1994

                  NOTES TO FINANCIAL STATEMENTS AS OF DECEMBER
                  31, 1996 AND 1995
                       





















                     INDEPENDENT AUDITORS' REPORT



To the Board of Directors of:
Washington Security Life Insurance Company
F/K/A Frontier Insurance Company 

We have audited the accompanying balance sheets of Washington Security Life
Insurance Company F/K/A Frontier Insurance Company as of December 31, 1996
and 1995 and the related statements of operations, changes in stockholders'
equity and cash flows for the years ended December 31, 1996, 1995 and 1994.
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 audits 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 Washington Security Life
Insurance Company F/K/A Frontier Insurance Company as of December 31, 1996
and 1995, and the results of their operations and their cash flows for the
years ended December 31, 1996, 1995 and 1994 in conformity with generally
accepted accounting principles.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern.  As discussed in Note 1 to the
financial statements, the Company has sold all of its insurance operations
and is currently in a dormant state with regard to its insurance activities
which raise substantial doubt about its ability to continue as a going
concern.  Management's plans in regard to these matters are also described in
Note 1.  The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.  





                                  WEINBERG, PERSHES & COMPANY, P.A.



Boca Raton, Florida
February 28, 1997

WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
BALANCE SHEETS
AS OF DECEMBER 31, 1996 AND 1995

                                  ASSETS
                                                        1996         1995   
CURRENT ASSETS
 Cash                                             $    21,893  $    75,547
 Investments                                        1,209,045      600,008
 Accrued investment income                              9,454        6,371
 Accounts and notes receivable - related
  Net of allowance for doubtful accounts of
  $131,996 and $3,240,100, respectively                  -         327,811
 Mortgage loans on real estate                            123        2,376
 Other receivables                                     98,529      179,774

     Total Current Assets                           1,339,044    1,191,887

PROPERTY AND EQUIPMENT - NET                             -         772,743

LAND HELD FOR INVESTMENT                              302,313         -    
   
TOTAL ASSETS                                      $ 1,641,357  $ 1,964,630


                   LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Mortgage and note payable - current portion          50,830       37,079
  Other liabilities                                    65,152      220,523

      Total Current Liabilities                       115,982      257,602

Mortgage and note payable -
 Net of current portion                                26,483      805,937

     Total Liabilities                                142,465    1,063,539

SURPLUS NOTES                                         200,000         -    

STOCKHOLDERS' EQUITY
 Common stock, $1 par value, 5,000,000
  and 3,000,000 shares authorized,
  respectively, 1,104,882 shares issued
  and outstanding                                   1,104,882    1,104,882
 Capital in excess of par                           2,313,414    2,313,414
 Deficit                                           (2,119,404)  (2,517,205)

     Total Stockholders' Equity                     1,298,892      901,091 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY        $ 1,641,357  $ 1,964,630

Read accompanying notes to financial statements.



WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                                                      
                                  1996        1995           1994   

REVENUES
Premiums                    $      -     $      -     $  1,003,998
Investment Income                29,289       99,815       689,881 
Other revenues                  126,667      224,010       719,947
   Total Revenues               155,956      323,825     2,413,826

BENEFITS, CLAIMS AND        
 EXPENSES
Benefits and claims                -            -          759,683
Underwriting, acquisition,         
  insurance and administrative
  expenses                      327,746      574,464     2,222,238
Loss on disposal of          
  equipment                        -            -           67,905
Total Benefits, Claims and
  Expenses                      327,746      574,464     3,049,826
Income (Loss) before 
  loss from subsidiary         (171,790)    (250,639)     (636,000)
Loss from subsidiary               -        (215,774)     (375,951)
Income (Loss) before   
 income taxes                  (171,790)    (466,413)   (1,011,951)
Income tax provision
  (benefit)                        -            -         (324,173)
Loss before realized
  gains and losses,
  net of related income
  taxes                     $  (171,790)    (466,413)     (687,778)
Realized gains and losses,      
 net of related income
 taxes                          569,591     (510,892)     (401,022) 

NET INCOME (LOSS)           $   397,801  $  (977,305) $ (1,088,800)
                           
Income (Loss) per share                            

Income (Loss) before realized
 gains and losses                  (.16)        (.42)         (.62) 

Realized gains and losses           .52         (.46)         (.36)

Net Income (Loss)                   .36         (.88)         (.98) 

Weighted average number of
  shares of common stock      1,104,882    1,104,882     1,104,882


          Read accompanying notes to financial statements.



WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994




                                    1996         1995         1994     

CASH FLOWS FROM OPERATING
 ACTIVITIES:
 Net income (loss)            $   397,801 $   (977,305)$(1,088,800)
 Adjustments to reconcile
  net income (loss) to net
  cash provided by (used in)
  operating activities:   
   Loss from subsidiary              -         215,774     375,951    
   Depreciation                    15,005       39,031     102,693
   Amortization of acquisition
    costs and cost of insurance
    purchased                        -            -        262,018
   Loss on investments             27,811      510,892     401,022 
   Allowance for doubtful
    accounts                         -            -        661,543
   Loss (Gain) on disposal of  
    building and equipment       (435,433)        -         67,905 
   Other Loss (Gains)            (161,969)        -           -    
 Changes in:
   Accrued investment income       (3,086)      (5,294)    228,427 
   Accounts and notes receivable  409,056       29,546  (1,183,700)
   Current income taxes              -         445,138    (168,830)
   Other assets                 1,102,329      341,300      73,317 
   Policy liabilities and
    accruals                         -            -    (11,948,127)
   Other liabilities             (155,371)    (529,640)    553,892
   Mortgage loans held for
    investor funding                2,253        3,988     131,940
  Net Cash Provided by
   (Used in) Operating
    Activities                   1,198,396       73,430 (11,530,749)
 

Read accompanying notes to financial statements.



WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



                                      1996        1995         1994   

CASH FLOWS FROM INVESTING
 ACTIVITIES:
 Proceeds from sale and
  maturity of investments             -           -      10,550,906 
 Purchase of investments          (609,035)       -            -    
 Purchase of property and
  equipment                           -       (108,024)     (34,001)  
 Sale of licenses                     -           -         976,000  
 Advances to affiliate and
  related parties                     -         29,546       41,561   
 Capital Contributions by
  shareholders                     200,000        -            -    
 Purchase of preferred stock           
  in subsidiary                       -           -        (275,000)

     Net Cash (Used in)        
      Provided by investing
      activities                  (409,035)    (78,478)  11,259,466  

CASH FLOWS FROM FINANCING
 ACTIVITIES:
 Repayments on mortgages and
  notes                           (843,015)    (31,488)     (45,908) 

     Net Cash (Used In)
      Financing Activities        (843,015)    (31,488)     (45,908) 

(Decrease) Increase in
 cash                              (53,654)    (36,536)    (317,191) 

CASH - BEGINNING OF YEAR            75,547     112,083      429,274  

CASH - END OF YEAR              $   21,893 $    75,547  $   112,083  


SUPPLEMENTAL DISCLOSURE OF
 CASH FLOW INFORMATION:
                                   1996        1995        1994   
Cash paid during the years for:
 Interest                       $   42,896 $    63,095  $   432,593   


Read accompanying notes to consolidated financial statements



WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



SUPPLEMENTAL SCHEDULE OF NON CASH INVESTING AND FINANCING ACTIVITIES:
  

During 1994, the Company purchased fixed assets of $32,935 on an
installment loan.  

In 1995, the Company sold Home America Mortgage Company for a note
receivable in the amount of $600,000 which had been reduced to $226,000,
the net value of the underlying asset offered as collateral.  In 1996,
the note was cancelled in exchange for the asset.

During 1995, the Company transferred mortgage loans on real estate
totalling approximately $274,000 to its attorneys, in payment for
services rendered.  

During 1995, in conjunction with the sale of Home America Mortgage
Company, the Company transferred a mortgage of approximately $316,000 to
its former parent in exchange for current and future commissions on
certain insurance contracts.


