WRL SERIES LIFE ACCOUNT
485BPOS, 1999-04-21
Previous: WRL SERIES LIFE ACCOUNT, 485BPOS, 1999-04-21
Next: ORGANOGENESIS INC, DEF 14A, 1999-04-21




   
     As filed with the Securities and Exchange Commission on April 21, 1999
    
                   Registration File Nos. 333-62397/811-4420

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                    ---------------------------------------
   
                         POST-EFFECTIVE AMENDMENT NO. 1
    
                                    FORM S-6

                       ---------------------------------
                   FOR REGISTRATION UNDER THE SECURITIES ACT
                OF 1933 OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2

                       ---------------------------------
                             WRL SERIES LIFE ACCOUNT
                              (Exact Name of Trust)

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO
                               (Name of Depositor)

                              570 Carillon Parkway
                          St. Petersburg, Florida 33716
          (Complete Address of Depositor's Principal Executive Offices)

                             Thomas E. Pierpan, Esq.
       Vice President, Assistant Secretary and Associate General Counsel
                  Western Reserve Life Assurance Co. of Ohio
                              570 Carillon Parkway
                          St. Petersburg, Florida 33716
                (Name and Complete Address of Agent for Service)

                                   Copies to:

                              Stephen E. Roth, Esq.
                         Sutherland Asbill & Brennan LLP
                         1275 Pennsylvania Avenue, N.W.
   
                           Washington, D.C. 20004-2415
    
                       ---------------------------------

Title of Securities being registered: Units of interest in the separate account
under flexible payment deferred variable life policies.

It is proposed that this filing will become effective (check appropriate space):

          immediately upon filing pursuant to paragraph (b) of Rule 485
- ------
   
  X       on MAY 1, 1999, pursuant to paragraph (b) of Rule 485
- ------
    

          60 days after filing pursuant to paragraph (a) of Rule 485
- ------

          on         , pursuant to paragraph (a) of Rule 485
- -------

<PAGE>

P R O S P E C T U S
MAY 1, 1999

   
                              WRL FREEDOM ELITE(SM)
                                 issued through
                             WRL Series Life Account
                                       by
                       Western Reserve Life Assurance Co.
                                     of Ohio
                              570 Carillon Parkway
                             St. Petersburg, Florida 33716
                                 1-800-851-9777
                                 (727) 299-1800

          AN INDIVIDUAL FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

THE SECURITIES AND EXCHANGE COMMISSION HAS NOT APPROVED OR DISAPPROVED THESE
SECURITIES OR PASSED UPON THE ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 8 OF THIS PROSPECTUS.


An investment in this Policy is not a bank deposit. The Policy is not insured or
guaranteed by the Federal Deposit Insurance Corporation or any other government
agency.

The prospectus for the WRL Series Fund, Inc. must accompany this prospectus.
Certain portfolios may not be available in all states. Please read this document
before investing and save it for future reference.


<PAGE>                      
                            
TABLE OF CONTENTS           
- --------------------------------------------------------------------------------

Glossary .......................................................   1
Policy Summary .................................................   4
Risk Summary ...................................................   8
Portfolio Annual Expense Table .................................  12
Western Reserve and the Fixed Account ..........................  13
    Western Reserve ............................................  13
    The Fixed Account ..........................................  13
The Separate Account and the Portfolios ........................  14
    The Separate Account .......................................  14
    The Fund ...................................................  15
    Addition, Deletion, or Substitution of Investments .........  18
    Your Right to Vote Portfolio Shares ........................  19
The Policy .....................................................  20
    Purchasing a Policy ........................................  20
    Underwriting Standards .....................................  20
    When Insurance Coverage Takes Effect .......................  21
    Ownership Rights ...........................................  22
    Canceling a Policy .........................................  24
Premiums .......................................................  24
    Premium Flexibility ........................................  24
    Planned Periodic Payments ..................................  24
    No Lapse Period ............................................  24
    Premium Limitations ........................................  25
    Making Premium Payments ....................................  25
    Allocating Premiums ........................................  26
Policy Values ..................................................  27
    Cash Value .................................................  27
    Net Surrender Value ........................................  27
    Subaccount Value ...........................................  27
    Subaccount Unit Value ......................................  28
    Fixed Account Value ........................................  28
Transfers ......................................................  28
    General ....................................................  28
    Fixed Account Transfers ....................................  30
    Conversion Rights ..........................................  30
    Dollar Cost Averaging ......................................  30
    Asset Rebalancing Program ..................................  31
    Third Party Asset Allocation Services ......................  32
Charges and Deductions .........................................  32
    Premium Charges ............................................  33
    Monthly Deduction ..........................................  33
    Mortality and Expense Risk Charge ..........................  35
    Surrender Charge ...........................................  35


         This Policy is not available in the State of New York.
   

                                       i
<PAGE>
   

    Pro Rata Decrease Charge ...................................  37
    Transfer Charge ............................................  38
    Change in Premium Allocation Charge ........................  39
    Cash Withdrawal Charge .....................................  39
    Taxes ......................................................  39
    Portfolio Expenses .........................................  39
Death Benefit ..................................................  39
    Death Benefit Proceeds .....................................  39
    Death Benefit ..............................................  40
    Effects of Cash Withdrawals on the Death Benefit ...........  41
    Choosing Death Benefit Options .............................  41
    Changing the Death Benefit Option ..........................  41
    Decreasing the Specified Amount ............................  42
    Payment Options ............................................  42
Surrenders and Cash Withdrawals ................................  43
    Surrenders .................................................  43
    Cash Withdrawals ...........................................  43
Loans ..........................................................  44
    General ....................................................  44
    Interest Rate Charged ......................................  45
    Loan Reserve Interest Rate Credited ........................  45
    Effect of Policy Loans .....................................  45
Policy Lapse and Reinstatement .................................  46
    Lapse ......................................................  46
    No Lapse Period ............................................  46
    Reinstatement ..............................................  47
Federal Income Tax Considerations ..............................  47
    Tax Status of the Policy ...................................  47
    Tax Treatment of Policy Benefits ...........................  47
Other Policy Information .......................................  50
    Our Right to Contest the Policy ............................  50
    Suicide Exclusion ..........................................  50
    Misstatement of Age or Gender ..............................  50
    Modifying the Policy .......................................  51
    Benefits at Maturity .......................................  51
    Payments We Make ...........................................  51
    Settlement Options .........................................  52
    Reports to Owners ..........................................  53
    Records ....................................................  53
    Policy Termination .........................................  53
Supplemental Benefits (Riders) .................................  54
    Children's Insurance Rider .................................  54
    Accidental Death Benefit Rider .............................  54
    Other Insured Rider ........................................  54
    Disability Waiver Rider ....................................  55
    Disability Waiver and Monthly Income Rider .................  55
   

                                       ii
<PAGE>
   
    Primary Insured Rider ("PIR") and Primary Insured
       Rider Plus ("PIR Plus") .................................  55
    Terminal Illness Accelerated Death Benefit Rider ...........  56
IMSA ...........................................................  57
Performance Data ...............................................  57
    Rates of Return ............................................  57
    Hypothetical Illustrations Based on Subaccount 
      Performance ..............................................  58
    Other Performance Data in Advertising Sales Literature .....  66
    Western Reserve's Published Ratings ........................  67
Additional Information .........................................  67
    Sale of the Policies .......................................  67
    Legal Matters ..............................................  67
    Legal Proceedings ..........................................  68
    Variations in Policy Provisions ............................  68
    Year 2000 Readiness Disclosure .............................  68
    Experts ....................................................  68
    Financial Statements .......................................  69
    Additional Information about Western Reserve ...............  69
    Western Reserve's Directors and Officers ...................  70
    Additional Information about the Separate Account ..........  72
Appendix A -- Illustrations ....................................  73
Appendix B -- Wealth Indices of Investments in the
    U.S. Capital Market ........................................  77
Appendix C -- Surrender Charge Base Premiums (per thousand 
    of Specified Amount) .......................................  79
Index to Financial Statements ..................................  81
    WRL Series Life Account ....................................  82
    Western Reserve Life Assurance Co. of Ohio ................. 101
 

                                      iii
<PAGE>

   
GLOSSARY
- --------------------------------------------------------------------------------

   
<TABLE>
<S>                <C>
 accounts          The options to which you can allocate your money. The accounts include the
                   fixed account and the subaccounts in the separate account.
                   --------------------------------------------------------------------------------
 attained age      The issue age of the insured, plus the number of completed years since the
                   Policy date.
                   --------------------------------------------------------------------------------
 beneficiary(ies)  The person or persons you select to receive the death benefit from this Policy.
                   You can name the primary beneficiary and contingent beneficiaries.
                   --------------------------------------------------------------------------------
 cash value        The sum of your Policy's value in the subaccounts and the fixed account. If
                   there is a Policy loan outstanding, the cash value includes any amounts held
                   in our fixed account to secure the Policy loan.
                   --------------------------------------------------------------------------------
 death benefit     The amount we will pay to the beneficiary on the insured's death. We will
 proceeds          reduce the death benefit proceeds by the amount of any outstanding loan
                   amount and any due and unpaid monthly deduction. We will increase the
                   death benefit proceeds by any interest you paid in advance on the loan for the
                   period between the date of death and the next Policy anniversary.
                   --------------------------------------------------------------------------------
 fixed account     An option to which you may allocate premiums and cash value. We guarantee
                   that any amounts you allocate to the fixed account will earn interest at a
                   declared rate.
                   --------------------------------------------------------------------------------
 free look period  The period during which you may return the Policy and receive a refund as
                   described in this prospectus. The length of the free look period varies by
                   state. The free look period is listed in the Policy.
                   --------------------------------------------------------------------------------
 fund(s)           The WRL Series Fund, Inc., an investment company which is registered with
                   the U.S. Securities and Exchange Commission, and other registered invest-
                   ment companies that may be added to the Policy.
                   --------------------------------------------------------------------------------
 in force          While coverage under the Policy is active and the insured's life remains
                   insured.
                   --------------------------------------------------------------------------------
 initial premium   The amount you must pay before insurance coverage begins under this Policy.
                   The initial premium is shown on the schedule page of your Policy.
                   --------------------------------------------------------------------------------
 insured           The person whose life is insured by this Policy.
                   --------------------------------------------------------------------------------
 issue age         The insured's age on his or her birthday nearest to the Policy date.
                   --------------------------------------------------------------------------------
 lapse             When life insurance coverage ends because you do not have enough cash
                   value in the Policy to pay the monthly deduction, the surrender charge and
                   any outstanding loan amount, and you have not made a sufficient payment by
                   the end of a grace period.
                   --------------------------------------------------------------------------------
 loan amount       The total amount of all outstanding Policy loans, including both principal and
                   interest due.
                   --------------------------------------------------------------------------------
 loan reserve      A part of the fixed account to which amounts are transferred as collateral for
                   Policy loans.
                   --------------------------------------------------------------------------------
</TABLE>
   

                                       1
<PAGE>


   
<TABLE>
<S>                 <C>
 maturity date      The Policy anniversary nearest the insured's 95th birthday. It is the date when
                    life insurance coverage under this Policy ends. The maturity date may be
                    extended under the extension of maturity date provision of the Policy.
                    ---------------------------------------------------------------------------------
 minimum            The amount shown on your Policy schedule page that we use during the no
 monthly            lapse period to determine whether a grace period will begin. We make this
 guarantee          determination whenever your net surrender value is not enough to meet
 premium            monthly deductions.
                    ---------------------------------------------------------------------------------
 monthly            This is the day of each month when we determine Policy charges and deduct
 anniversary or     them from cash value. It is the same date each month as the Policy date. If
 Monthiversary      there is no valuation date that coincides with the Policy date in a calendar
                    month, the Monthiversary is the next valuation date.
                    ---------------------------------------------------------------------------------
 net surrender      The amount we will pay you if you surrender the Policy while it is in force.
 value              The net surrender value on the date you surrender is equal to: the cash value,
                    minus any surrender charge, minus any outstanding loan amount, plus any
                    interest you paid in advance on the loan for the period between the date of
                    surrender and the next Policy anniversary.
                    ---------------------------------------------------------------------------------
 no lapse date      The last valuation date of your third Policy year. It is the date prior to which
                    your Policy will not lapse if certain conditions are met, even if the net
                    surrender value is not sufficient to meet the monthly deductions.
                    ---------------------------------------------------------------------------------
 office             Our administrative office and mailing address is P.O. Box 5068, Clearwater,
                    Florida 33758-5068. Our street address is 570 Carillon Parkway, St.
                    Petersburg, Florida 33716. Our phone number is 1-800-851-9777.
                    ---------------------------------------------------------------------------------
 planned periodic   A premium payment you make in a level amount at a fixed interval over a
 premium            specified period of time.
                    ---------------------------------------------------------------------------------
 Policy date        The date when our underwriting process is complete, full life insurance
                     coverage goes into effect, we begin to make the monthly deductions, and your
                    initial premium is allocated to the WRL J.P. Morgan Money Market
                    subaccount. The Policy date is shown on the schedule page of your Policy.
                    We measure Policy months, years, and anniversaries from the Policy date.
                    ---------------------------------------------------------------------------------
 portfolio          One of the separate investment portfolios of the fund.
                    ---------------------------------------------------------------------------------
 premiums           All payments you make under the Policy other than loan repayments.
                    ---------------------------------------------------------------------------------
 record date        The date we record your Policy on our books as an in force Policy, and we
                    allocate your cash value from the WRL J.P. Morgan Money Market
                    subaccount to the accounts that you elected on your application.
                    ---------------------------------------------------------------------------------
 separate account   The WRL Series Life Account. It is a separate investment account that is
                    divided into subaccounts. We established the separate account to receive and
                    invest premiums under the Policy and other variable life insurance policies
                    we issue.
                    ---------------------------------------------------------------------------------
</TABLE>
   

                                       2
<PAGE>


   
<TABLE>
<S>                <C>
 specified amount  The minimum death benefit we will pay under the Policy provided the Policy
                    is in force. It is the amount shown on the Policy's schedule page, unless you
                   decrease the specified amount. In addition, we will reduce the specified
                   amount by the dollar amount of any cash withdrawal if you choose the
                   Option A death benefit.
                   --------------------------------------------------------------------------------
 subaccount        A subdivision of the separate account that invests exclusively in shares of one
                   investment portfolio of the fund.
                   --------------------------------------------------------------------------------
 surrender charge  If during the first 15 Policy years you fully surrender the Policy, we will
                    deduct a surrender charge from the cash value.
                   --------------------------------------------------------------------------------
 termination       When the insured's life is no longer insured under the Policy.
                   --------------------------------------------------------------------------------
 valuation date    Each day the New York Stock Exchange is open for trading. Western Reserve
                   is open whenever the New York Stock Exchange is open.
                   --------------------------------------------------------------------------------
 valuation period  The period beginning at the close of business of the New York Stock
                   Exchange on one valuation date and continuing to the close of business of the
                   New York Stock Exchange on the next valuation date.
                   --------------------------------------------------------------------------------
 we, us, our       Western Reserve Life Assurance Co. of Ohio.                                       
 (Western            
 Reserve)          
                   -------------------------------------------------------------------------------- 
 written notice    The written notice you must sign and send us to request or exercise your
                   rights as owner under the Policy. To be complete, it must: (1) be in a form
                   we accept, (2) contain the information and documentation that we determine
                   we need to take the action you request, and (3) be received at our office.
                   --------------------------------------------------------------------------------
 you, your         The person entitled to exercise all rights as owner under the Policy.
 (owner or                  
 policywoner)
                   --------------------------------------------------------------------------------
</TABLE>
   
                                       3
<PAGE>

   
POLICY SUMMARY                             WRL FREEDOM ELITE(SM)
- --------------------------------------------------------------------------------
     The sections in this summary correspond to sections in this prospectus,
which discuss the topics in more detail.

THE POLICY IN GENERAL

   
     The WRL Freedom Elite(SM) is an individual flexible premium variable life
insurance policy.

     The Policy is designed to be long-term in nature in order to provide
significant life insurance benefits for you. However, purchasing this Policy
involves certain risks. (See Risk Summary.) You should consider the Policy in
conjunction with other insurance you own. The Policy is not suitable as a
short-term savings vehicle.

     The minimum specified amount for this Policy when issued is $250,000 for
issue ages 0-60, and $100,000 for issue ages over 60.

     A few of the Policy features listed below are not available in all states,
may vary depending upon when your Policy was issued and may not be suitable for
your particular situation. Certain states place restrictions on access to the
fixed account and on other Policy features. Please consult your agent and refer
to your Policy for details.

PREMIUMS
   
/bullet/  You select a payment plan but are not required to pay premiums
          according to the plan. You can vary the frequency and amount, within
          limits, and can skip premium payments.
/bullet/  Unplanned premiums may be made, within limits.
/bullet/  Premium payments must be at least $84 if paid monthly and $1,000 if
          paid annually.
/bullet/  Under certain circumstances, extra premiums may be required to
          prevent lapse.
/bullet/  Once we issue your Policy, the FREE LOOK PERIOD begins. You may
          return the Policy during this period and receive a refund.

DEDUCTIONS FROM PREMIUM BEFORE WE PLACE IT IN A SUBACCOUNT AND/OR THE FIXED
ACCOUNT

/bullet/  From the initial premium: None
/bullet/  From additional premiums: None

INVESTMENT OPTIONS

     SUBACCOUNTS. You may direct the money in your Policy to any of the
subaccounts of the WRL Series Life Account, a separate account. Each subaccount
invests exclusively in one investment portfolio of the WRL Series Fund, Inc.
(the "fund".) THE MONEY YOU PLACE IN THE SUBACCOUNTS IS NOT GUARANTEED. THE
VALUE OF EACH SUBACCOUNT WILL INCREASE OR DECREASE, DEPENDING ON INVESTMENT
PERFORMANCE OF THE CORRESPONDING PORTFOLIO. YOU COULD LOSE SOME OR ALL OF YOUR
MONEY.

                                       4
<PAGE>
   
The portfolios available to you are:

<TABLE>
<CAPTION>
   
   <S>                                         <C>
  - WRL Alger Aggressive Growth                - WRL AEGON Balanced
  - WRL VKAM Emerging Growth                   - WRL NWQ Value Equity
  - WRL Janus Growth                           - WRL C.A.S.E. Growth
  - WRL Janus Global                           - WRL GE/Scottish Equitable International Equity
  - WRL AEGON Bond                             - WRL Goldman Sachs Growth*
  - WRL LKCM Strategic Total Return            - WRL Goldman Sachs Small Cap*
  - WRL Federated Growth & Income              - WRL T. Rowe Price Dividend Growth*
  - WRL J.P. Morgan Real Estate Securities     - WRL T. Rowe Price Small Cap*
  - WRL Dean Asset Allocation                  - WRL Salomon All Cap*
  - WRL GE U.S. Equity                         - WRL Pilgrim Baxter Mid Cap Growth*
  - WRL Third Avenue Value                     - WRL Dreyfus Mid Cap*
  - WRL J.P. Morgan Money Market
</TABLE>
   
* SUBJECT TO STATE APPROVALS, THESE PORTFOLIOS WILL BE AVAILABLE FOR
  ALLOCATIONS OF NET PREMIUMS AND CASH VALUE ON OR ABOUT JULY 1, 1999. PLEASE
  CONTACT YOUR AGENT FOR INFORMATION REGARDING AVAILABILITY.

     FIXED ACCOUNT. You may also direct the money in your Policy to the fixed
account. Money you place in the fixed account is guaranteed, and will earn
interest at a current interest rate declared from time to time. The annual
interest rate will equal at least 3.0%.