Read accompanying notes to consolidated financial statements



WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1996 AND 1995


NOTE  1 - GOING CONCERN

          The Company's financial statements are presented on a going
          concern basis which contemplates the realization of assets and
          the satisfaction of liabilities in the normal course of
          business.  As discussed in Note 2, the Company has sold all of
          its insurance operations and is currently in a dormant state
          with regard to its insurance activities.  The Company's plans
          for raising additional sources of cash primarily rely on
          selling investment  property and capital infusions by
          investors or major stockholders.  No assurances can be made
          that the Company can obtain additional sources of cash or
          commence future insurance operations.  At December 31, 1996,
          capital and surplus under generally accepted accounting
          principles and statutory principles aggregated $1,498,892 and
          $1,365,647, respectively.

          The Company's continued existence is dependent upon its
          ability to raise capital and commence insurance operations as
          set forth above.  The Company must obtain and maintain a
          capital and surplus under the statutory basis of accounting in
          the amount of $1,400,000 in order to continue as a life
          insurance company.  

          The financial statements do not include any adjustments to
          reflect the possible future effects on the recoverability and
          classification of assets or the amounts and classification of
          liabilities that may result from the possible inability of the
          Company to continue as a going concern.


NOTE  2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          A.  Organization

          Washington Security Life Insurance Company ("Washington" or
          "the Company") F/K/A Frontier Insurance Company ("Frontier")
          is a corporation organized in Missouri on May 28, 1963.  The
          Company, formerly known as Frontier Insurance Company, changed
          its name on November 7, 1996.  The Missouri Department of
          Insurance approved the name change on January 8, 1997.  

          The Company is a stock life insurance company that marketed
          life insurance and annuity products.  The Company operated
          Home America Mortgage Company ("HAMC"), a mortgage origination
          business.  The Company sold HAMC during 1995 (See Note 3).
          The Company also operated International Financial Services 



NOTE  2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D)

          Life Insurance Corporation ("IFSLIC"), which marketed annuity
          insurance  products.  The Company sold IFSLIC in October 1994.
          At the date of this report, the Company has sold all of its
          insurance operations and is currently in a dormant state with
          regard to its insurance activities. 
         
          Prior to 1996, the Company was involved in a holding company
          structure.  The Company's parent, International Mercantile
          Corporation ("IMC") owned a 62% direct interest in the Company
          prior to 1996.  IMC was owned 61% by Life America ("Life
          America").  Life America was 80% owned by the Ventana
          Corporation A/K/A the C.J. Brown Corporation ("Ventana").  A
          lawsuit was settled in 1996 between the Company, IMC and
          Ventana in which the Company received 1,758,000 shares of IMC
          common stock and title to property in Baton Rouge, LA for
          cancellation of debt paper of Ventana and HAMC.  See Note 13
          in regard to binding arbitration.         
         
          As of December 31, 1996, the Company is no longer involved in
          a holding company structure, nor does the Company have any
          subsidiaries.

          B.  Investments

          Generally, investments are carried at cost.  Investments with
          impairment in value, which is other than temporary, are
          written down to estimated realizable values.  The write downs
          are included in realized investment gains (losses) in the
          statements of operations.  The cost of securities sold is
          based on the specific identification method. 

          C.  Income Taxes

          Deferred income taxes are provided for timing differences
          between financial statement income and income reported for tax
          purposes.

          D.  Estimates

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

         
          E.  Property and Equipment

          Property and equipment are recorded at cost.  Depreciation is
          provided on the accelerated and straight line methods based on
          the estimated useful lives of the respective assets.
          Maintenance and repairs are charged to expense as incurred;
          major renewals and betterments are capitalized.  When items of
          property or equipment are sold or retired, the related cost
          and accumulated depreciation are removed from the accounts and
          any gain or loss is included in the results of operations.  

          The Company sold its remaining property and equipment during
          1996.

          F.  Income (Loss) Per Share

          Income (Loss) per share on common stock is based on the
          weighted average number of shares outstanding.