CASH VALUE

/bullet/  Cash value equals the sum of your Policy's value in the subaccounts
          and the fixed account. If there is a loan outstanding, the cash value
          includes any amounts held in our general account to secure the Policy
          loan.
/bullet/  Cash value varies from day to day, depending on the investment
          experience of the subaccounts you choose, the interest credited to
          the fixed account, the charges deducted and any other Policy
          transactions (such as additional premium payments, transfers,
          withdrawals, and Policy loans).
/bullet/  Cash value is the starting point for calculating important values
          under the Policy, such as net surrender value and the death benefit.
/bullet/  There is no guaranteed minimum cash value. The Policy may lapse if
          you do not have sufficient cash value in the Policy to pay the
          monthly deductions, the surrender charge and/or any outstanding loan
          amount (including interest you owe on any Policy loan(s)).
/bullet/  The Policy will not lapse during the first three policy years (that
          is, during the no lapse period) so long as you have paid sufficient
          premiums.

TRANSFERS


/bullet/  You can transfer cash value among the subaccounts and the fixed
          account. We charge a $10 transfer processing fee for each transfer
          after the first 12 transfers in a Policy year.
/bullet/  You may make transfers by telephone or by fax.
/bullet/  Policy loans reduce the amount of cash value available for transfers.
/bullet/  Dollar cost averaging and asset rebalancing programs are available.
/bullet/  We must receive your request to transfer from the fixed account
          within 30 days after a Policy anniversary unless you select dollar
          cost averaging from the fixed account. The

                                       5
<PAGE>

   
    amount of your transfer cannot be more than:
    /arrow/   25% of your value in the fixed account OR
    /arrow/   the amount you transferred from the fixed account in the prior
              Policy year.

CHARGES AND DEDUCTIONS

/bullet/  Monthly policy charge: We deduct $5.00 from your cash value each
          month.
/bullet/  Cost of insurance charges: Deducted monthly from your cash value.
          Your charges vary each month with the insured's age, the specified
          amount, the death benefit option you choose, and the investment
          results of the portfolio in which you invest.
/bullet/  Mortality and expense risk charge: Deducted daily from each
          subaccount at an annual rate of 0.90% of your average daily net
          assets of each subaccount. We guarantee to reduce this amount to
          0.60% after the first 15 Policy years. We intend to reduce this
          amount to 0.30% in the 16th Policy year but we do not guarantee that
          we will do so.
/bullet/  Surrender charge: Deducted when a full surrender occurs during the
          first 15 Policy years. One portion is a deferred issue charge equal
          to $5.00 per thousand of initial specified amount. The other is
          calculated by multiplying total premiums paid (up to the surrender
          charge base premium) by 26.5%, and any premium paid above the
          surrender charge base premium by smaller percentages that vary by
          issue age and gender. See Charges and Deductions -- Surrender Charge,
          p. 35. This charge may be significant. We reduce the total surrender
          charge at the rate of 20% per year, beginning in Policy year 11,
          until it reaches zero at the end of the 15th Policy year. You may
          have no net surrender value if you surrender your Policy in the first
          few Policy years.
/bullet/  Pro rata decrease charge: If you decrease the specified amount during
          the first 15 Policy years, we will deduct a decrease charge equal to
          a pro rata portion of the surrender charge.
/bullet/  Transfer fee: We deduct $10 for each transfer in excess of 12 per
          Policy year.
/bullet/  Rider charges: We deduct charges each month for optional insurance
          benefits (riders).
/bullet/  Cash withdrawal fee: We deduct a processing fee for cash withdrawals
          equal to the lesser of $25 or 2% of the withdrawal.
/bullet/  Portfolio expenses: The portfolios deduct investment charges from the
          amounts you have invested in the portfolios. These charges range from
          0.40% to 1.50% annually, depending on the portfolio. See Portfolio
          Annual Expense Table. See also the fund prospectus.
   
LOANS
   
/bullet/  After the first Policy year (as long as your Policy is in force), you
          may take a loan against the Policy up to 90% of the cash value, less
          any surrender charge and any already outstanding loan amount.
/bullet/  The minimum loan amount is generally $500.
/bullet/  You may request a loan by calling us or by writing or faxing us
          written instructions.
/bullet/  We currently charge 5.2% interest annually (equal to an annual
          effective rate of 5.5%). You will be charged the interest in advance
          each year on any outstanding loan amount.
   
                                   6
<PAGE>
   
/bullet/  To secure the loan, we transfer a portion of your cash value to a
          loan reserve account. The amount we transfer is equal to the loan
          plus interest in advance until the next Policy anniversary. The loan
          reserve account is part of the fixed account. You will earn at least
          4.0% interest on amounts in the loan reserve account.
/bullet/  Federal income taxes and a penalty tax may apply to loans you take
          against the Policy.
/bullet/  There are risks involved in taking a Policy loan. See the Risk
          Summary p. 8.
   
DEATH BENEFIT
   
/bullet/  You must choose one of two death benefit options. We offer the
following:
    /bullet/  Option A is the greater of:
              /arrow/ the current specified amount, or
              /arrow/ a specified percentage, multiplied by the Policy's cash 
                      value on the date of the insured's death.
    /bullet/  Option B is the greater of:
             /arrow/  the current specified amount, plus the Policy's cash value
                      on the date of the insured's death, or
             /arrow/  a specified percentage, multiplied by the Policy's cash 
                      value on the date of the insured's death.
/bullet/  So long as the Policy does not lapse, the minimum death benefit we
          pay under any option will be the current specified amount.
/bullet/  The minimum specified amount for a Policy for issue ages 0-60 is
          $250,000. It declines to $100,000 for issue ages 61-80. We will state
          the minimum specified amount in your Policy. You cannot decrease the
          specified amount below this minimum.
/bullet/  We will reduce the death benefit proceeds by the amount of any
          outstanding Policy loan, and any due and unpaid charges.
/bullet/  We will increase the death benefit proceeds by any additional
          insurance benefits you add by rider, and any interest you paid in
          advance on any loan for the period between the date of death and the
          next Policy anniversary.
/bullet/  After the third Policy year, you may change the death benefit option
          or decrease the specified amount (but not both) once each Policy
          year.
/bullet/  The death benefit should be income tax free to the beneficiary.
/bullet/  The death benefit is available in a lump sum or a variety of payout
          options.

CASH WITHDRAWALS AND SURRENDERS

/bullet/  You can take one withdrawal of cash value every 12 months after the
          first Policy year.
/bullet/  The amount of the withdrawal must be:
          /bullet/  At least $500; and
          /bullet/  No more than 10% of the net surrender value during the first
                    ten Policy years; thereafter, no more than 25% of the net
                    surrender value.
/bullet/  We will deduct a processing fee equal to $25 or 2% of the amount you
          withdraw (whichever is less) from the withdrawal, and we will pay you
          the balance.
/bullet/  There is no surrender charge assessed when you take a cash
          withdrawal.
   
                                       7
<PAGE>
   
/bullet/  A cash withdrawal will reduce the death benefit by at least the
          amount of the withdrawal. We will not impose a pro rata decrease
          charge when the specified amount is decreased as a result of taking a
          cash withdrawal.
/bullet/  If you choose death benefit Option A, we will reduce the current
          specified amount by the dollar amount of the withdrawal. We will not
          impose a pro rata decrease charge when the specified amount is
          decreased as a result of taking a cash withdrawal.
/bullet/  Federal income taxes and a penalty tax may apply to cash withdrawals
          and surrenders.
/bullet/  You may fully surrender the Policy at any time before the insured's
          death or the maturity date. You will receive the net surrender value.
          The surrender charge will apply during the first 15 Policy years.

RISK SUMMARY
- --------------------------------------------------------------------------------
INVESTMENT          If you direct us to invest your cash value in one or more
RISK                subaccounts, you will be subject to the risk that investment
                    performance will be unfavorable and that the cash value of
                    your Policy will decrease. If you select the fixed account,
                    you are credited with a declared rate of interest, but you
                    assume a risk that the rate may decrease, although it will
                    never be lower than a guaranteed minimum annual effective
                    rate of 3.0%. Because charges continue to be deducted from
                    cash value, if withdrawals, loans and monthly deductions
                    have reduced your net surrender value to too low an amount,
                    and/or if investment experience of your selected subaccounts
                    is not favorable and/or interest rates credited to the fixed
                    account are too low and/or you stop making premium payments
                    or you make payments near or below the minimum requirements,
                    the net surrender value of your Policy may fall to zero. In
                    that case, if the no lapse period has expired or is no
                    longer in effect, the Policy will lapse without value and
                    insur- ance coverage will no longer be in effect after 61
                    days, unless you make an additional payment sufficient to
                    prevent a lapse. On the other hand, if invest- ment
                    experience is sufficiently favorable and you have kept the
                    Policy in force for a substantial time, you may be able to
                    draw upon cash value, through withdrawals and Policy loans.
- --------------------------------------------------------------------------------
RISK OF LAPSE       Certain circumstances will cause your Policy to enter a 
                    60-day grace period, during which you must make a sufficient
                    payment to keep your Policy in force. If the net surrender
                    value of your Policy (that is, the cash value, minus
                    surrender charge and minus outstanding loan amounts) is too
                    low to pay the monthly deductions, any loan charges and any
                    rider fees when due, and if the no lapse period has expired
                    or is no longer in effect, the Policy will be in default and
                    a grace period will begin. There is a risk that if
                    withdrawals, loans and monthly deductions reduce your net
                    surrender value to too low an amount and/or if the
                    investment experience of your selected subaccounts is not
                    suf- ficiently favorable and/or if interest rates credited
                    to the fixed account are too low and/or you stop making
                    premium payments or you make payments near or below the
                    minimum requirements, the net surrender value of your Policy
                    may fall to zero and the Policy could lapse. In that case,
                    you will have a 61-day grace period to make a sufficient
                    payment. If we do not receive a sufficient
   

                                       8
<PAGE>

                    payment before the grace period ends, your Policy will end
                    without value, insurance coverage will no longer be in
                    effect, and you will receive no benefits. Adverse tax
                    consequences may result. 

                    Your Policy contains a three-year no lapse period. Your
                    Policy will not lapse during the first three Policy years as
                    long as you pay enough premiums. If you do not pay enough
                    premiums, you will automatically lose the no lapse guarantee
                    and you will increase the risk that your Policy will lapse.
                    In addi- tion, if you take a withdrawal, or take a Policy
                    loan, or if you decrease your specified amount, you will
                    increase the risk of losing the no lapse guarantee. We
                    deduct the total amount of your withdrawals, any loans and
                    any pro rata decrease charge from your premiums paid when we
                    determine whether your premiums are high enough to keep the
                    no lapse period in effect.

                    You will lessen the risk of Policy lapse if you keep the no
                    lapse period in effect. Before you take a cash withdrawal,
                    loan, decrease the specified amount or add a rider, you
                    should consider carefully the effect it will have on the no
                    lapse guarantee. 

                    You may reinstate this Policy within five years after it has
                    lapsed, if the insured meets the insurability requirements
                    and you pay the amount we require.
- --------------------------------------------------------------------------------
TAX RISKS           We expect that the Policy will be deemed a life insurance
(INCOME TAX         contract under federal tax law, so that the death benefit
AND MEC)            paid to the beneficiary will not be subject to federal
                    income tax. However, due to lack of guidance, there is
                    uncertainty in this regard with respect to Policies issued
                    on a substandard basis. Depending on the total amount of
                    premiums you pay, the Policy may be treated as a modified
                    endowment contract ("MEC") under federal tax laws. If a
                    Policy is treated as a MEC, partial withdrawals, surrenders
                    and loans will be taxable as ordinary income to the extent
                    there are earnings in the Policy. In addition, a 10% penalty
                    tax may be imposed on partial withdrawals, sur- renders and
                    loans taken before you reach age 591/2. If a Policy is not
                    treated as a MEC, partial surrenders and withdrawals will
                    not be subject to tax to the extent of your investment in
                    the Policy, and amounts in excess of your invest- ment in
                    the Policy, while subject to tax as ordinary income, will
                    not be subject to a 10% penalty tax. You should consult a
                    qualified tax advisor for assistance in all tax matters
                    involving your Policy.
- --------------------------------------------------------------------------------
LIMITS ON CASH      The Policy permits you to take only one partial withdrawal
WITHDRAWALS         in any 12-month period, afterthe first Policy year has been
                    completed. The amount you may withdraw is limited to 10% of
                    the net surrender value (for the first 15 Policy years and
                    25% thereafter).

                    A cash withdrawal will reduce cash value, so it will
                    increase the risk that the Policy will lapse. A cash
                    withdrawal may also increase the risk that the no lapse
                    period will end.
   
                                       9
<PAGE>
                                                                              
                    A cash withdrawal will reduce the death benefit. If you
                    select death benefit Option A, a cash withdrawal will
                    permanently reduce the specified amount of the Policy. A
                    cash withdrawal also reduces the death benefit under Option
                    B because the cash value is reduced. In some circumstances,
                    a withdrawal may reduce the death benefit by more than the
                    dollar amount of the withdrawal.

                    Federal income taxes and a penalty tax may apply to partial
                    withdrawals and surrenders.

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

 LOAN RISKS         A Policy loan, whether or not repaid, will affect cash value
                    over time because we subtract the amount of the loan from
                    the subaccounts and the fixed account and place that amount
                    in the loan reserve as collateral. We then credit a fixed
                    interest rate of not less than 4.0% to the loan collateral.
                    We currently credit interest at 4.75% annually, but we are
                    not obligated to do so in the future. As a result, the loan
                    collateral does not participate in the investment results of
                    the subaccounts and may not continue to receive the current
                    interest rates credited. The longer the loan is outstanding,
                    the greater the effect is likely to be. Depending on the
                    investment results of the subaccounts and the interest rates
                    credited to the fixed account, the effect could be favorable
                    or unfavorable.

                    We also charge interest on Policy loans at a rate of 5.2%
                    (equal to an annual effective rate of 5.5%) to be paid in
                    advance. Interest is added to the amount of the loan to be
                    repaid.

                    A Policy loan affects the death benefit because a loan
                    reduces the death benefit proceeds and net surrender value
                    by the amount of the outstanding loan.

                    A Policy loan could make it more likely that a Policy would
                    lapse. A Policy loan will increase the risk that the no
                    lapse period will end. There is also a risk if the loan
                    reduces your net surrender value to too low an amount and
                    investment experience is unfavorable, and the no lapse
                    period is no longer in effect, and insufficient premiums are
                    paid, that the Policy will lapse.
- --------------------------------------------------------------------------------

EFFECTS OF          The surrender charge under this Policy is significant,
SURRENDER CHARGE    especially in the early Policy years. It is likely that you
                    will receive no net surrender value if you surrender your
                    Policy in the first few Policy years. You should purchase
                    this Policy only if you have the financial ability to keep
                    it in force at the initial specified amount for a
                    substantial period of time.

                    Even if you do not ask to surrender your Policy, the
                    surrender charge plays a role in determining whether your
                    Policy will lapse. Net surrender value (that is, cash value
                    minus surrender charge and outstanding loans) is the measure
                    we use each month when the no lapse period ends to determine
                    whether your Policy will remain in force or will lapse.
- --------------------------------------------------------------------------------

                                       10
<PAGE>


COMPARISON          Like fixed benefit life insurance, the Policy offers a death
WITH OTHER          benefit and provides a cash value, loan privileges and a
INSURANCE           value on surrender. However, the Policy differs from a fixed
POLICIES            benefit policy because it allows you to place your premiums
                    in investment subaccounts. The amount and duration of life
                    insurance protection and of the Policy's cash value will
                    vary with the investment performance of the amounts you
                    place in the subaccounts. In addition, the cash value and
                    net surrender values will always vary with the investment
                    results of your selected subaccounts.

                    As you consider purchasing this Policy, keep in mind that it
                    may not be to your advantage to replace existing insurance
                    with the Policy.
- --------------------------------------------------------------------------------
ILLUSTRATIONS       The hypothetical illustrations in this prospectus or used in
                    connection with the purchase of a Policy are based on
                    hypothetical rates of return. These rates are not
                    guaranteed, and are provided only to illustrate how the
                    specified amount, Policy charges and hypothetical rates of
                    return affect death benefit levels, cash value and net
                    surrender value of the Policy. We may also illustrate Policy
                    values based on the adjusted historical performance of the
                    portfolios since the portfolios' inception, reduced by
                    Policy and subaccount charges. The hypothetical and adjusted
                    historic portfolio rates illustrated should not be
                    considered to represent past or future performance. There is
                    the risk that actual rates of return may be higher or lower
                    than those illustrated, so that the values under your Policy
                    will be different from those in the illustrations.
- --------------------------------------------------------------------------------
   
                                       11
<PAGE>

PORTFOLIO ANNUAL EXPENSE TABLE
- --------------------------------------------------------------------------------

This table shows the fees and expenses charged by each portfolio. More detail
concerning each portfolio's fees and expenses is contained in the fund
prospectus.


ANNUAL PORTFOLIO OPERATING EXPENSES(1)
(As a percentage of average portfolio assets after fee waivers and expense
reimbursements)
   
<TABLE>
<CAPTION>
                                                                                         TOTAL
                                                   MANAGEMENT       OTHER EXPENSES       ANNUAL
  PORTFOLIOS                                          FEES      (AFTER REIMBURSEMENT)   EXPENSES
<S>                                               <C>          <C>                     <C>
 WRL Alger Aggressive Growth                         0.80%             0.11%             0.91%
 WRL VKAM Emerging Growth                            0.80%             0.09%             0.89%
 WRL Janus Growth(2)                                 0.78%             0.05%             0.83%
 WRL Janus Global(3)                                 0.80%             0.15%             0.95%
 WRL AEGON Bond                                      0.45%             0.09%             0.54%
 WRL LKCM Strategic Total Return                     0.80%             0.06%             0.86%
 WRL Federated Growth & Income                       0.75%             0.15%             0.90%
 WRL J.P. Morgan Money Market                        0.40%             0.06%             0.46%
 WRL Dean Asset Allocation                           0.80%             0.06%             0.86%
 WRL GE U.S. Equity                                  0.80%             0.25%             1.05%
 WRL Third Avenue Value                              0.80%             0.20%             1.00%
 WRL J.P. Morgan Real Estate Securities(4)           0.80%             0.20%             1.00%
 WRL AEGON Balanced                                  0.80%             0.11%             0.91%
 WRL NWQ Value Equity                                0.80%             0.09%             0.89%
 WRL C.A.S.E. Growth                                 0.80%             0.20%             1.00%
 WRL GE/Scottish Equitable International Equity      1.00%             0.50%             1.50%
 WRL Goldman Sachs Growth(3)(5)                      0.90%             0.10%             1.00%
 WRL Goldman Sachs Small Cap(5)                      0.90%             0.10%             1.00%
 WRL T. Rowe Price Dividend Growth(3)(5)             0.90%             0.10%             1.00%
 WRL T. Rowe Price Small Cap(5)                      0.75%             0.25%             1.00%
 WRL Salomon All Cap(3)(5)                           0.90%             0.10%             1.00%
 WRL Pilgrim Baxter Mid Cap Growth(3)(5)             0.90%             0.10%             1.00%
 WRL Dreyfus Mid Cap(3)(5)                           0.85%             0.15%             1.00%
</TABLE>
   
(1)  Effective January 1, 1997, the fund's Board authorized the fund to charge
     each portfolio of the fund an annual 12b-1 fee of up to 0.15% of each
     portfolio's average daily net assets. However, the fund will not deduct
     the fee from any portfolio before April 30, 2000. You will receive advance
     written notice if a Rule 12b-1 fee is deducted. See the fund prospectus
     for more detail.
(2)  WRL Janus Growth's subadvisory fee was 0.80% of the average daily net
     assets for the period prior to May 1, 1998, 0.775% of the first $3 billion
     of average daily net assets and 0.75% of the average daily net assets in
     excess of $3 billion for the period May 1, 1998 to December 31, 1998.
(3)  As compensation for its services to the portfolios, the investment adviser
     receives monthly compensation at an annual rate of a percentage of the
     average daily net assets of each portfolio. The management fees for each
     portfolio are: WRL Janus Global - 0.80% up to $2 billion and 0.775% over
     $2 billion; WRL Goldman Sachs Growth - 0.90% up to $100 million and 0.80%
     over $100 million; WRL T. Rowe Price Dividend Growth - 0.90% up to $100
     million and 0.80% over $100 million; WRL Salomon All Cap - 0.90% up to
     $100 million and 0.80% over $100 million; WRL Pilgrim Baxter Mid Cap
     Growth - 0.90% up to $100 million and 0.80% over $100 million; and WRL
     Dreyfus Mid Cap - 0.85% up to $100 million and 0.80% over $100 million.
(4)  Because the WRL J.P. Morgan Real Estate Securities portfolio commenced
     operations on May 1, 1998, the percentages set forth as "Other Expenses"
     and "Total Annual Expenses" are annualized.
(5)  Because these portfolios did not commence operations until May 1, 1999,
     the percentages set forth as "Other Expenses" and "Total Annual Expenses"
     reflect estimates of "Other Expenses" for the first year of operations.
     SUBJECT TO STATE APPROVALS, THESE PORTFOLIOS WILL BE AVAILABLE FOR
     ALLOCATIONS OF NET PREMIUMS AND CASH VALUE ON OR ABOUT JULY 1, 1999.
     PLEASE CONTACT YOUR AGENT FOR INFORMATION REGARDING AVAILABILITY.
   