          G.  Fair Values of Financial Instruments
       
          The Statement of Financial Accounting Standards No. 107,
          "Disclosures about Fair Value of Financial Instruments",
          requires disclosure of fair value information about financial
          instruments where it is practicable to estimate that value.
         
          The carrying amounts of the Company's financial instruments,
          including cash, investments, receivables, accounts payable and
          accrued liabilities, approximates fair value due to the
          relatively short period to maturity for these instruments.
          The carrying value of the Company's note payable approximates
          fair value based on the current rates offered to the Company
          for debt of the same remaining maturities.

          H.  Statement of Cash Flows

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

NOTE  3 - SALE OF SUBSIDIARY AND OTHER ASSETS

          Effective November 17, 1995, the Company, two of its
          directors, IMC (former parent of the Company), and an
          unrelated corporation consummated the following transactions:


          A    The Company sold 100% of the stock of its mortgage
               subsidiary, Home America Mortgage Company (HAMC) to IMC
               for $600,000, payable over 270 months with interest at
               7%.  Collateral for this note included a pledge of 100%
               of the stock in HAMC, assignment of a note in first
               mortgage in the principal amount of $200,000 held by HAMC
               on real property owned by a related party to the
               transaction, a mortgage on property held for development
               owned by HAMC, and a pledge of certain cooperative
               promissory notes in the principal amount of $300,000.

          B    As part of the agreement, the Company and IMC agreed to
               cancel and transfer to one another all inter-company
               obligations, an assignment to the Company of accrued
               rights to commissions on certain insurance contracts, and
               certain obligations due from a related party and entitles
               controlled by that related party which had been reserved
               as uncollectible in the financial statements of the
               various companies in prior years.

          C    Also as part of the agreement, two directors of the
               Company purchased 780,010 shares of stock in the Company
               that had been pledged as collateral by IMC on a
               $1,200,000 note with a current balance of approximately
               $380,000 in exchange for the directors' payment of the
               remaining note liability through a company related to the
               directors.  Prior to the transaction, these shares had
               represented 71% of the outstanding shares of the Company.
               

          The State of Missouri had valued the $600,000 note at $226,000
          for statutory purposes as of November 30, 1995.  During 1996,
          the note was in default and as part of binding arbitration
          proceedings (See Note 13), the Company received in full
          satisfaction of the $600,000 note title to real property held
          by HAMC.  The Company had established an allowance for
          uncollectability of $374,000 on the note.

          The Company settled a disagreement with the purchaser of
          IFSLIC by returning $90,000 in 1996.  The amount is included
          in realized gains and losses. 


NOTE  4 - COMMON STOCK AND OTHER STOCKHOLDERS' EQUITY

          Washington Security Life Insurance Company F/K/A Frontier
          Insurance Company is a Missouri domiciled stock life insurance
          company, and as such is limited in distributions of dividends
          to its stockholders to amounts in excess of minimum statutory
          capital requirements, as determined under statutory accounting
          principles.  Under the State of Missouri Insurance Code, the
          Company must maintain minimum capital and surplus on a
          statutory basis of $1,400,000 (See NOTES 1 and 12B).

          The following table summarizes pertinent statutory information
          about the Company for the years ended December 31, 1996, 1995
          and 1994, respectively, as reported in the Company's annual
          statements, as filed.

                                    1996          1995          1994    

          Total Assets       $  1,519,041  $  1,575,095  $  3,012,026 
          Total Liabilities        32,618       300,013     1,050,433
          Total Surplus         1,486,423     1,275,082     1,961,593 
          Net (loss) income      (894,115)   (2,040,257)     (740,956)
          Reserves for future
           policy benefits           -             -             -    
          Life insurance
           in force          $       -     $       -     $       -     


          On November 7, 1996, the Company increased the authorized
          number of common shares from 3,000,000 to 5,000,000.  