                                       12
<PAGE>

   
     The purpose of the preceding table is to help you understand the various
costs and expenses that you will bear directly and indirectly. The table
reflects charges and expenses of the portfolios of the fund for the fiscal year
ended December 31, 1998. Expenses of the fund may be higher or lower in the
future. For more information on the charges described in this table, see the
fund prospectus which accompanies this prospectus.

     WRL Investment Management, Inc. ("WRL Management"), the investment adviser
of fund, has undertaken, until at least April 30, 2000, to pay expenses on
behalf of the fund portfolios to the extent normal operating expenses of a
portfolio exceed a stated percentage of each portfolio's average daily net
assets. The expense limitation for WRL Alger Aggressive Growth, WRL VKAM
Emerging Growth, WRL Janus Growth, WRL Janus Global, WRL LKCM Strategic Total
Return, WRL Federated Growth & Income, WRL Dean Asset Allocation, WRL Third
Avenue Value, WRL J.P. Morgan Real Estate Securities, WRL AEGON Balanced, WRL
NWQ Value Equity, WRL C.A.S.E. Growth, WRL Goldman Sachs Growth, WRL Goldman
Sachs Small Cap, WRL T. Rowe Price Dividend Growth, WRL T. Rowe Price Small
Cap, WRL Salomon All Cap, WRL Pilgrim Baxter Mid Cap Growth and WRL Dreyfus Mid
Cap is 1.00% of the average daily net assets; 0.70% of the average daily net
assets for WRL AEGON Bond and WRL J.P. Morgan Money Market; 1.50% of the
average daily net assets for WRL GE/Scottish Equitable International Equity;
and 1.30% of the average daily net assets of WRL GE U.S. Equity. In 1998, WRL
Management reimbursed WRL GE/Scottish Equitable International Equity in the
amount of $127,763, WRL Third Avenue Value in the amount of $14,229, and WRL
J.P. Morgan Real Estate Securities in the amount of $28,275. Without such
reimbursement, the total fund expenses during 1998 for WRL GE/Scottish
Equitable International Equity, WRL Third Avenue Value, and WRL J.P. Morgan
Real Estate Securities would have been 1.96%, 1.13%, and 3.34%, respectively.
See the fund prospectus for a description of the expense limitation applicable
to each portfolio.

WESTERN RESERVE AND THE FIXED ACCOUNT
- --------------------------------------------------------------------------------

WESTERN RESERVE

     Western Reserve Life Assurance Co. of Ohio is the insurance company
issuing the Policy. Western Reserve was incorporated under Ohio law on October
1, 1957. We have established the separate account to support the investment
options under this Policy and under other variable life insurance policies we
issue. Our general account supports the fixed account under the Policy. Western
Reserve intends to sell this Policy in all states (except New York), Puerto
Rico, Guam and the District of Columbia.
   
THE FIXED ACCOUNT
   
     The fixed account is part of Western Reserve's general account. We use
general account assets to support our insurance and annuity obligations other
than those funded by separate accounts. Subject to applicable law, Western
Reserve has sole discretion over investment of the fixed account's assets.
Western Reserve bears the full investment risk for
   
                                       13
<PAGE>
   
all amounts contributed to the fixed account. Western Reserve guarantees that
the amounts allocated to the fixed account will be credited interest daily at a
net effective interest rate of at least 3.0%. We will determine any interest
rate credited in excess of the guaranteed rate at our sole discretion. We have
no specific formula for determining interest rates.

     Money you place in the fixed account will earn interest compounded daily
at a current interest rate in effect at the time of your allocation. We may
declare current interest rates from time to time. We may declare more than one
interest rate for different money based upon the date of allocation or transfer
to the standard fixed account. When we declare a higher current interest rate
on amounts allocated to the fixed account, we guarantee the higher rate on
those amounts for at least one year (the "guarantee period") unless those
amounts are transferred to the loan reserve. At the end of the guarantee period
we may declare a new current interest rate on those amounts and any accrued
interest thereon. We will guarantee this new current interest rate for another
guarantee period. We credit interest greater than 3.0% during any guarantee
period at our sole discretion. You bear the risk that interest we credit will
not exceed 3.0%.

     We allocate amounts from the fixed account for cash withdrawals, transfers
to the subaccounts, or monthly deduction charges on a last in, first out basis
("LIFO") for the purpose of crediting interest.

     THE FIXED ACCOUNT HAS NOT BEEN REGISTERED WITH THE SECURITIES AND EXCHANGE
COMMISSION AND THE STAFF OF THE SECURITIES AND EXCHANGE COMMISSION HAS NOT
REVIEWED THE DISCLOSURE IN THIS PROSPECTUS RELATING TO THE FIXED ACCOUNT.
   
THE SEPARATE ACCOUNT AND THE PORTFOLIOS
THE SEPARATE ACCOUNT
- --------------------------------------------------------------------------------
   
     The separate account is divided into subaccounts, each of which invests in
shares of a specific portfolio of the fund. These subaccounts buy and sell
portfolio shares at net asset value without any sales charge. Any dividends and
distributions from a portfolio are reinvested at net asset value in shares of
that portfolio.

     Income, gains, and losses credited to, or charged against, a subaccount of
the separate account reflect the subaccount's own investment experience and not
the investment experience of our other assets. The separate account's assets
may not be used to pay any of our liabilities other than those arising from the
Policies. If the separate account's assets exceed the required reserves and
other liabilities, we may transfer the excess to our general account.

     The separate account may include other subaccounts that are not available
under the Policies and are not discussed in this prospectus. We may substitute
another subaccount, portfolio or insurance company separate account under the
Policies if, in our judgment, investment in a subaccount or portfolio would no
longer be possible or becomes inappropriate to the purposes of the Policies, or
if investment in another subaccount or


                                       14
<PAGE>
   
insurance company separate account is in the best interest of owners. No
substitution shall take place without notice to owners and prior approval of
the Securities and Exchange Commission (SEC) and insurance company regulators,
to the extent required by the Investment Company Act of 1940, as amended (the
"1940 Act") and applicable law.

THE FUND

     The separate account invests in shares of the fund, a series mutual fund
that is registered with the SEC as an open-ended management investment company.
Such registration does not involve supervision of the management or investment
practices or policies of the fund by the SEC.

     Currently, the portfolios of the fund corresponding to the subaccounts of
the separate account are: WRL Alger Aggressive Growth, WRL VKAM Emerging Growth,
WRL Janus Growth, WRL Janus Global, WRL AEGON Bond, WRL LKCM Strategic Total
Return, WRL Federated Growth & Income, WRL J.P. Morgan Money Market, WRL Dean
Asset Allocation, WRL GE U.S. Equity, WRL Third Avenue Value, WRL J.P. Morgan
Real Estate Securities, WRL AEGON Balanced, WRL NWQ Value Equity, WRL C.A.S.E.
Growth, WRL GE/ Scottish Equitable International Equity, WRL Goldman Sachs
Growth, WRL Goldman Sachs Small Cap, WRL T. Rowe Price Dividend Growth, WRL T.
Rowe Price Small Cap, WRL Salomon All Cap, WRL Pilgrim Baxter Mid Cap Growth and
WRL Dreyfus Mid Cap. Each portfolio's assets are held separate from the assets
of the other portfolios, and each portfolio has investment objectives and
policies that are different from those of the other portfolios. Thus, each
portfolio operates as a separate investment fund, and the income or losses of
one portfolio has no effect on the investment performance of any other
portfolio. Pending any prior approval by a state insurance regulatory authority,
certain subaccounts and corresponding portfolios may not be available to
residents of some states.

     Each portfolio's investment objective(s) and policies are summarized
below. THERE IS NO ASSURANCE THAT ANY OF THE PORTFOLIOS WILL ACHIEVE ITS STATED
OBJECTIVE(S). Certain portfolios may have investment objectives and policies
similar to other portfolios that are managed by the same investment adviser or
manager. The investment results of the portfolios, however, may be higher or
lower than those of such other portfolios. We do not guarantee or make any
representation that the investment results of the portfolios will be comparable
to any other portfolio, even those with the same investment adviser or manager.
You can find more detailed information about the portfolios, including a
description of risks, in the fund prospectus. You should read the fund
prospectus carefully.
   



   
<TABLE>
<CAPTION>
PORTFOLIO                   SUB-ADVISER                  INVESTMENT OBJECTIVE
- -----------------           ------------------           ----------------------------------
<S>                 <C>     <C>                  <C>     <C>
WRL ALGER        /arrow/    Fred Alger        /arrow/    Seeks long-term capital appreciation.
AGGRESSIVE                  Management, Inc.             
GROWTH (FORMERLY
AGGRESSIVE
GROWTH)
</TABLE>
   

                                       15
<PAGE>


   
<TABLE>
<CAPTION>
PORTFOLIO                     SUB-ADVISER                        INVESTMENT OBJECTIVE
- -------------------           ------------------------           -----------------------------------
<S>                   <C>     <C>                        <C>     <C>
WRL VKAM             /arrow/  Van Kampen              /arrow/    Seeks capital appreciation by
EMERGING                      Asset Management Inc.              investing primarily in common
GROWTH (FORMERLY                                                 stocks of small and medium-sized
EMERGING GROWTH                                                  companies.

WRL JANUS            /arrow/  Janus Capital           /arrow/    Seeks growth of capital.
GROWTH (FORMERLY              Corporation
GROWTH)

WRL JANUS            /arrow/  Janus Capital           /arrow/    Seeks long-term growth of capital
GLOBAL (FORMERLY              Corporation                        in a manner consistent with the
GLOBAL)                                                          preservation of capital.

WRL AEGON            /arrow/  AEGON USA               /arrow/    Seeks the highest possible current
BOND (FORMERLY                Investment                         income within the confines of the
BOND)                         Management, Inc.                   primary goal of insuring the
                                                                 protection of capital.

WRL LKCM             /arrow/  Luther King Capital     /arrow/    Seeks to provide current income,
STRATEGIC                     Management                         long-term growth of income and
TOTAL RETURN                  Corporation                        capital appreciation.
(FORMERLY
STRATEGIC TOTAL
RETURN)

WRL FEDERATED        /arrow/  Federated Investment    /arrow/    Seeks total return by investing in
GROWTH & INCOME               Counseling                         securities that have defensive
(FORMERLY GROWTH                                                 characteristics.
& INCOME)

WRL J.P. MORGAN      /arrow/  J.P. Morgan Investment  /arrow/    Seeks to obtain maximum current
MONEY MARKET                  Management Inc.                    income consistent with preservation
(FORMERLY MONEY                                                  of principal and maintenance
MARKET)                                                          of liquidity.

WRL DEAN ASSET       /arrow/  Dean Investment         /arrow/    Seeks preservation of capital and
ALLOCATION                    Associates                         competitive investment returns.
(FORMERLY TACTICAL
ASSET ALLOCATION)

WRL GE U.S.          /arrow/  GE Investment           /arrow/    Seeks long-term growth of capital.
EQUITY                        Management
(FORMERLY                     Incorporated
U.S. EQUITY)

WRL THIRD            /arrow/  EQSF Advisers, Inc.     /arrow/    Seeks long-term capital apprecia-
AVENUE VALUE                                                     tion.
(FORMERLY THIRD
AVENUE VALUE)
</TABLE>
   

                                       16
<PAGE>


   
<TABLE>
<CAPTION>
PORTFOLIO                      SUB-ADVISER                        INVESTMENT OBJECTIVE
- --------------------           ------------------------           -------------------------------------
<S>                    <C>     <C>                        <C>     <C>
WRL J.P. MORGAN      /arrow/   J.P. Morgan Investment   /arrow/   Seeks long-term total return from
REAL ESTATE                    Management Inc.                    investments primarily in equity
SECURITIES                                                        securities of real estate companies.
(FORMERLY REAL                                                    Total return will consist of
ESTATE SECURITIES)                                                realized and unrealized capital
                                                                  gains and losses plus income.
WRL AEGON            /arrow/   AEGON USA                /arrow/   Seeks preservation of capital,
BALANCED                       Investment                         reduced volatility, and superior
(FORMERLY                      Management, Inc.                   long-term risk adjusted returns.
BALANCED)

WRL NWQ VALUE        /arrow/   NWQ Investment           /arrow/   Seeks to achieve maximum,
EQUITY (FORMERLY               Management                         consistent total return with
VALUE EQUITY)                  Company, Inc.                      minimum risk to principal.

WRL C.A.S.E.         /arrow/   C.A.S.E.                 /arrow/   Seeks annual growth of capital
GROWTH (FORMERLY               Management, Inc.                   through investment in companies
C.A.S.E. GROWTH)                                                  whose management, financial
                                                                  resources and fundamentals appear
                                                                  attractive on a scale measured
                                                                  against each company's present
                                                                  value.

WRL GE/SCOTTISH      /arrow/   Scottish Equitable       /arrow/   Seeks long-term growth of capital.
EQUITABLE                      Investment Management
INTERNATIONAL                  Limited and GE
EQUITY (FORMERLY               Investment Management
INTERNATIONAL                  Incorporated
EQUITY)

WRL GOLDMAN          /arrow/   Goldman Sachs Asset     /arrow/    Seeks long-term growth of capital.
SACHS GROWTH*                  Management, Inc.

WRL GOLDMAN          /arrow/   Goldman Sachs Asset     /arrow/    Seeks long-term growth of capital.
SACHS SMALL CAP*               Management, Inc.

WRL T. ROWE          /arrow/   T. Rowe Price           /arrow/    Seeks to provide an increasing
PRICE DIVIDEND                 Associates Inc.                    level of dividend income,
GROWTH*                                                           long-term capital appreciation and
                                                                  reasonable current income through
                                                                  investments primarily in dividend
                                                                  paying stocks.

WRL T. ROWE          /arrow/   T. Rowe Price           /arrow/    Seeks long-term growth of capital
PRICE SMALL CAP*               Associates, Inc.                   by investing primarily in common
                                                                  stocks of small growth companies.

WRL SALOMON ALL      /arrow/   Salomon Brothers Asset  /arrow/   Seeks capital appreciation.
CAP*                           Management, Inc.
</TABLE>
   

                                       17
<PAGE>


   
<TABLE>
<CAPTION>
PORTFOLIO                  SUB-ADVISER                          INVESTMENT OBJECTIVE
- ----------------           ------------------                   ------------------------------------
<S>                <C>     <C>                        <C>       <C>
WRL PILGRIM        /arrow/ Pilgrim Baxter &           /arrow/   Seeks capital appreciation.
BAXTER MID CAP             Associates, Ltd.           
GROWTH*

WRL DREYFUS        /arrow/ The Dreyfus                /arrow/   Seeks total investment returns
MID CAP*                   Corporation                          (including capital appreciation and
                                                                income), which consistently
                                                                outperform the S&P 400 Mid Cap
                                                                Index.
</TABLE>
   
* SUBJECT TO STATE APPROVALS, THESE PORTFOLIOS WILL BE AVAILABLE FOR
  ALLOCATIONS OF NET PREMIUMS AND CASH VALUE ON OR ABOUT JULY 1, 1999. PLEASE
  CONTACT YOUR AGENT FOR INFORMATION REGARDING AVAILABILITY.

     WRL Management, located at 570 Carillon Parkway, St. Petersburg, Florida
33716, a wholly-owned subsidiary of Western Reserve, serves as investment
adviser to the fund and manages the fund in accordance with policies and
guidelines established by the fund's Board of Directors. For certain
portfolios, WRL Management has engaged investment sub-advisers to provide
portfolio management services. WRL Management and each investment sub-adviser
are registered investment advisers under the Investment Advisers Act of 1940,
as amended. See the fund prospectus for more information regarding WRL
Management and the investment sub-advisers.

     In addition to the separate account, shares of the fund are also sold to
other separate accounts that we (or our affiliates) establish to support
variable annuity contracts and variable life insurance policies. It is possible
that, in the future, it may become disadvantageous for variable life insurance
separate accounts and variable annuity separate accounts to invest in the fund
simultaneously. Neither we nor the fund currently foresee any such
disadvantages, either to variable life insurance policyowners or to variable
annuity contract owners. However, the fund's Board of Directors will monitor
events in order to identify any material conflicts between the interests of
such variable life insurance policyowners and variable annuity contract owners,
and will determine what action, if any, it should take. Such action could
include the sale of the fund's shares by one or more of the separate accounts,
which could have adverse consequences. Material conflicts could result from,
for example, (1) changes in state insurance laws, (2) changes in federal income
tax laws, or (3) differences in voting instructions between those given by
variable life insurance policyowners and those given by variable annuity
contract owners.

     If the fund's Board of Directors were to conclude that separate funds
should be established for variable life insurance and variable annuity separate
accounts, Western Reserve will bear the attendant expenses, but variable life
insurance policyowners and variable annuity contract owners would no longer
have the economies of scale resulting from a larger combined fund.
   
ADDITION, DELETION, OR SUBSTITUTION OF INVESTMENTS

     We reserve the right to transfer separate account assets to another
separate account that we determine to be associated with the class of contracts
to which the Policy belongs.

                                       18
<PAGE>

   
We also reserve the right, subject to compliance with applicable law, to add
to, delete from, or substitute the investments that are held by any subaccount,
or that any subaccount may purchase. We will only add, delete or substitute
shares of another portfolio of the fund (or of another open-end, registered
investment company) if the shares of a portfolio are no longer available for
investment, or if in our judgement further investment in any portfolio would
become inappropriate in view of the purposes of the separate account. We will
not add, delete or substitute any shares attributable to your interest in a
subaccount without notice to and prior approval of the SEC, to the extent
required by the 1940 Act or other applicable law. We may also decide to
purchase for the separate account securities from other portfolios.

     We also reserve the right to establish additional subaccounts of the
separate account, each of which would invest in a new portfolio of the fund, or
in shares of another investment company, with a specified investment objective.
We may establish new subaccounts when, in our sole discretion, marketing, tax
or investment conditions warrant. We will make any new subaccounts available to
existing owners on a basis we determine. We may also eliminate one or more
subaccounts for the same reasons as stated above.