NOTE  5 - INVESTMENT OPERATIONS

          Realized gains (losses) and change in unrealized appreciation
          (depreciation) investments, including investment in parent,
          are shown below:
                                                                    
                                                                   
                                                                    
                                       FIXED               NET GAINS
                                    MATURITIES     OTHER    (LOSSES)
                                                                      
          1996
           Realized                 $     -     $  569,591 $  569,591
           Unrealized                     -           -          -  
           Combined                 $     -     $  569,591 $  569,591

          1995
           Realized                 $     -     $(510,892) $ (510,892)
           Unrealized                     -          -          -   
           Combined                 $     -     $(510,892) $ (510,892)


          1994                                                       
           Realized                 $ (339,835) $ (61,187) $ (401,022)
           Unrealized                     -          -           -  
           Combined                 $ (339,835) $ (61,187) $ (401,022)

          Major categories of investment income are summarized as
          follows:
           
                                        1996       1995       1994    
                              
             Fixed maturities       $     2,568 $   35,845 $  498,007
             Preferred stocks              -        14,833       -  
             Mortgage loans                 109      4,635     63,019
             Short-term investments      26,612      5,557      4,915
             Long-term and other           -        38,945    149,391
                                         29,289     99,815    715,332
              Investment (expense)      (  -   )   (  -   )   (25,451)

          Net Investment Income     $    29,289 $   99,815 $  689,881

          Amortized cost, market value, and unrealized gains and losses
          for major investment categories are summarized as follows:

                                          DECEMBER 31, 1996                
                            AMORTIZED     MARKET   UNREALIZED UNREALIZED
                              COST        VALUE       GAINS     LOSSES     
                          
Mortgage loans on
 real estate               $       123 $       123 $     -    $     -
Investments                  1,209,045   1,225,171     16,126       -      
                           $ 1,209,168 $ 1,225,294 $   16,126 $     -   


                                          DECEMBER 31, 1995                
                            AMORTIZED     MARKET   UNREALIZED UNREALIZED
                              COST        VALUE       GAINS     LOSSES
Mortgage loans on
 real estate               $     2,376 $     2,376 $     -    $     -
Short-term investments         600,008     600,008       -          -      
                           $   602,384 $   602,384 $     -    $     -   

                                  


          Maturities of investment securities at December 31, 1995 are
          as follows:
                                             AMORTIZED     MARKET
                                                COST        VALUE   
                      
               One year or less             $ 1,209,045  $  1,225,171
               Other mortgages                      123           123

                                            $ 1,209,168  $  1,225,294

                                                      
          Proceeds from sales of debt securities, including GNMA
          mortgage loan pools, were -0-, -0- and $11,154,562 for 1996,
          1995 and 1994, respectively.  Resultant gross gains of -0-, -
          0- and $6,453 and gross losses of -0-, -0- and $407,945 were
          realized for 1996, 1995 and 1994, respectively.


NOTE  6 - PROPERTY AND EQUIPMENT

          Property and equipment consist of the following:

                                                    1996       1995  
               Building                          $     -    $  899,356
                 
               Less: Accumulated depreciation          -       126,613

               PROPERTY AND EQUIPMENT - NET      $     -    $  772,743

          Depreciation expense for the years ended December 31, 1996,
          1995 and 1994 was $15,005, $39,031 and $102,693, respectively.

          In 1996, the Company sold a building for approximately
          $1,230,000, received net proceeds of approximately $368,000
          (See Note 7), and realized a profit of $435,433 which is
          included in realized gains and losses.


NOTE  7 - MORTGAGE AND NOTE PAYABLE

          The following is a summary of mortgage and notes payable at
          December 31, 1996 and 1995:


                                                    1995       1994  
          Note payable - bank, secured by land,
           payable in monthly installments of
           $4,583 including interest at 1% over
           the bank's prime rate (10.75% at
           December 31, 1996), balloon
           payment due May 1998.                 $   77,313 $     -   

          Mortgage payable - bank, secured by
           real estate, payable in monthly
           installments of $8,598 including
           interest at 8% due May 2009.  The
           building was sold during 1996
           (See Note 6).                               -      843,016

          TOTAL MORTGAGE AND NOTE PAYABLE        $   77,313 $ 843,016

          The aggregate amount of note payable maturing in each of the
          two years subsequent to December 31, 1996 is as follows:

                                1997               $   50,830
                                1998                   26,483

                                TOTAL              $   77,313
              


NOTE  8 - EMPLOYEE STOCK OWNERSHIP PLAN

          The Company has an Employee Stock Ownership Plan to invest in
          the common stock of IMC for the benefit of substantially all
          employees.  Annual expense is determined by the Board of
          Directors and totalled $ -0-, -0- and $79,174 for the years
          ended December 31, 1996, 1995 and 1994, respectively.