     In the event of any such substitution or change, we may make such changes
in this and other policies as may be necessary or appropriate to reflect such
substitution or change. If we deem it to be in the best interests of persons
having voting rights under the Policies, and when permitted by law, the
separate account may be (1) operated as a management company under the 1940
Act, (2) deregistered under the 1940 Act in the event such registration is no
longer required, (3) managed under the direction of a committee, or (4)
combined with one or more other separate accounts, or subaccounts.

PLEASE READ THE ATTACHED FUND PROSPECTUS TO OBTAIN MORE COMPLETE INFORMATION
REGARDING THE PORTFOLIOS.
   
YOUR RIGHT TO VOTE PORTFOLIO SHARES
   
     Even though we are the legal owner of the portfolio shares held in the
subaccounts, and have the right to vote on all matters submitted to
shareholders of the portfolios, we will vote our shares only as policyowners
instruct, so long as such action is required by law.

     Before a vote of a portfolio's shareholders occurs, you will receive
voting materials from us. We will ask you to instruct us on how to vote and to
return your proxy to us in a timely manner. You will have the right to instruct
us on the number of portfolio shares that corresponds to the amount of cash
value you have in that portfolio (as of a date set by the portfolio).

     If we do not receive voting instructions on time from some policyowners,
we will vote those shares in the same proportion as the timely voting
instructions we receive. Should federal securities laws, regulations and
interpretations change, we may elect to vote portfolio shares in our own right.
If required by state insurance officials, or if permitted under federal
regulation, we may disregard certain owner voting instructions. If we ever
disregard voting
   
                                       19
<PAGE>
   
instructions, we will send you a summary in the next annual report to
policyowners advising you of the action and the reasons we took such action.
   
THE POLICY
- --------------------------------------------------------------------------------

PURCHASING A POLICY
   
     To purchase a Policy, you must submit a completed application and an
initial premium to us. You may also send the application and initial premium to
us through any licensed life insurance agent who is also a registered
representative of a broker-dealer having a selling agreement with AFSG
Securities Corporation, the principal underwriter for the Policy.

     Our address for applications submitted by World Marketing Alliance
distribution systems is:

              Western Reserve
              P.O. Box 628069
              Orlando, Florida 32862-8069

Everyone else should submit applications to:
              Western Reserve
              P.O. Box 628078
              Orlando, Florida 32862-8078
   
     We determine the specified amount for a Policy based on the initial
premium paid and other characteristics of the proposed insured(s), such as age,
gender and rate class. Our current minimum specified amount for a Policy for
issue ages 0-60 is generally $250,000. It declines to $100,000 for issue ages
61-80. We will generally only issue a Policy to you if you provide sufficient
evidence that the insured meets our insurability standards. Your application is
subject to our underwriting rules, and we may reject any application for any
reason permitted by law. We will not issue a Policy to you if the insured is
over age 80. The insured must be insurable and acceptable to us under our
underwriting rules on the later of:

   /bullet/  the date of your application; or
   /bullet/  the date the insured completes all of the medical tests and
             examinations that we require.

UNDERWRITING STANDARDS
   
     This Policy uses mortality tables that distinguish between men and women.
As a result, the Policy pays different benefits to men and women of the same
age. Montana prohibits our use of actuarial tables that distinguish between men
and women to determine premiums and policy benefits for policies issued on the
lives of its residents. Therefore, we will base the premiums and benefits in
Policies that we issue in Montana, to insure residents of that state, on
actuarial tables that do not differentiate on the basis of gender.

                                       20
<PAGE>

     Your cost of insurance charge will depend on the insured's rate class. We
currently place insureds into the following standard rate classes:

   /bullet/  ultimate select, non-tobacco use;
   /bullet/  select, non-tobacco use;
   /bullet/  ultimate standard, tobacco use;
   /bullet/  standard, tobacco use; and
   /bullet/  juvenile (under age 18).

     We also place insureds in various sub-standard rate classes, which involve
a higher mortality risk and higher charges. We generally charge higher rates
for insureds who use tobacco. We charge lower cost of insurance rates for
insureds who are in an "ultimate class." An ultimate class is only available if
our underwriting guidelines require you to take a blood test at your proposed
age.

WHEN INSURANCE COVERAGE TAKES EFFECT

     Full insurance coverage under the Policy will take effect only if the
insured(s) is alive and in the same condition of health as described in the
application when the Policy is delivered to the owner, and if the initial
premium is paid.

     CONDITIONAL INSURANCE COVERAGE. If you pay the full initial premium listed
in the conditional receipt attached to the application, and we deliver the
conditional receipt to you, you will have conditional insurance coverage under
the terms of the conditional receipt. Conditional insurance coverage is void if
the check or draft you gave us to pay the initial premium is not honored when
we first present it for payment.
   


   
<TABLE>
<S>                             <C>
 THE AMOUNT OF                  /bullet/  the specified amount applied for; or
 CONDITIONAL INSURANCE          /bullet/  $300,000 reduced by all amounts payable under all other life
 COVERAGE IS THE LESSER OF:               insurance or accidental death benefits that the
                                          insured has in force or pending with us.

 CONDITIONAL LIFE INSURANCE     /bullet/  the date of your application; or
 COVERAGE BEGINS ON THE         /bullet/  the date the insured completes all of the medical tests and
 LATER OF:                                examinations that we require.

 CONDITIONAL LIFE INSURANCE     /bullet/  the date we determine the insured has satisfied our
 COVERAGE TERMINATES                      underwriting requirements (the Policy date); or
 AUTOMATICALLY, AND             /bullet/  10 days following our offer of insurance, on any person
 WITHOUT NOTICE, ON THE                   proposed, under a different plan or at an increased
 EARLIEST OF:                             premium or different rate class; or
                                /bullet/  at the end of the fraction of a year which the payment
                                          bears to the premium required to provide one month of
                                          insurance in the amount as described above; or
                                /bullet/  60 days from the beginning of conditional insurance
                                          coverage.
</TABLE>
   

                                       21
<PAGE>
   
Conditional life insurance coverage is void if the application contains any
material misrepresentation or is fraudulently completed. Benefits will also be
denied if any proposed insured commits suicide.

     FULL INSURANCE COVERAGE AND ALLOCATION OF PREMIUMS. Once we determine that
the insured meets our underwriting requirements, full insurance coverage will
begin and we will begin to make the monthly deductions from your premium. This
date is the Policy date. On the Policy date, we will allocate your initial
premium less the montly deductions to the WRL J.P. Morgan Money Market
subaccount. On the record date, which is the date we record your Policy on our
books as an in force Policy, we will allocate your cash value from the WRL J.P.
Morgan Money Market subaccount to the accounts you elect on your application.

     On any day we credit premiums or transfer cash value to a subaccount, we
will convert the dollar amount of the premium (or transfer) into subaccount
units at the unit value for that subaccount, determined at the end of the day.
We will credit amounts to the subaccounts only on a valuation date, that is, on
a date the New York Stock Exchange ("NYSE") is open for trading. See Policy
Values p. 27.

OWNERSHIP RIGHTS

     The Policy belongs to the owner named in the application. The owner may
exercise all of the rights and options described in the Policy. The owner is
the insured unless the application specifies a different person as the insured.
If the owner dies before the insured and no contingent owner is named, then
ownership of the Policy will pass to the owner's estate. The owner may exercise
certain rights described below.

   
<TABLE>
<S>               <C>
 CHANGING THE     /bullet/  Change the owner by providing written notice to us at any
 OWNER                      time while the insured is alive and the Policy is in force.
                  /bullet/  Change is effective as of the date that the written notice is
                            signed.
                  /bullet/  Changing the owner does not automatically change the
                            beneficiary.
                  /bullet/  Changing the owner may have tax consequences. You
                            should consult a tax advisor before changing the owner.
                  /bullet/  We are not liable for payments we made before we
                            received the written notice.
</TABLE>
   
                                       22
<PAGE>


   
<TABLE>
<S>               <C>
 CHOOSING THE     /bullet/  The owner designates the beneficiary (the person to receive
 BENEFICIARY                the death benefit when the insured dies) in the application.
                  /bullet/  If the owner designates more than one beneficiary, then each
                            beneficiary shares equally in any death benefit proceeds
                            unless the beneficiary designation states otherwise.
                  /bullet/  If the beneficiary dies before the insured, then any
                            contingent beneficiary becomes the beneficiary.
                  /bullet/  If both the beneficiary and contingent beneficiary die before
                            the insured, then the death benefit will be paid to the owner
                            or the owner's estate upon the insured's death.

 CHANGING THE     /bullet/  The owner changes the beneficiary by providing us with a
 BENEFICIARY                written notice.
                  /bullet/  Change is effective as of the date the owner signs the
                            written notice.
                  /bullet/  We are not liable for any payments we made before we
                            received the written notice.

 ASSIGNING THE    /bullet/  The owner may assign Policy rights while the insured is
 POLICY                     alive.
                  /bullet/  The owner retains any ownership rights that are not
                            assigned.
                  /bullet/  Assignee may not change the owner or the beneficiary, and
                            may not elect or change an optional method of payment.
                            Any amount payable to the assignee will be paid in a
                            lump sum.
                  /bullet/  Claims under any assignment are subject to proof of
                            interest and the extent of the assignment.
                  /bullet/  We are not:
                            /arrow/   bound by any assignment unless we receive a
                                      written notice of the assignment
                            /arrow/   responsible for the validity of any assignment
                            /arrow/   liable for any payment we made before we
                                      received written notice of the assignment
                            /arrow/   bound by any assignment which results in adverse
                                      tax consequences to the owner, insured(s) or
                                      beneficiary(ies).
                   /bullet/  Assigning the Policy may have tax consequences. You
                   should consult a tax advisor before assigning the Policy.
</TABLE>
   
CANCELING A POLICY

     You may cancel a Policy for a refund during the "free-look period" by
returning it to our office, to one of our branch offices or to the agent who
sold you the Policy. The free-look period expires 10 days after you receive the
Policy. In some states you may have
   
                                       23
<PAGE>

   
more than 10 days. If you decide to cancel the Policy during the free-look
period, we will treat the Policy as if it had never been issued. We will pay
the refund within seven days after we receive the returned Policy. The amount
of the refund will be:

     /bullet/  any monthly deductions or other charges we deducted from amounts
               you allocated to the subaccounts and the fixed account; PLUS
     /bullet/  your cash value in the subaccounts and the fixed account on the
               date we (or our agent) receive the returned Policy.

     Some states may require us to refund the premiums you paid.

PREMIUMS
- --------------------------------------------------------------------------------

PREMIUM FLEXIBILITY
   
     You generally have flexibility to determine the frequency and the amount
of the premiums you pay. Unlike conventional insurance policies, you do not
have to pay your premiums according to a rigid and inflexible premium schedule.
Before we issue the Policy to you, we may require you to pay a premium at least
equal to a minimum monthly guarantee premium set forth in your Policy.
Thereafter (subject to the limitations described below), you may make
unscheduled premium payments at any time and in any amount. Under some
circumstances, you may be required to pay extra premiums to prevent a lapse.
Your minimum monthly guarantee premium may change if you request a change in
your Policy. If this happens, we will notify you of the new minimum monthly
guarantee premium.

PLANNED PERIODIC PAYMENTS
   
     You will determine a planned periodic payment schedule which allows you to
pay level premiums at fixed intervals over a specified period of time. You are
not required to pay premiums according to this schedule. You may change the
amount, frequency, and the time period over which you make your planned
periodic payments.

     Even if you make your planned periodic payments on schedule, your Policy
may still lapse. The duration of your Policy depends on the Policy's net
surrender value. If the net surrender value is not high enough to pay the
monthly deduction (and your no lapse period expired) then your Policy will
lapse (unless you make the payment we specify during the 61-day grace period).
See Policy Lapse and Reinstatement p. 46.

NO LAPSE PERIOD

     Until the no lapse date that is provided in your Policy (that is, during
the first three Policy years), your Policy will remain in force and no grace
period will begin, even if your net surrender value is too low to pay the
monthly deduction, so long as:

   /bullet/  the total amount of the premiums you paid (minus any withdrawals,
             outstanding loans, and any pro rata decrease charge) is equal to
             or exceeds:

                                       24
<PAGE>

   
      /arrow/   the minimum monthly guarantee premium stated in your Policy,
                MULTIPLIED BY
      /arrow/   the number of months since the Policy date, including the 
                current month.
   
PREMIUM LIMITATIONS

     Premium payments must be at least $84 if paid monthly or $1,000 if paid
annually. We may return premiums less than $84. We will not allow you to make
any premium payments that would cause the total amount of the premiums you pay
to exceed the current maximum premium limitations which qualify the Policy as
life insurance according to federal tax laws. This maximum is set forth in your
Policy. If you make a payment that would cause your total premiums to be
greater than the maximum premium limitations, we will return the excess portion
of the premium payment. We will not allow you to make additional premium
payments until they are allowed by the maximum premium limitations.

MAKING PREMIUM PAYMENTS
   
     We will consider any payments you make to be premium payments, unless you
clearly mark them as loan repayments. We will accept premium payments by wire
transfer. If you wish to make payments by wire transfer, you should instruct
your bank to wire federal funds to us. Please contact us at 1-800-851-9777 for
complete wire instructions.

     TAX-FREE EXCHANGES ("1035 Exchanges"). We will accept part of your initial
premium money from one contract that qualifies for a tax-free exchange under
Section 1035 of the Internal Revenue Code. If you contemplate such an exchange,
you should consult a competent tax advisor to learn the potential tax effects
of such a transaction.
   
                                       25
<PAGE>
   
     Subject to our underwriting requirements, we will permit you to make one
additional cash payment within three business days of our receipt of the
proceeds from the 1035 Exchange before we determine your Policy's specified
amount.

ALLOCATING PREMIUMS

     You must instruct us on how to allocate your premium among the subaccounts
and the fixed account. You must follow these guidelines:

     /bullet/  allocation percentages must be in whole numbers;
     /bullet/  if you select dollar cost averaging, you must have at least
               $5,000 in each subaccount from which we will make transfers and
               you must transfer a total of at least $100 monthly; and
     /bullet/  if you select asset rebalancing, the cash value of your Policy,
               if an existing Policy, or your minimum initial premium, if a new
               Policy, must be at least $5,000.

     You may change the allocation instructions for additional premium payments
without charge at any time by writing us or calling us at 1-800-851-9777. Upon
instructions from you, the registered representative/agent of record for your
Policy may also change your allocation instructions for you. We may decide that
the minimum amount you can allocate to a particular subaccount is 1.0% of a
premium payment (currently not required). We reserve the right to charge $25
for each change in excess of one per Policy year quarter.

     Whenever you direct money into a subaccount, we will credit your Policy
with the number of units for that subaccount that can be bought for the dollar
payment. We price each subaccount unit using the unit value determined at the
end of the day after the closing of the NYSE (usually at 4:00 p.m. Eastern
time). We will credit amounts to the subaccounts only on a valuation date, that
is, on a date the NYSE is open for trading. See Policy Values below. Your cash
value will vary with the investment experience of the subaccounts in which you
invest. YOU BEAR THE INVESTMENT RISK FOR AMOUNTS YOU ALLOCATE TO THE
SUBACCOUNTS.

     You should review periodically how your cash value is allocated among the
subaccounts and the fixed account because market conditions and your overall
financial objectives may change.

                                       26
<PAGE>

   
POLICY VALUES
- --------------------------------------------------------------------------------
   
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

   
<TABLE>
<S>             <C>
 CASH VALUE     /bullet/  serves as the starting point for calculating values under a
                          Policy.
                /bullet/  equals the sum of all values in each subaccount and the
                          fixed account.
                /bullet/  is determined on the Policy date and on each valuation
                          date.
                /bullet/  has no guaranteed minimum amount and may be more or
                          less than premiums paid.
</TABLE>

NET SURRENDER VALUE
   
     The net surrender value is the amount we pay when you surrender your
Policy. We determine the net surrender value at the end of the valuation period
when we receive your written surrender request.

<TABLE>
<S>                 <C>
 NET SURRENDER      /bullet/  the cash value as of such date; MINUS
 VALUE ON ANY       /bullet/  any surrender charge as of such date; MINUS
 VALUATION DATE     /bullet/  any outstanding Policy loan(s); PLUS
 EQUALS:            /bullet/  any interest you paid in advance on the loan(s) for the
                              period between the date of the surrender and the next
                              Policy anniversary.
</TABLE>
   
SUBACCOUNT VALUE

     Each subaccount's value is the cash value in that subaccount. At the end
of any valuation period, the subaccount's value is equal to the number of units
that the Policy has in the subaccount, multiplied by the unit value of that
subaccount.
   
<TABLE>
<S>                <C>
 THE NUMBER OF     /bullet/  the initial units purchased at unit value on the Policy date;
 UNITS IN ANY                PLUS
 SUBACCOUNT ON     /bullet/  units purchased with additional premium(s); PLUS
 ANY VALUATION     /bullet/  units purchased via transfers from another subaccount or
 DATE EQUALS:                the fixed account; MINUS
                   /bullet/  units redeemed to pay for monthly deductions; MINUS
                   /bullet/  units redeemed to pay for partial withdrawals; MINUS
                   /bullet/  units redeemed as part of a transfer to another subaccount
                             or the fixed account; MINUS
                   /bullet/  units redeemed to pay any pro rata decrease charge.
</TABLE>
   
     Every time you allocate, transfer or withdraw money to or from a
subaccount, we convert that dollar amount into units. We determine the number
of units we credit to, or subtract from, your Policy by dividing the dollar
amount of the allocation, transfer or cash withdrawal by the unit value for
that subaccount at the end of the valuation period.
   
                                       27
<PAGE>
   
SUBACCOUNT UNIT VALUE

     The value (or price) of each subaccount unit will reflect the investment
performance of the portfolio in which the subaccount invests. Unit values will
vary among subaccounts. The unit value of each subaccount was originally
established at $10 per unit. The unit value will increase or decrease from one
valuation period to the next.
   
<TABLE>
<S>                    <C>
 THE UNIT VALUE        /bullet/  the total value of the portfolio shares held in the
 OF ANY                          subaccount, determined by multiplying the number of
 SUBACCOUNT AT                   portfolio shares owned by the subaccount times the
 THE END OF A                    portfolio's net asset value per share determined at the end
 VALUATION                       of the valuation period; MINUS
 PERIOD                /bullet/  a deduction for the mortality and expense risk charge;
 IS CALCULATED AS:               MINUS
                       /bullet/  the accrued amount of reserve for any taxes or other
                                 economic burden resulting from applying tax laws that we
                                 determine to be properly attributable to the subaccount;
                                 AND THE RESULT DIVIDED BY
                       /bullet/  the number of outstanding units in the subaccount.
</TABLE>
   
     The portfolio in which any subaccount invests will determine its net asset
value per share once daily, as of the close of the regular business session of
the NYSE (usually 4:00 p.m. Eastern time), which coincides with the end of each
valuation period.
   
FIXED ACCOUNT VALUE

     On the record date, the fixed account value is equal to the cash value
allocated to the fixed account from the WRL J.P. Morgan Money Market
subaccount.
   