NOTE  9 - DEFINED CONTRIBUTION EMPLOYEE PLAN

          The Company has a defined contribution employee plan (401(K)
          Plan).  Qualified employees may elect to contribute to the
          plan up to a maximum of 20% of the employee's annual salary.
          The Company will match 50% of the contribution of each
          individual, not to exceed 3% of the employee's gross annual
          income. The Company's expense under this plan was  -0-, $1,558
          and $1,856 for the years ended December 31, 1996, 1995 and
          1994, respectively.



NOTE 10 - RELATED PARTY TRANSACTIONS

          On February 25, 1992, the Company loaned $75,000 to a company
          controlled by a consultant to the Company.  The note was
          secured by an interest in an oil well and various equipment.
          The note called for monthly payments of $1,500 per month for
          the first three months and beginning August 1, 1992, the
          monthly payment increased to $3,000 until the note was paid in
          full.  The note bore interest at 12.5%.  The Company received
          virtually no payments on the note and in 1993 foreclosed on
          the collateral.  The equipment was sold to a former board
          member for approximately $35,000 in cash and a note for
          $38,809.  No payments were received on the note and the
          balance was written off in 1995.  

          The Company loaned $199,000 to a company whose President was
          a consultant to the Company.  The note was secured by an
          interest in an oil well.  The note called for monthly payments
          of $3,000 beginning May 10, 1992 with interest at 12.5%.  The
          outstanding principal and unpaid interest was due on March 20,
          1993.  The Company received no interest on this note and in
          1993 foreclosed on the collateral.  In December 1993, the
          interest in the oil well was received in foreclosure and was
          contributed as part of the capital contribution to a limited
          partnership (See Note 11). 
         
          On May 26, 1992, the Company entered into a joint venture
          agreement with a company controlled by a former consultant to
          the Company.  The Company contributed a total of $571,950 to
          the joint venture.  The agreement called for the Company to
          receive 70% of the net cash flow until the entire contribution
          and interest has been paid in full at which time the Company
          would receive 30% interest in the net cash flow.  On December
          10, 1993, the Company contributed their interest valued at
          $521,340 in the joint venture to the limited partnership,
          described above (See Note 11).

          In 1996, the Company received a payment of $75,000 as full
          settlement of amounts due from the limited partnership (See
          NOTE 11).
    
          In November 1995, the Company sold HAMC for a note in the
          amount of $600,000 to its former parent (IMC).  The Company
          and IMC agreed to modify the transaction in 1996 (See NOTE 3).

          On October 16, 1992, the Company loaned a corporation $210,000
          which was secured by a first mortgage on property and a pledge
          by the corporation of its security interest in another corporation.
          The mortgage called for monthly installments of $2,027, including
          interest at 10%, beginning November 16, 1993
          with a balloon payment due on October 16, 1997 in the amount
          of $189,031.  The principal of the corporation was a former
          board member.  As of December 31, 1994, the mortgage note was
          delinquent and in 1995, the Company foreclosed on the property
          and transferred the property to the Company's attorneys in
          payment of legal fees.