<TABLE>
<S>                      <C>
 THE FIXED ACCOUNT       /bullet/  the sum of premium(s) allocated to the fixed account; PLUS
 VALUE AT THE END OF     /bullet/  any amounts transferred to the fixed account; PLUS
 ANY VALUATION           /bullet/  total interest credited to the fixed account; MINUS
 PERIOD IS EQUAL TO:     /bullet/  amounts charged to pay for monthly deductions; MINUS
                         /bullet/  amounts withdrawn or surrendered from the fixed account;
                                   MINUS
                         /bullet/  amounts transferred from the fixed account to a
                                   subaccount; MINUS
                         /bullet/  amounts withdrawn from the fixed account to pay any pro
                                   rata decrease charge incurred due to a decrease in specified
                                   amount.
</TABLE>
   
                                       28
   
<PAGE>

TRANSFERS
- --------------------------------------------------------------------------------

GENERAL
   
     You or your agent/registered representative of record may make transfers
among the subaccounts or from the subaccounts to the fixed account. We
determine the amount you have available for transfers at the end of the
valuation period when we receive your transfer request. WE MAY MODIFY OR REVOKE
THE TRANSFER PRIVILEGE AT ANY TIME. The following features apply to transfers
under the Policy:

   /arrow/  You may make an unlimited number of transfers in a Policy year among
            the subaccounts.
   /arrow/  You may make one transfer from the fixed account in a Policy year.
   /arrow/  You may request transfers in writing (in a form we accept), by fax 
            or by telephone.
   /arrow/  There is no minimum amount that must be transferred.
   /arrow/  There is no minimum amount that must remain in a subaccount after a
            transfer.
   /arrow/  We deduct a $10 charge from the amount transferred for each transfer
            in excess of 12 transfers in a Policy year.
   /arrow/  We consider all transfers made in any one day to be a single
            transfer.
   /arrow/  Transfers resulting from loans, conversion rights, reallocation of
            cash value immediately after the record date, and transfers from the
            fixed account are NOT treated as transfers for the purpose of the
            transfer charge.
   /arrow/  Transfers under dollar cost averaging and asset rebalancing are NOT
            treated as transfers for purposes of the transfer charge.

     The Policy's transfer privilege is not intended to afford policyowners a
way to speculate on short-term movements in the market. Excessive use of the
transfer privilege can disrupt the management of the portfolios and increase
transaction costs. Accordingly, we have established a policy of limiting
excessive transfer activity. We will limit transfer activity to two substantive
transfers (at least 30 days apart) from each portfolio, except from WRL J.P.
Morgan Money Market. We interpret "substantive" to mean either a dollar amount
large enough to have a negative impact on a portfolio's operations or a series
of movements between portfolios. We will not limit non-substantive transfers.

     Your Policy, as applied for and issued, will automatically receive
telephone transfer privileges unless you provide other instructions. The
telephone transfer privileges allow you to give authority to the registered
representative or agent of record for your Policy to make telephone transfers
and to change the allocation of future payments among the subaccounts and the
fixed account on your behalf according to your instructions. To make a
telephone transfer, you may call 1-800-851-9777 or fax your instructions to
727-299-1667.

     Please note the following regarding telephone or fax transfers:
   

     /arrow/  We are not liable for any loss, damage, cost or expense from
              complying with telephone instructions we reasonably believe to be
              authentic. You bear the risk of any such loss.


                                       29
<PAGE>

     /arrow/  We will employ reasonable procedures to confirm that telephone
              instructions are genuine.
   
     /arrow/  Such procedures may include requiring forms of personal
              identification prior to acting upon telephone instructions,
              providing written confirmation of transactions to owners, and/or
              tape recording telephone instructions received from owners.
     /arrow/  We may also require written confirmation of your request.
     /arrow/  If we do not employ reasonable confirmation procedures, we may be
              liable for losses due to unauthorized or fraudulent instructions.
     /arrow/  If you do not want the ability to make telephone transfers, you
              should notify us in writing.
     /arrow/  Telephone or fax requests must be received before 4:00 p.m. 
              Eastern time to assure same-day pricing of the transaction.
     /arrow/  We will not be responsible for any transmittal problems when you 
              fax us your request unless you report it to us within five 
              business days and send us proof of your fax transmittal.
     /arrow/  We may discontinue this option at any time.
   
     We will process any transfer request we receive before the NYSE closes
(usually 4:00 p.m. Eastern time) using the subaccount unit value determined at
the end of that session of the NYSE. If we receive the transfer request after
the NYSE closes, we will process the request using the subaccount unit value
determined at the close of the next regular business session of the NYSE.

FIXED ACCOUNT TRANSFERS

     You may make one transfer per Policy year from the fixed account unless
you select dollar cost averaging from the fixed account. We reserve the right
to require that you make the transfer request in writing. We must receive the
transfer request no later than 30 days after a Policy anniversary. We will make
the transfer on the date we receive the written request. The maximum amount you
may transfer is the greater of:

     /arrow/  25% of the amount in the fixed account, or
     /arrow/  the amount you transferred from the fixed account in the 
              immediately prior Policy year.

CONVERSION RIGHTS

     If, within 24 months of your Policy date, you transfer all of your
subaccount values to the fixed account, then we will not charge you a transfer
fee, even if applicable. You must make your request in writing.
   
DOLLAR COST AVERAGING
   
     Dollar cost averaging is an investment strategy designed to reduce the
investment risks associated with market fluctuations. The strategy spreads the
allocation of your premium into the subaccounts over a period of time. This
potentially allows you to reduce the risk of investing most of your premium
into the subaccounts at a time when prices are high. The

                                       30
<PAGE>

   
success of this strategy is not assured and depends on market trends. You
should carefully consider your financial ability to continue the program over a
long enough period of time to purchase units when their value is low as well as
when it is high. We make no guarantee that dollar cost averaging will result in
a profit or protect you against loss.

     Under dollar cost averaging, we automatically transfer a set dollar amount
from the WRL J.P. Morgan Money Market subaccount, the WRL AEGON Bond
subaccount, the fixed account, or any combination of these to a subaccount that
you choose. We will make the transfers monthly as of the end of the valuation
date. We will make the first transfer in the month after we receive your
request, provided that we receive the form by the 25th day of the month.
   
<TABLE>
<S>                       <C>
 TO START DOLLAR COST     /arrow/  you must submit a completed form to us requesting dollar
 AVERAGING:                        cost averaging;
                          /arrow/  you must have at least $5,000 in each account from
                                   which we will make transfers;
                          /arrow/  your total transfers each month under dollar cost
                                   averaging must be at least $100; and
                          /arrow/  each month, you may not transfer more than one-tenth of
                                   the amount that was in your fixed account at the
                                   beginning of dollar cost averaging.
</TABLE>
   
     There is no charge for dollar cost averaging. Transfers under dollar cost
averaging are NOT counted towards your 12 free transfers each year.
   
<TABLE>
<S>                     <C>
 DOLLAR                 /arrow/    we receive your request to cancel your participation;
 COST AVERAGING         /arrow/    the value in the accounts from which we make the
 WILL TERMINATE IF:                transfers is depleted;
                        /arrow/    you elect to participate in the asset rebalancing program;
                                   OR
                        /arrow/    you elect to participate in any asset allocation services
                                   provided by a third party.
</TABLE>
   
     We may modify, suspend, or discontinue dollar cost averaging at any time.

ASSET REBALANCING PROGRAM

     We also offer an asset rebalancing program under which you may transfer
amounts periodically to maintain a particular percentage allocation among the
subaccounts. cash value allocated to each subaccount will grow or decline in
value at different rates. The asset rebalancing program automatically
reallocates the cash value in the subaccounts at the end of each period to
match your Policy's currently effective premium allocation schedule. Cash value
in the fixed account and the dollar cost averaging program is not available for
this program. This program does not guarantee gains. A subaccount may still
have losses.

     You may elect asset rebalancing to occur on each quarterly, semi-annual or
annual anniversary of the Policy date. Once we receive the asset rebalancing
request form, we will

                                       31
<PAGE>

   
effect the initial rebalancing of cash value on the next such anniversary, in
accordance with the Policy's current premium allocation schedule. We will
credit the amounts transferred at the unit value next determined on the dates
the transfers are made. If a day on which rebalancing would ordinarily occur
falls on a day on which the NYSE is closed, rebalancing will occur on the next
day the NYSE is open.
   
<TABLE>
<S>                     <C>
 TO START               /arrow/  you must submit a completed asset rebalancing request
 ASSET REBALANCING:              form to us before the maturity date; and
                        /arrow/  you must have a minimum cash value of $5,000 or make
                                 a $5,000 initial premium payment.
</TABLE>
   
     There is no charge for the asset rebalancing program. Reallocations we
make under the program are NOT counted towards your 12 free transfers each
year.
   
<TABLE>
<S>                    <C>
 ASSET REBALANCING     /arrow/   you elect to participate in the dollar cost averaging
 WILL CEASE IF:                  program;
                       /arrow/   we receive your request to discontinue participation;
                       /arrow/   you make ANY transfer to or from any subaccount other
                       /arrow/   than under a scheduled rebalancing; OR
                       /arrow/   you elect to participate in any asset allocation services
                                 provided by a third party.
</TABLE>
   
     You may start and stop participating in the asset rebalancing program at
any time; but we may restrict your right to re-enter the program to once each
Policy year. If you wish to resume the asset rebalancing program, you must
complete a new request form. We may modify, suspend, or discontinue the asset
rebalancing program at any time.

THIRD PARTY ASSET ALLOCATION SERVICES

     We may provide administrative or other support services to independent
third parties you authorize to conduct transfers on your behalf, or who provide
recommendations as to how your subaccount values should be allocated. This
includes, but is not limited to, transferring subaccount values among
subaccounts in accordance with various investment allocation strategies that
these third parties employ. These independent third parties may or may not be
appointed Western Reserve agents for the sale of Policies. WESTERN RESERVE DOES
NOT ENGAGE ANY THIRD PARTIES TO OFFER INVESTMENT ALLOCATION SERVICES OF ANY
TYPE, SO THAT PERSONS OR FIRMS OFFERING SUCH SERVICES DO SO INDEPENDENT FROM
ANY AGENCY RELATIONSHIP THEY MAY HAVE WITH WESTERN RESERVE FOR THE SALE OF
POLICIES. WESTERN RESERVE THEREFORE TAKES NO RESPONSIBILITY FOR THE INVESTMENT
ALLOCATIONS AND TRANSFERS TRANSACTED ON YOUR BEHALF BY SUCH THIRD PARTIES OR
ANY INVESTMENT ALLOCATION RECOMMENDATIONS MADE BY SUCH PARTIES. Western Reserve
does not currently charge you any additional fees for providing these support
services. Western Reserve reserves the right to discontinue providing
administrative and support services to owners utilizing independent third
parties who provide investment allocation and transfer recommendations.
   
                                       32
<PAGE>

CHARGES AND DEDUCTIONS
- --------------------------------------------------------------------------------

     This section describes the charges and deductions that we make under the
Policy to compensate for: (1) the services and benefits we provide; (2) the
costs and expenses we incur; and (3) the risks we assume.


   
<TABLE>
<S>                            <C>
 SERVICES AND BENEFITS WE      /bullet/  the death benefit, cash withdrawals and loan benefits;
 PROVIDE UNDER THE POLICY:     /bullet/  investment options, including premium allocations;
                               /bullet/  administration of elective options; and
                               /bullet/  the distribution of reports to owners.
   
 COSTS AND EXPENSES            /bullet/  costs associated with processing and underwriting
 WE INCUR:                               applications;
                               /bullet/  expenses of issuing and administering the Policy (including 
                                         any Policy riders);
                               /bullet/  overhead and other expenses for providing services and
                                         benefits, sales commissions and marketing expenses; and
                               /bullet/  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:               /bullet/  that the charges we may deduct may be insufficient to
                                         meet our actual claims because insureds die sooner than
                                         we estimate; and
                               /bullet/  that the costs of providing the services and benefits under
                                         the Policies may exceed the charges we are allowed to
                                         deduct.
</TABLE>
   
PREMIUM CHARGES

     We deduct no charges from premiums before allocating the premiums to the
separate account and the fixed account according to your instructions.
   
MONTHLY DEDUCTION
   
     We take a monthly deduction from the cash value on the Policy date and on
each monthly anniversary. We deduct this charge from each subaccount and the
fixed account in accordance with the current premium allocation instructions.
If the value of any account is insufficient to pay that account's portion of
the monthly deduction, we will take the monthly deduction on a pro rata basis
from all accounts (i.e., in the same proportion that the value in each
subaccount and the fixed account bears to the total cash value on the
Monthiversary). Because portions of the monthly deduction (such as cost of
insurance) can vary monthly, the monthly deduction will also vary.

                                       33
<PAGE>

   
<TABLE>
<S>                    <C>
 MONTHLY DEDUCTION     The total we deduct each month is equal to

                           /bullet/  the monthly policy charge; PLUS
                           /bullet/  the monthly cost of insurance charge; PLUS
                           /bullet/  the monthly charge for any riders attached to the
                                     Policy.

 MONTHLY POLICY CHARGE     /bullet/  This charge equals $5.00 each Policy month.
                           /bullet/  We will not increase this charge.
                           /bullet/  We may waive this charge if you purchase additional
                                     policies.
                           /bullet/  This charge compensates us for administrative expenses
                                     such as recordkeeping, processing death benefit claims and
                                     Policy changes, and overhead costs.

 COST OF INSURANCE CHARGE   We deduct this charge each month. It varies each month and is
                            equal to:

                                 /bullet/  the cost of insurance rates; MULTIPLIED BY
                                 /bullet/  the net amount at risk for your Policy on the
                                           Monthiversary.

                              The net amount at risk is equal to: 

                                 /bullet/  the death benefit at the beginning of the month;
                                           DIVIDED BY
                                 /bullet/  1.0024663 (this factor reduces the net amount at
                                           risk, for purposes of computing the cost of
                                           insurance, by taking into account assumed monthly
                                           earnings at an annual rate of 3.0%); MINUS
                                 /bullet/  the cash value at the beginning of the month.
</TABLE>
   
     We base the cost of insurance rates on the insured's attained age, gender,
and rate class, and the length of time that the Policy has been in force. The
actual monthly cost of insurance rates are based on our expectations as to
future mortality experience. The rates will never be greater than the
guaranteed amount stated in your Policy. These guaranteed rates are based on
the 1980 Commissioners Standard Ordinary (C.S.O.) Mortality Tables and the
insured's attained age and rate class. For standard rate classes, these
guaranteed rates will never be greater than the rates in the C.S.O. tables. We
may also guarantee a rate for a specific period of time (E.G. one year). For a
listing of rate classes, see Underwriting Standards p. 20.

     We may issue certain Policies on a simplified or expedited basis. The cost
of insurance rates for Policies we issue on this basis will be no higher than
the guaranteed rates for select, non-tobacco use or standard, tobacco use
categories. However, these rates may be higher or lower than current rates
charged under otherwise identical Policies that are using standard underwriting
criteria.

                                       34
<PAGE>
   
<TABLE>
<S>                            <C>
 OPTIONAL INSURANCE RIDERS     The monthly deduction will include charges for any optional
                               insurance benefits you add to your Policy by rider (see
                               Supplemental Benefits p. 54).

 MORTALITY AND EXPENSE         We deduct a daily charge from your cash value in each
 RISK CHARGE                   subaccount to compensate us for certain mortality and expense
                               risks we assume. This charge is equal to:
                               /bullet/  your Policy's cash value in each subaccount
                                         MULTIPLIED BY
                               /bullet/  the daily pro rata portion of the annual mortality
                                         and expense risk charge rate of 0.90%.
</TABLE>
   
     The annual rate is equal to 0.90% of the average daily net assets of each
subaccount. We guarantee to reduce this charge to 0.60% after the first 15
Policy years. We intend to reduce this charge to 0.30% in the 16th Policy year
but we do not guarantee that we will do so, and we reserve the right to
maintain this charge at the 0.60% level after the 16th Policy year.

     The mortality risk is that an insured will live for a shorter time than we
project. The expense risk is that the expenses that we incur will exceed the
administrative charge limits we set in the Policy.

     If this charge does not cover our actual costs, we absorb the loss.
Conversely, if the charge more than covers actual costs, the excess is added to
our surplus. We expect to profit from this charge. We may use any profits to
cover distribution costs.

SURRENDER CHARGE
   
     If you totally surrender your Policy during the first 15 years, we deduct
a surrender charge from your cash value and pay the remaining cash value (less
any outstanding loan amounts) to you. The payment you receive is called the net
surrender value. We reduce the surrender charge at older ages in compliance
with state laws.

     THE SURRENDER CHARGE MAY BE SIGNIFICANT. YOU SHOULD CALCULATE THIS CHARGE
CAREFULLY BEFORE YOU CONSIDER A SURRENDER. Under some circumstances the level
of surrender charge might result in no net surrender value available if you
surrender your Policy in the first few Policy years. This will depend on a
number of factors, but is more likely if:

   /bullet/  you pay premiums equal to or not much higher than the minimum
             monthly guarantee premium shown in your Policy, and/or
   /bullet/  investment performance is too low.
   
                                       35
<PAGE>
   

 SURRENDER CHARGE     The surrender charge is equal to:
                      /bullet/  the ISSUE CHARGE; plus
                      /bullet/  the SALES CHARGE; multiplied by
                      /bullet/  the SURRENDER CHARGE FACTOR.
   
     The ISSUE CHARGE is $5.00 MULTIPLIED BY each $1,000 of the initial
specified amount stated in your Policy. This charge helps us recover the
underwriting, processing and start-up expenses that we incur in connection with
the Policy and the separate account.

     The SALES CHARGE equals:

     /bullet/  26.5% MULTIPLIED BY the total premiums paid up to the surrender
               charge base premium shown in your Policy; PLUS

     /bullet/  a percentage, which varies depending on the insured's issue age
               and gender (see table below), MULTIPLIED BY the total premiums 
               paid in excess of the surrender charge base premium.

   
           ISSUE AGE RANGE                     UNISEX*
- -------------------------------------- -----------------------
     MALE      FEMALE     PERCENTAGE   ISSUE AGE   PERCENTAGE
    0-55    0-62            8.4%           0-55         8.95%
   56-63   63-69            4.4%          56-63         6.84%
   64-68   70-74            3.6%          64-68         3.52%
   69-73   75-79            3.1%          69-73         2.31%
   74-78    80+             2.5%          74-78         1.79%
     79+                    2.0%           79+          1.20%
   
* The reference to "unisex" is included for purposes of states which prohibit
  the use of actuarial tables that distinguish between men and women to
  determine premiums and policy benefits for policies issued on the lives of
  their residents.

     See Appendix C for a chart that shows the relationship between the
specified amount and the surrender charge base premium, depending upon the
insured's age, gender and underwriting class.

     The sales charge helps us recover distribution expenses that we incur in
connection with the Policy, including agent sales commissions and printing and
advertising costs.

     To determine the SURRENDER CHARGE, we apply the SURRENDER CHARGE FACTOR to
the sum of the ISSUE CHARGE plus the SALES CHARGE. The SURRENDER CHARGE FACTOR
varies with the insured's age and the number of years the Policy has been in
force. For male insureds ages 0-65, and for female insureds ages 0-70, the
surrender charge factor is equal to 1.00 during Policy years 1-10. It then
decreases by 0.20 each year until the 15th Policy year when it is zero. For
insureds with older issue ages, the factor is less than 1.00 at the end of the
10th Policy year and decreases to zero at the end of the 15th Policy year.

                                       36
<PAGE>

                           SURRENDER CHARGE FACTORS
                            MALES ISSUE AGES 0 - 65
                            FEMALES ISSUE AGES 0-70

                        END OF POLICY YEAR*     FACTOR
                       ---------------------   -------
                             At Issue           1.00
                               1-10             1.00
                                11               .80
                                12               .60
                                13               .40
                                14               .20
                                15                 0
                                16+                0
   
*    The factor on any date other than an anniversary will be interpolated
     between the two end of year factors.

     Applying the surrender charge factor to the total issue and sales charges
for any surrender during the 11th through the 15th Policy years will result in
reduced surrender charge. If you surrender your Policy after the 15th Policy
year, there are no issue or sales charges due. We always determine the
surrender charge factor from the Policy date to the surrender date, regardless
of whether there were any prior lapses and reinstatements.

/bullet/  SURRENDER CHARGE EXAMPLE 1: Assume a male insured purchases the
          Policy at issue age 35 for $250,000 of specified amount, paying the
          surrender charge Base Premium of $2,518, and an additional premium
          amount of $482 in excess of the surrender charge Base Premium, for a
          total premium of $3,000 per year for four years ($12,000 total for
          four years), and then surrenders the Policy. The surrender charge
          would be calculated as follows:
   
  (a)     ISSUE CHARGE: [250 x $5.00]
          ($5.00/$1,000 of initial specified amount)    =   $1,250.00
  (b)     SALES CHARGE:
          (i) 26.5% of surrender charge
          base premium paid
          [26.5% x $2,518], and                         =   $  667.27
          (ii) 8.4%  of premiums paid in excess
          of surrender charge
          base premium
          [8.4% x $9,482]                               =   $  796.49
  (c)     APPLICABLE SURRENDER CHARGE FACTOR            =      1.00
          [(a)$1,250.00 + (b)($667.27 + $796.49)]
          x 1.00
          SURRENDER CHARGE = [$1,250.00 + $1,463.76]
          x 1.00                                        =   $2,713.76
                                                            =========
   
                                       37
   
<PAGE>
   
/bullet/  SURRENDER CHARGE EXAMPLE 2: Assume the same facts as in Example 1,
          including continued premium payments of $3,000 per year, EXCEPT the
          owner surrenders the Policy on the 14th Policy anniversary:

  (a)     ISSUE CHARGE: [250 x $5.00]                  =   $1,250.00
  (b)     SALES CHARGE:
          (i) [26.5% x $2,518], and                    =   $  667.27
          (ii) [8.4% x $39,482]                        =   $3,316.49
  (c)     APPLICABLE SURRENDER CHARGE FACTOR           =        .20
          [(a)$1,250.00 + (b)($667.27 + $3,316.49)]
          x.20
          SURRENDER CHARGE = [$1,250.00 + $3,983.76]
          x. 20                                        =   $1,046.75
                                                           =========
   
There will be no surrender charge if the owner waits until the 15th Policy
anniversary to surrender the Policy.

PRO RATA DECREASE CHARGE
   
     If you decrease the specified amount during the first 15 Policy years, we
will deduct a pro rata decrease charge from the cash value. We will determine
the pro rata decrease charge by:

     /bullet/  calculating the surrender charge that would apply if the Policy
               was being surrendered; then MULTIPLY it by
     /bullet/  the ratio of the specified amount decrease you requested to the
               initial specified amount of your Policy.
   


   
<TABLE>
<S>                           <C>
 PRO RATA DECREASE CHARGE     This charge is equal to:
                                 /bullet/  the specified amount decrease that you request;
                                           DIVIDED BY
                                 /bullet/  the full specified amount on the Policy date; THEN
                                           MULTIPLY IT BY
                                 /bullet/  the surrender charge as of the date of the decrease
                                           based on the specified amount on the Policy date.
</TABLE>
   
     We will not deduct the pro rata decrease charge from the cash value when a
specified amount decrease results from:

     /bullet/  a change in the death benefit option; or
   
     /bullet/  a withdrawal (when you select death benefit Option A).

     We will determine the pro rata decrease charge from the Policy date to the
date of the decrease using the above formula, regardless of whether your Policy
has lapsed and been reinstated, or you have previously decreased your specified
amount.

     If we deduct a pro rata decrease charge due to a decrease in specified
amount, we will reduce proportionately any future surrender charge incurred
during the first 15 Policy

                                       38
<PAGE>
   
years. This means that when we calculate the surrender charge, we will reduce
the charge by an amount equal to the surrender charge multiplied by the ratio
of any prior decreases in the specified amount to the initial full specified
amount. A decrease in specified amount will generally decrease the insurance
protection of the Policy.
   
<TABLE>
<S>                  <C>
 TRANSFER CHARGE            /bullet/  We currently allow you to make 12 transfers each year
                                      free from charge.
                            /bullet/  We charge $10 for each additional transfer.
                            /bullet/  For purposes of assessing the transfer charge, all transfers
                                      made in one day, regardless of the number of subaccounts
                                      affected by the transfer, is considered a single transfer.
                            /bullet/  We deduct the transfer charge from the amount being
                                      transferred.
                            /bullet/  Transfers due to loans, exercise of conversion rights, or
                                      from the fixed account do not count as transfers for the
                                      purpose of assessing this charge.
                           /bullet/   Transfers under dollar cost averaging and asset rebalancing
                                      are NOT transfers for purposes of this charge.
                           /bullet/   We will not increase this charge.

 CHANGE IN PREMIUM         /bullet/   We currently do not charge you if you change your
 ALLOCATION CHARGE                    premium allocation. However, in the future we may decide
                                      to charge you $25 if you make more than one change per
                                      Policy year quarter. We will notify you if we decide to
                                      impose this charge.

 CASH WITHDRAWAL CHARGE     /bullet/  When you make a cash withdrawal, we charge a processing 
                                      fee of $25 or 2% of the amount you withdraw,
                                      whichever is less.
                            /bullet/  We deduct this amount from the withdrawal, and we pay
                                      you the balance.
                            /bullet/  We will not increase this fee.
</TABLE>
   
TAXES

     We currently do not make any deductions for taxes from the separate
account. We may do so in the future if such taxes are imposed by federal or
state agencies.

PORTFOLIO EXPENSES
   
     The portfolios deduct investment charges from the amounts you have
invested in the portfolios. These charges range from 0.40% to 1.50%. See the
Portfolio Annual Expense Table in this prospectus, and the fund prospectus.

                                       39
<PAGE>

DEATH BENEFIT
- --------------------------------------------------------------------------------

DEATH BENEFIT PROCEEDS
   
     As long as the Policy is in force, we will pay the death benefit proceeds
on an individual Policy once we receive satisfactory proof of the insured's
death. We may require return of the Policy. We will pay the death benefit
proceeds to the primary beneficiary(ies), if living, or to a contingent
beneficiary. If each beneficiary dies before the insured and there is no
contingent beneficiary, we will pay the death benefit proceeds to the owner or
the owner's estate. We will pay the death benefit proceeds in a lump sum or
under a payment option. See Payment Options, p. 43.

   
<TABLE>
<S>                  <C>
 DEATH BENEFIT       /bullet/  the death benefit (described below); MINUS
 PROCEEDS EQUAL:     /bullet/  any past due charges; MINUS
                     /bullet/  any outstanding Policy loan amount; PLUS
                     /bullet/  any additional insurance in force provided by rider; PLUS
                     /bullet/  any interest you paid in advance on the loan(s) for the
                               period between the date of death and the next Policy
                               anniversary.
</TABLE>
   
     We may further adjust the amount of the death benefit proceeds if we
contest the Policy or if you misstate the insured's age or gender. See Our
Right to Contest the Policy; and Misstatement of Age or Gender.

DEATH BENEFIT
   
     The Policy provides a death benefit. The death benefit is determined at
the end of the valuation period in which the insured dies. You must select one
of the two death benefit options we offer in your application. No matter which
death benefit option you choose, we guarantee that, so long as the Policy does
not lapse, the death benefit will never be less than the specified amount on
the date of the insured's death.
   
<TABLE>
<S>                      <C>
 DEATH BENEFIT           /bullet/  the current specified amount; OR
 OPTION A EQUALS THE     /bullet/  a specified percentage called the "limitation percentage,"
 GREATER OF:                       MULTIPLIED BY
                                   /arrow/  the cash value on the insured's date of death.
</TABLE>
   
     Under Option A, your death benefit remains level unless the limitation
percentage multiplied by the cash value is greater than the specified amount;
then the death benefit will vary as the cash value varies.

                                       40
<PAGE>
   
     The limitation percentage is the minimum percentage of cash value we must
pay as the death benefit under federal tax requirements. It is based on the age
of the insured at the beginning of each Policy year. The following table
indicates the limitation percentages for different ages:
   
       AGE                     LIMITATION PERCENTAGE

  40 and under                           250%
    41 to 45     250% of cash value minus 7% for each age over age 40
    46 to 50     215% of cash value minus 6% for each age over age 45
    51 to 55     185% of cash value minus 7% for each age over age 50
    56 to 60     150% of cash value minus 4% for each age over age 55
    61 to 65     130% of cash value minus 2% for each age over age 60
    66 to 70     120% of cash value minus 1% for each age over age 65
    71 to 75     115% of cash value minus 2% for each age over age 70
    76 to 90                             105%
    91 to 95     105% of cash value minus 1% for each age over age 90
   
     If the federal tax code requires us to determine the death benefit by
reference to these limitation percentages, the Policy is described as "in the
corridor." An increase in the cash value will increase our risk, and we will
increase the cost of insurance we deduct from the cash value.

     OPTION A ILLUSTRATION. Assume that the insured's attained age is under 40,
there have been no withdrawals or decreases in specified amount, and that there
are no outstanding loans. Under Option A, a Policy with a $500,000 specified
amount will generally pay $500,000 in death benefits. However, because the
death benefit must be equal to or be greater than 250% of cash value, any time
the cash value of the Policy exceeds $200,000, the death benefit will exceed
the $500,000 specified amount. Each additional dollar added to the cash value
above $200,000 will increase the death benefit by $2.50.

     Similarly, so long as the cash value exceeds $200,000, each dollar taken
out of the cash value will reduce the death benefit by $2.50. If at any time
the cash value multiplied by the limitation percentage is less than the
specified amount, the death benefit will equal the specified amount of the
Policy reduced by the dollar value of any cash withdrawals.
   
<TABLE>
<S>                      <C>
 DEATH BENEFIT           /bullet/  the current specified amount; PLUS
 OPTION B EQUALS THE               /arrow/  the cash value on the insured's date of death; OR
 GREATER OF:             /bullet/  the limitation percentage, MULTIPLIED BY
                                   /arrow/  the cash value on the insured's date of death.
</TABLE>
   
     Under Option B, the death benefit always varies as the cash value varies.

     OPTION B ILLUSTRATION. Assume that the insured's attained age is under 40
and that there are no outstanding loans. Under Option B, a Policy with a
specified amount of $500,000 will generally pay a death benefit of $500,000
plus cash value. Thus, a Policy with a cash value of $100,000 will have a death
benefit of $600,000 ($500,000 + $100,000). The death benefit, however, must be
at least 250% of cash value. As a result, if the cash value of the Policy
exceeds $333,333, the death benefit will be greater than the specified amount
plus cash value. Each additional dollar of cash value above $333,333 will
increase the death benefit by $2.50.
   
                                       41
<PAGE>

     Similarly, any time cash value exceeds $333,333, each dollar taken out of
cash value will reduce the death benefit by $2.50. If at any time, cash value
multiplied by the limitation percentage is less than the specified amount plus
the cash value, then the death benefit will be the specified amount plus the
cash value of the Policy.

EFFECTS OF CASH WITHDRAWALS ON THE DEATH BENEFIT

     If you choose Option A, a cash withdrawal will reduce the specified amount
by an amount equal to the amount of the cash withdrawal. We will not impose a
decrease charge when the specified amount is decreased as a result of taking a
cash withdrawal. Regardless of the death benefit option you choose, a cash
withdrawal will reduce the death benefit by at least the amount of the
withdrawal.

CHOOSING DEATH BENEFIT OPTIONS

     You must choose one death benefit option on your application. This is an
important decision. The death benefit option you choose will have an impact on
the dollar value of the death benefit, on your cash value and on the amount of
cost of insurance charges you pay.

     You may find Option A more suitable for you if your goal is to increase
your cash value through positive investment experience. You may find Option B
more suitable if your goal is to increase your total death benefit.

CHANGING THE DEATH BENEFIT OPTION
   
     After the third Policy year, you may change your death benefit option once
each Policy year if you have not decreased the specified amount that year.

     /bullet/  You must make your request in writing.
     /bullet/  The effective date of the change will be the monthly anniversary
               on or following the date when we receive your request for a 
               change.
     /bullet/  You may not make a change that would decrease the specified
               amount below the minimum specified amount stated in your Policy.
     /bullet/  There may be adverse federal tax consequences. You should
               consult a tax advisor before changing your Policy's death benefit
               option.

     If you change your death benefit option from Option B to Option A, we will
make the specified amount after the change equal to the specified amount prior
to the change, plus your Policy's cash value on the effective date of the
change. If you change your death benefit option from Option A to Option B, we
will make the specified amount after the change equal to the specified amount
prior to the change, minus the cash value on the effective date of the change.
We will notify you of the new specified amount.

DECREASING THE SPECIFIED AMOUNT
   
     After the Policy has been in force for three years, you may decrease the
specified amount once each Policy year if you did not change your death benefit
option that year. A

                                       42
<PAGE>
   
decrease in the specified amount may affect your cost of insurance charge and
may have adverse federal tax consequences. You should consult a tax advisor
before decreasing your Policy's specified amount.
   
<TABLE>
<S>                           <C>
 CONDITIONS FOR               /bullet/  you may not change your death benefit option in the same
 DECREASING THE SPECIFIED               Policy year that you decrease your specified amount;
 AMOUNT:                      /bullet/  you may not decrease your specified amount lower than
                                        the minimum specified amount stated in your Policy;
                              /bullet/  you may not decrease your specified amount if it would
                                        disqualify your Policy as life insurance under the Internal
                                        Revenue Code;
                              /bullet/  we may limit the amount of the decrease to no more than
                                        20% of the specified amount;
                              /bullet/  a decrease in specified amount will take effect on the
                                        monthly anniversary on or after we receive your written
                                        request; and
                              /bullet/  we will assess a pro rata decrease charge against the cash
                                        value if you decrease your specified amount within the
                                       first 15 Policy years.
</TABLE>
   
PAYMENT OPTIONS

     There are several ways of receiving proceeds under the death benefit and
surrender provisions of the Policy, other than in a lump sum. See Settlement
Options p. 52 for information concerning these settlement options.

SURRENDERS AND CASH WITHDRAWALS
- --------------------------------------------------------------------------------
   
SURRENDERS
   
     You may make a written request to surrender your Policy for its net
surrender value as calculated at the end of the valuation date on which we
receive your request. The insured must be alive and the Policy must be in force
when you make your written request. A surrender is effective as of the date
when we receive your written request. You will incur a surrender charge if you
surrender the Policy during the first 15 Policy years (see Charges and
Deductions p. 33). Once you surrender your Policy, all coverage and other
benefits under it cease and cannot be reinstated. We will normally pay you the
net surrender value in a lump sum within seven days or under a settlement
option. A surrender may have tax consequences. See Federal Income Tax
Considerations p. 48.

CASH WITHDRAWALS
   
     After the first Policy year, you may request a cash withdrawal of a
portion of your cash value subject to certain conditions.

                                       43
<PAGE>
   
<TABLE>
<S>              <C>
 CASH            /bullet/  You must make your cash withdrawal request to us in
 WITHDRAWAL                writing.
 CONDITIONS:     /bullet/  We only allow one cash withdrawal during a 12-month
                           period.
                 /bullet/  We may limit the amount you can withdraw to at least
                           $500, and to no more than 10% of the net surrender value
                           during the first ten Policy years; thereafter, no more than
                           25% of the net surrender value.
                 /bullet/  You can specify the subaccount(s) and the fixed account
                           from which to make the withdrawal. Otherwise we will
                           deduct the amount from the subaccounts and the fixed
                           account in accordance with the current allocation instructions. 
                           We generally will pay a cash withdrawal requestwithin seven 
                           days following the valuation date we receive the request.
                 /bullet/  We will deduct a processing fee equal to $25 or 2% of the
                           amount you withdraw, whichever is less. We deduct this
                           amount from the withdrawal, and we pay you the balance.
                 /bullet/  You may not take a cash withdrawal that would disqualify
                           your Policy as life insurance under the Internal Revenue
                           Code.
</TABLE>
   
     A cash withdrawal will reduce the cash value by the amount of the cash
withdrawal, and reduce the death benefit by at least the amount of the cash
withdrawal. When death benefit Option A is in effect, a cash withdrawal will
reduce the specified amount by an amount equal to the amount of the cash
withdrawal. We will not impose a pro rata decrease charge when the specified
amount is decreased as a result of taking a cash withdrawal.

     In no event will we permit any withdrawal to reduce the specified amount
below the minimum specified amount set forth in the Policy.

     A cash withdrawal may have tax consequences (see Federal Income Tax
Considerations p. 48).

LOANS
- --------------------------------------------------------------------------------

GENERAL
   
     After the first Policy year (as long as the Policy is in force) you may
borrow money from us using the Policy as the only security for the loan. We may
permit a loan prior to the first anniversary for Policies issued pursuant to
1035 Exchanges. A loan that is taken from, or secured by, a Policy may have tax
consequences. See Federal Income Tax Considerations p. 48.

                                       44
<PAGE>
   
<TABLE>
<S>                     <C>
 POLICY LOANS ARE       /bullet/  we may require you to borrow at least $500; and
 SUBJECT TO CERTAIN     /bullet/  the maximum amount you may borrow is 90% of the cash
 CONDITIONS:                      value, less any surrender charge and any outstanding loan
                                  amount.
</TABLE>
   
     When you take a loan, we will withdraw an amount equal to the requested
loan plus interest in advance until the next Policy anniversary from each of
the subaccounts and the fixed account based on your current premium allocation
instructions (unless you specify otherwise). We will transfer that amount to
the loan reserve. The loan reserve is the portion of the fixed account used as
collateral for a Policy loan.

     We normally pay the amount of the loan within seven days after we receive
a proper loan request. We may postpone payment of loans under certain
conditions. See Payments We Make p. 52.

     You may request a loan by telephone by calling us at 1-800-851-9777. If
the loan amount you request exceeds $50,000 or if the address of record has
been changed within the past 10 days, we may reject your request. If you do not
want the ability to request a loan by telephone, you should notify us in
writing. You will be required to provide certain information for identification
purposes when you request a loan by telephone. We ask you to provide us with
written confirmation of your request. We will not be liable for processing a
loan request if we believe the request is genuine.

     You may also fax your loan request to us at 727-299-1667. We will not be
responsible for any transmittal problems when you fax your request unless you
report it to us within five business days and send us proof of your fax
transmittal.

     You can repay a loan at any time while the Policy is in force. WE WILL
CONSIDER ANY PAYMENTS YOU MAKE ON THE POLICY TO BE PREMIUM PAYMENTS UNLESS THE
PAYMENTS ARE CLEARLY SPECIFIED AS LOAN REPAYMENTS.

     At each Policy anniversary, we will compare the amount of the outstanding
loan to the amount in the loan reserve. We will also make this comparison any
time you repay all or part of the loan, or make a request to borrow an
additional amount. At each such time, if the amount of the outstanding loan
exceeds the amount in the loan reserve, we will withdraw the difference from
the subaccounts and the fixed account and transfer it to the loan reserve, in
the same manner as when a loan is made. If the amount in the loan reserve
exceeds the amount of the outstanding loan, we will withdraw the difference
from the loan reserve and transfer it to the subaccounts and the fixed account
in the same manner as current premiums are allocated. No charge will be imposed
for these transfers, and these transfers are not treated as transfers in
calculating the transfer charge. We reserve the right to require a transfer to
the fixed account if the loans were originally transferred from the fixed
account.

INTEREST RATE CHARGED
   
     We will charge you an annual interest rate on a Policy loan that is equal
to 5.2% and is payable annually in advance (equivalent to an effective annual
rate of 5.5%). Loan interest

                                       45
<PAGE>

that is unpaid when due will be added to the amount of the loan on each Policy
anniversary and will bear interest at the same rate.