          In October 1992, the Company loaned an individual $325,000 for
          the purchase of residential real estate.  The loan was secured
          by a first mortgage on the real estate.  The note called for
          monthly payments of $2,377 including interest at 8% with a
          balloon payment in the amount of $310,404 due on November 1,
          1997.  As part of the sale of HAMC, in 1995, the Company
          transferred the mortgage to IMC.
                                           
          IMC had a term loan from a bank which was secured by common
          stock of the Company, the assignment of the life insurance
          policies on two former officers, and the personal guarantees
          of the former officers.  The loan was payable in monthly
          installments of $5,000 per month and was due in 1996.  The
          loan was purchased by a company controlled by two current
          board members, and in 1995 the loan was forgiven in exchange
          for the Company's common stock held by IMC  (See NOTE 3).

          The principal shareholders contributed under surplus
          contribution notes $200,000 to the Company during 1996.  The
          surplus notes bear interest at 7% per annum and are payable
          from surplus funds in excess of surplus and capital statutory
          requirements.  

          See NOTES 11, 12 and 13 for additional related party
          transactions.

NOTE 11 - LIMITED PARTNERSHIP AGREEMENT - RELATED PARTY
         
          In December 1993, the Company entered into a partnership
          agreement with a subsidiary of Ventana.  The Company was named
          the sole limited partner and the Ventana subsidiary became the
          general partner.  The Company contributed to the partnership
          its various interests in exploration, drilling, and production
          relating to oil, gas, and other mineral deposits.  The Company
          had acquired its interests in the partnerships either by
          virtue of direct investment or as a result of foreclosure
          proceedings relating to loans made to joint ventures        
            


                                 
WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1996 AND 1995


NOTE 11 - LIMITED PARTNERSHIP AGREEMENT - RELATED PARTY (CONTINUED)

          collateralized by the underlying mining interests.  In
          addition, the Company contributed its preferred stock
          positions in Atlantic Financial Corp. and Sterling Exploration
          Corp. totaling $350,000.  The total to be repaid was
          approximately $686,000 as of December 31, 1995 plus interest.
          The Company had received independent engineering and mining
          evaluations of the mining properties indicating insufficient
          cash flow from operations to liquidate the investments.
          Therefore, an allowance for uncollectibility in the amount of
          $578,000 was recorded as of December 31, 1995.   

          In 1996, the Company received a payment as settlement of
          amounts due from the limited partnership resulting in a loss
          of $27,811, which is included in realized gains and losses.


NOTE 12 - COMMITMENTS AND CONTINGENCIES

          A.  Litigation

          On March 17, 1995, the HAMC was party to a petition filed in
          the United States Bankruptcy Court in Louisiana requesting
          that Ventana be placed in involuntary bankruptcy.  The
          Company's involvement related to a note held by HAMC in the
          principal sum of $180,000.  The principal balance and all
          accrued interest was past due and the petition alleged that
          Ventana was in default.  The litigation was settled during
          1996 (See Note 13).

          In 1994, an action was brought by the brother of a former
          consultant in connection with the seizure and subsequent sale
          of corporate stock that had been pledged to secure a loan from
          the Company which subsequently went into default.  The action
          resulted in a default judgement against the Company in 1995.
          The lawsuit was dismissed in 1996 and had no material effect
          on the Company.  

          The Company is a defendant from time to time in claims and
          lawsuits arising out of the normal course of its business,
          none of which are expected to have a material adverse effect
          on its business.




WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1996 AND 1995


NOTE 12 - COMMITMENTS AND CONTINGENCIES  (CONTINUED)


          B.  Orders of Suspension

          The Commissioners and Directors of the Insurance Departments
          of several states has suspended the Company's authority to
          transact new business in their states until the Company
          demonstrates that it is not in violation of their various
          state's regulations, especially with regard to current capital
          and surplus requirements.  These suspensions, issued at
          various dates from May 13, 1993 forward, are still in effect
          as of the date of this report.  

          On January 25, 1996, the Company was placed under
          administrative supervision by the Department of Insurance of
          the State of Missouri. On May 23, 1996, the administrative
          supervision was ended. 

          C.  Securities and Exchange Commission
                                  
          On November 22, 1993, the Company was informed that a formal
          investigation of the conduct of their businesses had been
          initiated by the Enforcement Branch of the Securities and
          Exchange Commission ("SEC" or "Commission").

          The Company voluntarily supplied the Commission with all
          documents as requested.  The Company's Board of Directors
          authorized and instructed management to comply with the
          requests of the Commission, which the Company had done.

          On October 11, 1994, the Commission notified the Company that
          it intended to recommend the filing of a civil injunctive
          action against the Company for violating various sections of
          the Securities laws.  The Company responded to the Commission
          on November 30, 1994 agreeing to consent to an injunction
          against future violations of Federal Securities Regulations
          and agreed to pay a $60,000 fine, which was paid in 1995.


NOTE 13 - BINDING ARBITRATION

          Prior years' litigation under Bruce and Bruce Company versus
          The C.J. Brown Corporation, et al, The Ventana Corporation et
          al versus William D. Bruce et al and the Petition to place




WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
NOTES TO FINANCIAL STATEMENTS
AS OF DECEMBER 31, 1996 AND 1995

NOTE 13 - BINDING ARBITRATION  (CONTINUED)

          C.J. Brown Corporation (a/k/a The Ventana Corporation) in
          bankruptcy were consolidated into a single hearing under
          binding arbitration. 

          On April 18, 1996, the parties agreed that all suits would be
          terminated.  The Bruces received a return of their shares in
          Bruce and Bruce Company.  Various intercompany debt was
          cancelled and the Company received 1,758,000 shares of IMC
          common stock and all rights to commissions payable to IMC on
          assumption reinsurance.  The Company also received title to
          property in Baton Rouge, Louisiana.  This property was
          transferred at a value of $226,000 for cancellation of the
          $600,000 IMC note (See Note 3).  The Company also received
          $75,000 for its limited partnership interest.  Court orders
          were entered on June 4, June 24 and August 2, 1996 dismissing,
          with prejudice, the three respective pieces of litigation.

          The Company subsequently sold the rights to the assumption
          reinsurances commissions for a one time payment of $250,000,
          which is included in realized gains and losses.


NOTE 14 - STATE EXAMINATION

During 1995, the Insurance Department of the State of Missouri
completed an examination of the Company for the period ended
November 30, 1995.  As a result of this examination, various
assets carried on the Company balance sheet were adjusted as
"non-admitted" for regulatory purposes yielding a charge
against surplus in the amount of approximately $1,194,000 at
November 30, 1995. The Company is required to maintain capital
and surplus of $1,400,000 under the State of Missouri
Insurance Code.  As of December 31, 1996, the Company had
total surplus of $1,365,647 and therefore was not in
comliance with statutory requirement (See Note 4).

WASHINGTON SECURITY LIFE INSURANCE COMPANY
F/K/A FRONTIER INSURANCE COMPANY
STATEMENT OF STOCKHOLDERS' EQUITY FOR YEARS ENDING
DECEMBER 31, 1996 1995 and 1994
                                   
                    COMMON STOCK         CAPITAL IN    RETAINED   TOTAL
                   NUMBER OF  $1.00      EXCESS OF     EARNINGS   STOCKHOLDER
                   SHARES     PAR VALUE  PAR           (DEFICIT)  EQUITY

BALANCE
DECEMBER 31, 1993 1,104,882  $1,104,882  $2,313,414   $(451,100)   $2,967,196
AS RESTATED

NET(LOSS)FOR THE YEAR ENDED DECEMBER 31, 1994
                      -           -           -      (1,088,800)   (1,088,800)

BALANCE
DECEMBER 31, 1994 1,104,882   1,104,882   2,313,414  (1,539,900)    1,878,396

NET (LOSS) FOR THE YEAR ENDED
DECEMBER 31, 1995    -           -           -         (977,305)    ( 977,305)

BALANCE
DECEMBER 31, 1995 1,104,882   1,104,882   2,313,414  (2,517,205)      901,091

NET INCOME FOR THE YEAR ENDED
DECEMBER 31, 1996    -          -           -           397,801       397,801

BALANCE
DECEMBER 31, 1996 1,104,882  1,104,882  $2,313,414   $2,119,404    $1,298,892
                         



                       Read accompanying notes to financial statements.



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