LOAN RESERVE INTEREST RATE CREDITED

     We will credit the amount in the loan reserve with interest at an
effective annual rate of at least 4.0%. We may credit a higher rate, but we are
not obligated to do so.

     /bullet/  We currently credit interest at an effective annual rate of
               4.75% on amounts you borrow during the first ten Policy years.
   
     /bullet/  After the tenth Policy year, on all amounts that you have
               borrowed, we currently credit interest to part of the cash value
               in excess of the premiums paid less withdrawals at an interest
               rate equal to the interest rate we charge on the total loan. The
               remaining portion, equal to the cost basis, is currently credited
               4.75%.
   
EFFECT OF POLICY LOANS
   
     A Policy loan affects the Policy because we reduce the death benefit
proceeds and net surrender value under the Policy by the amount of any
outstanding loan. Repaying the loan causes the death benefit proceeds and net
surrender value to increase by the amount of the repayment. As long as a loan
is outstanding, we hold an amount equal to the loan plus interest in advance
until the next Policy anniversary in the loan reserve. This amount is not
affected by the separate account's investment performance and may not be
credited with the interest rates accruing on the fixed account. Amounts
transferred from the separate account to the loan reserve will affect the value
in the separate account because we credit such amounts with an interest rate
declared by us rather than a rate of return reflecting the investment results
of the separate account.

     There are risks involved in taking a Policy loan, a few of which include
the potential for a Policy to lapse if projected earnings, taking into account
outstanding loans, are not achieved. A Policy loan may also have possible
adverse tax consequences. You should consult a tax advisor before taking out a
Policy loan. (see Federal Income Tax Considerations p. 48).

     We will notify you (and any assignee of record) if the sum of your loans
plus any interest you owe on the loans is more than the net surrender value. If
you do not submit a sufficient payment within 61 days from the date of the
notice, your Policy may lapse.
   
POLICY LAPSE AND REINSTATEMENT
- --------------------------------------------------------------------------------

LAPSE
   
     Your Policy may not necessarily lapse if you fail to make a planned
periodic payment. However, even if you make all your planned periodic payments,
there is no guarantee that your Policy will not lapse. This Policy provides a
no lapse period. See below. Once your no lapse period ends, your Policy may
lapse (terminate without value) if the net surrender value

                                       46
<PAGE>
   
on any Monthiversary is less than the monthly deductions due on that day. Such
lapse might occur if poor investment experience causes a decrease in the net
surrender value, or you have not paid enough premiums to offset the monthly
charges.

     If the net surrender value is not enough to pay the monthly deductions, we
will mail a notice to your last known address and any assignee of record. The
notice will specify the minimum payment you must pay and the final date by
which we must receive the payment to prevent a lapse. We generally require that
you make the payment within 61 days after the date of the notice. This 61-day
period is called the GRACE PERIOD. If we do not receive the specified minimum
payment by the end of the grace period, all coverage under the Policy will
terminate without value.

NO LAPSE PERIOD

     This Policy provides a no lapse period for the first three Policy years.
As long as the no lapse period is in effect, your Policy will not lapse and no
grace period will begin, even if your net surrender value is not enough to pay
your monthly deduction. The no lapse period will not extend beyond the first
three Policy years as stated in your Policy. Each month we determine whether
the no lapse period is still in effect.
   
<TABLE>
<S>                           <C>
 EARLY TERMINATION OF THE     /bullet/  The no lapse period will end immediately if you do not
 NO LAPSE PERIOD                        pay sufficient premiums.
                              /bullet/  You must pay total premiums (minus withdrawals, loans,
                                        and any pro rata decrease charge) that equal at least:
                                        /arrow/  your minimum monthly guarantee premium
                                                 (shown in your Policy), MULTIPLIED BY
                                        /arrow/  the number of months since the Policy date
                                                 (including the current month).
</TABLE>
   
     You will lessen the risk of Policy lapse if you keep the no lapse period
in effect. Before you take a cash withdrawal or a loan or decrease the
specified amount, you should consider carefully the effect it will have on the
no lapse period guarantee.

REINSTATEMENT

     We will reinstate a lapsed Policy for five years after the lapse (and
prior to the maturity date). To reinstate the Policy you must:

     /bullet/  submit a written application for reinstatement;
   
     /bullet/  provide evidence of insurability satisfactory to us;
   
     /bullet/  make a premium payment that is large enough to cover:
   
               /arrow/  one monthly deduction at the time of termination;
   
               /arrow/  the next two monthly deductions which become due after
                        reinstatement; and
               /arrow/  any surrender charge calculated from the Policy date to
                        the date of reinstatement.

We will not reinstate any indebtedness. The cash value of the loan reserve on
the reinstatement date will be zero. Your net surrender value on the
reinstatement date will equal

                                       47
<PAGE>
   
the premiums you pay at reinstatement, MINUS one monthly deduction and any
surrender charge. The reinstatement date for your Policy will be the monthly
anniversary on or following the day we approve your application for
reinstatement. We may decline a request for reinstatement.

FEDERAL INCOME TAX CONSIDERATIONS
- --------------------------------------------------------------------------------
   
     The following summary provides a general description of the federal income
tax considerations associated with a Policy and does not purport to be complete
or to cover all situations. THIS DISCUSSION IS NOT INTENDED AS TAX ADVICE.
Please consult counsel or other qualified tax advisors for more complete
information. We base this discussion on our understanding of the present
federal income tax laws as they are currently interpreted by the Internal
Revenue Service (the "IRS"). Federal income tax laws and the current
interpretations by the IRS may change.

TAX STATUS OF THE POLICY

     A Policy must satisfy certain requirements set forth in the Internal
Revenue Code (the "Code") in order to qualify as a life insurance policy for
federal income tax purposes and to receive the tax treatment normally accorded
life insurance policies under federal tax law. 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 Code requirements. Because of the absence of pertinent
interpretations of the Code requirements, there is, however, more uncertainty
about the application of such requirements to a Policy issued on a substandard
basis. 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 restrict Policy
transactions 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 the separate account supporting their policies 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 the
separate account assets. There is little guidance in this area, and some
features of the Policies, such as your flexibility to allocate premiums and
cash values, have not been explicitly addressed in published rulings. While we
believe that the Policy does not give you investment control over separate
account assets, we reserve the right to modify the Policy as necessary to
prevent you from being treated as the owner of the separate account assets
supporting the Policy.

     In addition, the Code requires that the investments of the separate
account be "adequately diversified" in order to treat the Policy as a life
insurance policy for federal income tax purposes. We intend that the separate
account, through the portfolios, will satisfy these diversification
requirements.

     The following discussion assumes that the Policy will qualify as a life
insurance policy for federal income tax purposes.

                                       48
<PAGE>

TAX TREATMENT OF POLICY BENEFITS
   
     IN GENERAL. We believe that the death benefit under a Policy should be
excludible from the beneficiary's gross income. Federal, state and local
transfer, and other tax consequences of ownership or receipt of Policy proceeds
depend on your circumstances and the beneficiary's circumstances. A tax advisor
should be consulted on these consequences.

     Generally, you will not be deemed to be in constructive receipt of the
cash value until there is a distribution. When distributions from a Policy
occur, or when loans are taken out from or secured by (e.g., by assignment), a
Policy, the tax consequences depend on whether the Policy is classified as a
"Modified Endowment Contract."

     MODIFIED ENDOWMENT CONTRACTS. Under the Code, certain life insurance
policies are classified as "Modified Endowment Contracts" ("MECs") and receive
less favorable tax treatment than other life insurance policies. Due to the
Policy's flexibility, each Policy's circumstances will determine whether the
Policy is classified as a MEC. Among other things, a reduction in benefits at
any time could cause a Policy to become a MEC. If you do not want your Policy
to be classified as a MEC, you should consult a tax advisor to determine the
circumstances, if any, under which your Policy would not be classified as a
MEC.

     Upon issue of your Policy, we will notify you as to whether or not your
Policy is classified as a MEC based on the initial premium we receive. You will
also be notified of the amount of the maximum annual premium you can pay
without causing your Policy to be classified as a MEC. If a payment would cause
your Policy to become a MEC, you and your agent will be notified. At that time,
you will need to notify us if you want to continue your Policy as a MEC.

     Distributions from Modified Endowment Contracts. Policies classified as
MECs are subject to the following tax rules:

     /bullet/  All distributions other than death benefits from a MEC, including
               distributions upon surrender and withdrawals, will be treated
               first as distributions of gain taxable as ordinary income. They
               will be treated as tax-free recovery of the owner's investment in
               the Policy only after all gain has been distributed. Your
               investment in the Policy is generally your total premium
               payments. 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.
           
     /bullet/  Loans taken from or secured by (e.g., by assignment) such a
               Policy are treated as distributions and taxed accordingly.

   
     /bullet/  A 10% additional federal income tax is imposed on the amount
               included in income except where the distribution or loan is made
               when you have attained age 591/2 or are disabled, or where the
               distribution is part of a series of substantially equal periodic
               payments for your life (or life expectancy) or the joint lives
               (or joint life expectancies) of you and your beneficiary.

     Distributions from Policies that are not Modified Endowment
Contracts. Distributions from a Policy that is not a MEC are generally treated
first as a recovery of your investment
   
                                       49
<PAGE>
   
in the Policy, and as taxable income after the recovery of all investment in
the Policy. However, certain distributions which must be made in order to
enable the Policy to continue to qualify as a life insurance policy 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 MEC are generally not
treated as distributions. Instead, such loans are treated as indebtedness.
However, the tax consequences associated with Policy loans that are outstanding
after the first 10 Policy years are less clear and a tax advisor should be
consulted about such loans.

     Finally, neither distributions from nor loans from or secured by a Policy
that is not a MEC are subject to the 10% additional tax.
   
     INVESTMENT IN THE POLICY. Your investment in the Policy is generally the
sum of the premium payments you made. When a distribution from the Policy
occurs, your investment in the Policy is reduced by the amount of the
distribution that is tax-free.

     Multiple Policies. All MECs that we issue (or that our affiliates issue)
to the same owner during any calendar year are treated as one MEC for purposes
of determining the amount includible in the owner's income when a taxable
distribution occurs.

     DEDUCTIBILITY OF POLICY LOAN INTEREST. In general, interest you pay on a
loan from a Policy will not be deductible. Before taking out a Policy loan, you
should consult a tax advisor as to the tax consequences.

     BUSINESS USES OF THE POLICY. The Policy may be used in various
arrangements, including nonqualified deferred compensation or salary
continuance plans, split dollar insurance plans, executive bonus plans, retiree
medical benefit plans and others. The tax consequences of such plans and
business uses of the Policy may vary depending on the particular facts and
circumstances of each individual arrangement and business uses of the Policy.
Therefore, if you are contemplating using the Policy in any arrangement the
value of which depends in part on its tax consequences, you should be sure to
consult a tax advisor as to tax attributes of the arrangement. 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 advisor.

     TERMINAL ILLNESS ACCELERATED DEATH BENEFIT RIDER. We believe that the
single-sum payment we make under this rider should be fully excludable from the
gross income of the beneficiary, as long as the beneficiary is an insured under
the Policy. You should consult a tax advisor about the consequences of adding
this rider to your Policy, or requesting a single-sum payment.

     POSSIBLE TAX LAW CHANGES. Although the likelihood of legislative changes
is uncertain, there is always a possibility that the tax treatment of the
Policies could change by legislation or otherwise. You should consult a tax
advisor with respect to legislative developments and their effect on the
Policy.

                                       50
<PAGE>

OTHER POLICY INFORMATION

- --------------------------------------------------------------------------------
OUR RIGHT TO CONTEST THE POLICY
   
     In issuing this Policy, we rely on all statements made by or for the
insured in the application or in a supplemental application. Therefore, if you
make any material misrepresentation of a fact in the application (or any
supplemental application), then we may contest the Policy's validity or may
resist a claim under the Policy.

     In the absence of fraud, we cannot bring any legal action to contest the
validity of the Policy after the Policy has been in force during the insured's
lifetime for two years from the Policy date, or if reinstated, for two years
from the date of reinstatement.

SUICIDE EXCLUSION
   
     If the insured commits suicide, while sane or insane, within two years of
the Policy date, the Policy will terminate and our liability is limited to an
amount equal to the premiums paid, less any outstanding indebtedness, and less
any cash withdrawals paid. We will pay this amount to the beneficiary in one
sum. If the Policy lapsed, we will measure the suicide period from the
reinstatement date. If the insured commits suicide within two years of the
reinstatement date or the date of any increase in insurance, our total
liability with respect to such reinstatement or increase will be the cost of
insurance charges we deducted.

MISSTATEMENT OF AGE OR GENDER
   
     If the age or gender of the insured was stated incorrectly in the
application or any supplemental application, the death benefit will be adjusted
based on what the initial premium would have purchased based on the insured's
correct age and gender.

MODIFYING THE POLICY

     Only our President or Secretary may modify this Policy or waive any of our
rights or requirements under this Policy. Any modification or waiver must be in
writing. No agent may bind us by making any promise not contained in this
Policy.

     If we modify the Policy, we will provide you notice and we will make
appropriate endorsements to the Policy.

BENEFITS AT MATURITY

     If the insured is living and the Policy is in force, the Policy will
mature on the Policy anniversary nearest the insured's 95th birthday. This is
the maturity date. On the maturity date we will pay you the net surrender value
of your Policy. We will extend the maturity date if your Policy is still in
force on the maturity date. Any riders in force on the scheduled maturity date
will terminate on that date and will not be extended. Interest on any

                                       51
<PAGE>
   
outstanding Policy loans will continue to accrue during the period for which
the maturity date is extended. You must submit a written request for the
extension between 90 and 180 days prior to the maturity date and elect one of
the following:

     1. If you had previously selected death benefit Option B, we will change
        the death benefit to Option A. On each valuation date, we will adjust
        the specified amount to equal the cash value, and the limitation
        percentage will be 100%. We will not permit you to make additional
        premium payments unless it is required to prevent the Policy from
        lapsing. We will waive all future monthly deductions; or

     2. We will automatically extend the maturity date until the next Policy
        anniversary. You must submit a written request, between 90 and 180 days
        before each subsequent Policy anniversary, stating that you wish to
        extend the maturity date for another Policy year. All benefits and
        charges will continue as set forth in your Policy. We will adjust the
        annual cost of insurance rates using the then current cost of insurance
        rates.

     If you choose 2 above, you may change your election to 1 above at any
time. However, if you choose 1 above, then you may not change your election to
2 above.

     The tax consequences of extending the maturity date beyond the 100th
birthday of the insured are uncertain. You should consult a tax advisor as to
those consequences.

PAYMENTS WE MAKE

     We usually pay the amounts of any surrender, cash withdrawal, death
benefit proceeds, or settlement options within seven business days after we
receive all applicable written notices and/or due proofs of death. However, we
can postpone such payments if:

     /bullet/  the NYSE is closed, other than customary weekend and holiday
               closing, or trading on the NYSE is restricted as determined by
               the SEC; OR

 
     /bullet/  the SEC permits, by an order, the postponement for the
               protection of policyowners; OR

     /bullet/ the SEC determines that an emergency exists that would make the
               disposal of securities held in the separate account or the
               determination of their value not reasonably practicable.

     If you have submitted a recent check or draft, we have the right to defer
payment of surrenders, cash withdrawals, death benefit proceeds, or payments
under a settlement option until such check or draft has been honored. We also
reserve the right to defer payment of transfers, cash withdrawals, or
surrenders from the fixed account for up to six months.

SETTLEMENT OPTIONS

     If you surrender the Policy, or if the Policy matures, you may elect to
receive the net surrender value in either a lump sum or as a series of regular
income payments under one of the three settlement options described below. In
either event, life insurance coverage ends. Also, when the insured dies, the
beneficiary may apply the lump sum death benefit proceeds

                                       52
<PAGE>

   
to one of the same settlement options. If the regular payment under a
settlement option would be less than $20, we will instead pay the proceeds in
one lump sum. We may make other settlement options available in the future.

     Once we begin making payments under a settlement option, you or the
beneficiary will no longer have any value in the subaccounts or the fixed
account. Instead, the only entitlement will be the amount of the regular
payment for the period selected under the terms of the settlement option
chosen. Depending upon the circumstances, the effective date of a settlement
option is the surrender date, the maturity date or the insured's date of death.

     Under any settlement option, the dollar amount of each payment will depend
on three things:

     /bullet/  the amount of the surrender or death benefit proceeds on the
               surrender date, maturity date or insured's date of death;

     /bullet/  the interest rate we credit on those amounts (we guarantee a
               minimum annual interest rate of 3%); and

     /bullet/  the specific payment option(s) you choose.
   
   <TABLE>
<S>                             <C>
 OPTION 1 - EQUAL               /bullet/  We will pay the proceeds, plus interest, in equal monthly
 MONTHLY INSTALLMENTS                     installments for a fixed period of your choice, but not
 FOR A FIXED PERIOD                       longer than 240 months.
                               /bullet/   We will stop making payments once we have made all the
                                          payments for the period selected.

 OPTION 2 - EQUAL              At your or the beneficiary's direction, we will make equal
 MONTHLY INSTALLMENTS          monthly installments:
 FOR LIFE (LIFE INCOME)        /bullet/  only for the life of the payee, at the end of which
                                         payments will end; or
                               /bullet/  for the longer of the payee's life, or for 10 years if
                                         the payee dies before the end of the first 10 years of
                                         payments; or
                               /bullet/  until the total amount of all payments we have made
                                         equals the proceeds that were applied to the
                                         settlement option.

 OPTION 3 - EQUAL              /bullet/  We will make equal monthly payments during the joint
 MONTHLY INSTALLMENTS FOR                lifetimes of two persons, first to a chosen payee, and then
 THE LIFE OF THE PAYEE AND               to a co-payee, if living, upon the death of the payee.
 THEN TO A DESIGNATED          /bullet/  Payments to the co-payee, if living, upon the payee's death
 SURVIVOR (JOINT AND                     will equal either:
 SURVIVOR)                               /arrow/ the full amount made to the payee before the
                                                 payee's death; or
                                         /arrow/ one-third of the amount paid to the payee before
                                                 the payee's death. All payments will cease upon the
                                                 death of the co-payee.
</TABLE>
   
                                       53
<PAGE>

REPORTS TO OWNERS

     At least once each year, or more often as required by law, we will mail to
policyowners at their last known address a report showing the following
information as of the end of the report period:
   
<TABLE>
<S>             <C>                                  <C>             <C>
/check mark/    the current cash value               /check mark/    any activity since the last report
/check mark/    the current net surrender value      /check mark/    projected values
/check mark/    the current death benefit            /check mark/    investment experience of each subaccount
/check mark/    any outstanding loans                /check mark/    any other information required by law
</TABLE>
      
     You may request additional copies of reports, but we may charge a fee for
such additional copies. In addition, we will send written confirmations of any
premium payments and other financial transactions you request. We also will
send copies of the annual and semi-annual report to shareholders for each
portfolio in which you are indirectly invested.

RECORDS

     We will maintain all records relating to the separate account and the
fixed account.

POLICY TERMINATION
   
     Your Policy will terminate on the earliest of:
   
<TABLE>
<S>            <C>                            <C>          <C>
  /bullet/     the maturity date;             /bullet/     the end of the grace period; or
  /bullet/     the date the insured dies;     /bullet/     the date the Policy is
                                                           surrendered.
</TABLE>
   
SUPPLEMENTAL BENEFITS (RIDERS)
- --------------------------------------------------------------------------------
   
     The following supplemental benefits (riders) are available and may be
added to a Policy. Monthly charges for these riders are deducted from cash
value as part of the monthly deduction. The riders available with the Policies
provide fixed benefits that do not vary with the investment experience of the
separate account. For purposes of the riders, the primary insured is the person
insured under the Policy, and the face amount is the level term insurance
amount we pay at death.

CHILDREN'S INSURANCE RIDER

     This rider provides a face amount on the primary insured's children. We
will pay a death benefit once we receive proof that the insured child died
while both the rider and coverage were in force for that child. If the primary
insured dies while the rider is in force, we will terminate the rider 31 days
after the death, and we will offer a separate life insurance policy to each
insured child.

                                       54
<PAGE>
   
ACCIDENTAL DEATH BENEFIT RIDER

     Subject to certain limitations, we will pay a face amount if the primary
insured's death results solely from accidental bodily injury where:

     /bullet/  the death is caused by external, violent, and accidental means;
     /bullet/  the death occurs within 90 days of the accident; and
     /bullet/  the death occurs while the rider is in force.
   
The rider will terminate on the earliest of:

     /bullet/  the Policy anniversary nearest the primary insured's 70th
               birthday;
   
     /bullet/  the date the Policy terminates; or
   
     /bullet/  the monthly anniversary when the rider terminates at the primary
               insured's request.

OTHER INSURED RIDER

     We will pay the rider's face amount when we receive proof of the other
insured's death. On any monthly anniversary while the rider is in force, you
may replace it with a new Policy on the other insured's life (without evidence
of insurability).
   
<TABLE>
<S>                <C>
 CONDITIONS TO     /bullet/  your request must be in writing;
 REPLACE THE       /bullet/  the rider has not reached the anniversary nearest to the
 RIDER:                      other insured's 70th birthday;
                   /bullet/  the new policy is any permanent insurance plan that we
                             currently offer;
                   /bullet/  subject to the minimum specified amount required for the
                             new Policy, the amount of the insurance under the new
                             Policy will equal the face amount in force under the rider;
                             and
                   /bullet/  we will base your premium on the other insured's rate
                             class under the rider.
</TABLE>
   
DISABILITY WAIVER RIDER

     Subject to certain conditions, we will waive the Policy's monthly
deductions while you are disabled. We must receive proof that:
   

     /bullet/  you are totally disabled;
     /bullet/  the rider was in force when you became disabled;
     /bullet/  you became disabled before the anniversary nearest your 60th
               birthday; and
     /bullet/  you are continuously disabled for at least six months.

We will not waive any deduction which becomes due more than one year before we
receive written notice of your claim.
   
DISABILITY WAIVER AND MONTHLY INCOME RIDER

     This rider has the same benefits as the Disability Waiver Rider, but adds
an income benefit for up to 120 months.

                                       55
<PAGE>
   
PRIMARY INSURED RIDER ("PIR") AND PRIMARY INSURED RIDER PLUS ("PIR PLUS")

     Under the PIR and the PIR Plus, we provide term insurance coverage on a
different basis from the coverage in your Policy. You may purchase the PIR and
PIR Plus anytime.
   
<TABLE>
<S>              <C>
 FEATURES OF     /bullet/  the rider increases the Policy's death benefit by the rider's
 PIR AND PIR               face amount;
 PLUS:           /bullet/  the PIR terminates when you turn 90, and the PIR Plus
                           terminates when you turn 85;
                 /bullet/  we do not assess any additional surrender charge for PIR
                           and PIR Plus;
                 /bullet/  generally PIR and PIR Plus coverage costs less than the
                           insurance coverage under the Policy, but has no cash
                           value;
                 /bullet/  you may cancel or reduce your rider coverage without
                           decreasing your Policy's specified amount; and
                 /bullet/  you may generally decrease your specified amount without
                           reducing your rider coverage.
</TABLE>
   
     It may cost you less to reduce your PIR or PIR Plus coverage than to
decrease your specified amount, because we do not deduct surrender charge in
connection with your PIR or PIR Plus rider. However, it may cost you more to
keep a higher specified amount, because the specified amount may have a cost of
insurance that is higher than the cost of the same amount of coverage under
your PIR or PIR Plus.

  You should consult your registered representative to determine if you
would benefit from PIR or PIR Plus. We may discontinue offering PIR or PIR Plus
at any time. We may also modify the terms of these riders for new Policies.

TERMINAL ILLNESS ACCELERATED DEATH BENEFIT RIDER

     This rider allows us to pay all or a portion of the death benefit once we
receive satisfactory proof that the insured is ill and has a life expectancy of
one year or less. A doctor must certify the insured's life expectancy.

     We will pay a "single-sum benefit" equal to:

     /bullet/  the death benefit on the date we pay the single-sum benefit;
               MULTIPLIED BY
     /bullet/  the election percentage of the death benefit you elect to
               receive; DIVIDED BY
     /bullet/  1 + i ("i" equals the interest rate determined by the Code or
               the Policy loan interest rate, whichever is greater); MINUS
     /bullet/  any indebtedness at the time we pay the single-sum benefit,
               multiplied by the election percentage.

The maximum terminal illness death benefit we will pay is equal to:

     /bullet/  the death benefit available under the Policy at the insured's
               death; PLUS
   
                                       56
<PAGE>

   
     /bullet/  the benefit available under any PIR or PIR Plus rider in force.
     /bullet/  a single-sum benefit may not be greater than $500,000.

     The election percentage is a percentage that you select. It may not be
greater than 100% of your Policy's death benefit under the rider.

     We will not pay a benefit under the rider if the insured's terminal
condition results from self-inflicted injuries which occur during the period
specified in your Policy's suicide provision.
   
     The rider terminates at the earliest of:
     /bullet/  the date the Policy terminates;
     /bullet/  the date a settlement option takes effect;
     /bullet/  the date we pay a single-sum benefit; or
     /bullet/  the date you terminate the rider.
   
     We do not charge for this rider. This rider may not be available in all
states, or its terms may vary depending on a state's insurance law
requirements.

IMSA
- --------------------------------------------------------------------------------
   
     We are a charter member of the Insurance Marketplace Standards Association
("IMSA"). IMSA is an independent, voluntary organization of life insurance
companies. It promotes high ethical standards in the sales, advertising and
servicing of individual life insurance and annuity products. Companies must
undergo a rigorous self and independent assessment of their practices to become
a member of IMSA. The IMSA logo in our sales literature shows our ongoing
commitment to these standards.

PERFORMANCE DATA
- --------------------------------------------------------------------------------
   
RATES OF RETURN

     This section shows the historical investment experience of the portfolios
based on the portfolios' historical investment experience. This information
does not represent or project future investment performance.

     We base the rates of return that we show below on each portfolio's actual
investment performance. We deduct investment management fees and direct fund
expenses. The rates are actual average annual compounded rates of return for
the periods ended on December 31, 1998.

     These rates of return do not reflect the annual mortality and expense risk
charge, charges deducted from premiums, monthly deductions from cash value, or
surrender charge. These rates are not an estimate, projection or guarantee of
future performance.

     We also show below comparable figures for the unmanaged Standard & Poor's
Index of 500 Common Stocks ("S&P 500"), a widely used measure of stock market
performance. The S&P 500 does not reflect any deduction for the expenses of
operating and managing an investment portfolio.

                                       57
<PAGE>

   
                   AVERAGE ANNUAL COMPOUNDED RATES OF RETURN
                   FOR THE PERIODS ENDED ON DECEMBER 31, 1998
   
<TABLE>
<CAPTION>
                                                                                                                    INCEPTION
FUND PORTFOLIO                                      INCEPTION     10 YEARS     5 YEARS     3 YEARS      1 YEAR        DATE
- ------------------------------------------------   -----------   ----------   ---------   ---------   ----------   ----------
<S>                                                <C>           <C>          <C>         <C>         <C>          <C>
WRL Alger Aggressive Growth ....................       23.54%       N/A          N/A        26.83%       48.69%      3/1/94
WRL VKAM Emerging Growth .......................       23.09%       N/A         21.95%      25.63%       37.33%      3/1/93
WRL Janus Growth ...............................       20.91%       22.61%      25.20%      31.63%       64.47%     10/2/86
WRL Janus Global ...............................       21.94%       N/A         19.46%      25.40%       30.01%     12/3/92
WRL AEGON Bond .................................        7.89%       9.14%        6.46%       6.12%        9.32%     10/2/86
WRL LKCM Strategic Total Return ................       14.12%       N/A         13.76%      15.39%        9.64%      3/1/93
WRL Federated Growth & Income ..................       11.78%       N/A          N/A        12.77%        3.05%      3/1/94
WRL J.P. Morgan Money Market ...................        5.03%       5.01%        4.87%       5.18%        5.26%     10/2/86
WRL Dean Asset Allocation ......................       14.80%       N/A          N/A        13.06%        8.33%      1/3/95
WRL GE U.S. Equity .............................       25.00%       N/A          N/A         N/A         22.87%      1/2/97
WRL Third Avenue Value .........................       -6.84%       N/A          N/A         N/A         -6.84%      1/2/98
WRL J.P. Morgan Real Estate Securities .........      -14.93%       N/A          N/A         N/A         N/A         5/1/98
WRL AEGON Balanced .............................        9.71%       N/A          N/A        11.51%        6.93%      3/1/94
WRL NWQ Value Equity ...........................       11.83%       N/A          N/A         N/A         -4.78%      5/1/96
WRL C.A.S.E. Growth ............................       15.01%       N/A          N/A        11.47%        2.47%      5/1/95
WRL GE/Scottish Equitable International
  Equity .......................................       10.17%       N/A          N/A         N/A         12.85%      1/2/97
S&P 500 ........................................       17.86%       19.21%      24.06%      28.23%       28.58%     10/2/86
</TABLE>
   
     Because WRL Goldman Sachs Growth, WRL Goldman Sachs Small Cap, WRL T. Rowe
Price Dividend Growth, WRL T. Rowe Price Small Cap, WRL Salomon All Cap, WRL
Pilgrim Baxter Mid Cap Growth and WRL Dreyfus Mid Cap had not commenced
operations as of December 31, 1998, the above chart does not reflect rates of
return for these portfolios.

     Additional information regarding the investment performance of the
portfolios appears in the attached fund prospectus.

HYPOTHETICAL ILLUSTRATIONS BASED ON SUBACCOUNT PERFORMANCE

     This section contains hypothetical illustrations of Policy values based on
the historical experience of the subaccounts. We started selling the Policies
in 1999. The separate account and the fund commenced operations on October 2,
1986. The rates of return below show the actual investment experience of each
subaccount for the periods shown. The illustrations of cash values and net
surrender values below depict these Policy features as if you had purchased it
on the last valuation date prior to January 1, 1987 and had elected death
benefit Option A. The illustrations are based on the historical investment
experience of the subaccount indicated as of the last valuation date prior to
January 1 of the year after the subaccount began investing in the portfolio. We
assumed the rate of return for each subaccount in each calendar year to be
uniformly earned throughout the year; however, the subaccount's actual
performance did and will vary throughout the year.

     In order to demonstrate how the actual investment experience of the
subaccounts and the underlying portfolios could have affected the Option A
death benefit, cash value and net surrender value of the Policy, we provide
hypothetical illustrations using the actual investment experience of each
subaccount since it began investing in the underlying portfolios. THESE
HYPOTHETICAL ILLUSTRATIONS ARE DESIGNED TO SHOW THE PERFORMANCE THAT COULD HAVE
RESULTED IF THE HYPOTHETICAL OWNER HAD HELD THE POLICY DURING THE PERIOD

                                       58
<PAGE>

   
ILLUSTRATED. We assumed that the actual rate of return was uniformly earned
throughout the year; however, the portfolio's (and the subaccount's) actual
performance did and will vary throughout the year resulting in variable
deductions from cash value that could affect performance. These illustrations
do not represent what may happen in the future.

     The amounts we show for death benefits, cash values, and net surrender
values take into account all charges and deductions from the Policy, the
separate account, and the fund. For each subaccount, we base one illustration
on the guaranteed cost of insurance rates and one on the current cost of
insurance rates for a hypothetical male insured age 35. The insured's age,
gender and rate class, amount and timing of premium payments, withdrawals, and
loans would affect individual Policy benefits.

     For each subaccount, the illustrations below show death benefit Option A
based on annual premiums of $5,500 and a specified amount of $500,000 for a
male age 35, non-tobacco use, Ultimate Select rate class.

The following example shows how the hypothetical net return of the WRL Alger
Aggressive Growth subaccount would have affected benefits for a Policy dated on
the last valuation date prior to January 1, 1995. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                          WRL ALGER AGGRESSIVE GROWTH
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates

   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1996 ....................................    $ 6,543       $ 6,543      $ 2,669      $ 2,669
1997* ...................................     12,306        12,214        7,971        7,879
1998* ...................................     20,970        20,732       16,173       15,935
1999* ...................................     37,942        37,417       32,682       32,158
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.
   
                                       59
<PAGE>
   
The following example shows how the hypothetical net return of the WRL VKAM
Emerging Growth subaccount would have affected benefits for a Policy dated on
the last valuation date prior to January 1, 1994. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                           WRL VKAM EMERGING GROWTH
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates

   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1995 ....................................    $ 4,261       $ 4,261      $   388      $   388
1996* ...................................     13,170        13,062        8,835        8,727
1997* ...................................     21,065        20,816       16,268       16,019
1998* ...................................     31,022        30,566       25,763       25,306
1999* ...................................     48,644        47,848       42,923       42,127
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

The following example shows how the hypothetical net return of the WRL Janus
Growth subaccount would have affected benefits for a Policy dated on the last
valuation date prior to January 1, 1987. This example assumes that premiums and
cash values were in the subaccount for the entire period and that the values
were determined on each Policy anniversary thereafter.

                               WRL JANUS GROWTH
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value             Net Surrender Value
                                            -------------------------   ------------------------
Last valuation date prior to January 1:       Current     Guaranteed      Current     Guaranteed
- -----------------------------------------   ----------   ------------   ----------   -----------
<S>                                         <C>          <C>            <C>          <C>
1988 ....................................    $  5,176      $  5,176      $  1,303     $  1,303
1989* ...................................      11,637        11,541         7,302        7,206
1990* ...................................      23,923        23,647        19,126       18,850
1991* ...................................      28,240        27,826        22,981       22,567
1992* ...................................      52,271        51,425        46,550       45,703
1993* ...................................      57,670        56,658        51,487       50,475
1994* ...................................      64,095        62,885        57,449       56,240
1995* ...................................      62,252        60,986        55,145       53,879
1996* ...................................      97,389        95,378        89,820       87,808
1997* ...................................     119,030       116,552       110,999      108,521
1998* ...................................     143,738       140,771       136,944      133,976
1999* ...................................     241,766       236,825       236,393      231,452
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.
   
                                       60
<PAGE>
   
The following example shows how the hypothetical net return of the WRL Janus
Global subaccount would have affected benefits for a Policy dated on the last
valuation date prior to January 1, 1993. This example assumes that premiums and
cash values were in the subaccount for the entire period and that the values
were determined on each Policy anniversary thereafter.

                               WRL JANUS GLOBAL
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates

<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1994 ....................................    $ 6,392       $ 6,392      $ 2,519      $ 2,519
1995* ...................................     10,983        10,896        6,648        6,560
1996* ...................................     19,149        18,918       14,352       14,121
1997* ...................................     30,221        29,768       24,962       24,508
1998* ...................................     41,054        40,358       35,333       34,637
1999* ...................................     58,909        57,835       52,726       51,651
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

The following example shows how the hypothetical net return of the WRL AEGON
Bond subaccount would have affected benefits for a Policy dated on the last
valuation date prior to January 1, 1987. This example assumes that premiums and
cash values were in the subaccount for the entire period and that the values
were determined on each Policy anniversary thereafter.

                                WRL AEGON BOND
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1988 ....................................    $ 4,346       $ 4,346      $   473      $   473
1989* ...................................      9,644         9,552        5,308        5,217
1990* ...................................     16,287        16,064       11,490       11,267
1991* ...................................     22,036        21,653       16,776       16,394
1992* ...................................     31,431        30,815       25,710       25,093
1993* ...................................     38,094        37,279       31,911       31,096
1994* ...................................     47,904        46,807       41,259       40,161
1995* ...................................     48,227        47,041       41,120       39,934
1996* ...................................     64,163        62,561       56,594       54,991
1997* ...................................     67,880        66,164       59,848       58,133
1998* ...................................     77,932        75,990       71,137       69,196
1999* ...................................     88,869        86,668       83,496       81,294
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       61
<PAGE>
   
The following example shows how the hypothetical net return of the WRL LKCM
Strategic Total Return subaccount would have affected benefits for a Policy
dated on the last valuation date prior to January 1, 1994. This example assumes
that premiums and cash values were in the subaccount for the entire period and
that the values were determined on each Policy anniversary thereafter.

                        WRL LKCM STRATEGIC TOTAL RETURN
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1995 ....................................    $ 4,603       $ 4,603      $   729      $   729
1996* ...................................     11,541        11,443        7,206        7,107
1997* ...................................     18,505        18,273       13,708       13,476
1998* ...................................     28,028        27,590       22,768       22,330
1999* ...................................     35,481        34,848       29,759       29,127
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

The following example shows how the hypothetical net return of the WRL
Federated Growth & Income subaccount would have affected benefits for a Policy
dated on the last valuation date prior to January 1, 1995. This example assumes
that premiums and cash values were in the subaccount for the entire period and
that the values were determined on each Policy anniversary thereafter.

                         WRL FEDERATED GROWTH & INCOME
                    Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1996 ....................................    $ 5,898       $ 5,898      $ 2,025      $ 2,025
1997* ...................................     11,729        11,636        7,393        7,301
1998* ...................................     20,325        20,086       15,528       15,289
1999* ...................................     25,499        25,110       20,239       19,851
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       62
<PAGE>
   
The following example shows how the hypothetical net return of the WRL J.P.
Morgan Money Market subaccount would have affected benefits for a Policy dated
on the last valuation date prior to January 1, 1987. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                         WRL J.P. MORGAN MONEY MARKET
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates

<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1988 ....................................    $ 4,858       $ 4,858      $   985      $   985
1989* ...................................      9,999         9,908        5,663        5,573
1990* ...................................     15,712        15,500       10,915       10,702
1991* ...................................     21,612        21,238       16,353       15,979
1992* ...................................     27,339        26,793       21,617       21,072
1993* ...................................     32,548        31,830       26,365       25,647
1994* ...................................     37,594        36,691       30,949       30,045
1995* ...................................     43,076        41,962       35,969       34,855
1996* ...................................     49,502        48,192       41,932       40,623
1997* ...................................     55,920        54,426       47,889       46,395
1998* ...................................     62,590        60,947       55,796       54,152
1999* ...................................     69,476        67,663       64,103       62,290
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

The following example shows how the hypothetical net return of the WRL Dean
Asset Allocation subaccount would have affected benefits for a Policy dated on
the last valuation date prior to January 1, 1995. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                           WRL DEAN ASSET ALLOCATION
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1996 ....................................    $ 5,638       $ 5,638      $ 1,765      $ 1,765
1997* ...................................     11,735        11,641        7,400        7,306
1998* ...................................     18,990        18,762       14,193       13,964
1999* ...................................     25,393        24,999       20,134       19,740
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       63
<PAGE>
   
     The following example shows how the hypothetical net return of the WRL GE
U.S. Equity subaccount would have affected benefits for a Policy dated on the
last valuation date prior to January 1, 1997. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                              WRL GE U.S. EQUITY
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                             Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1998 ....................................    $ 5,987       $ 5,987      $2,114        $2,114
1999* ...................................     13,058        12,960       8,722         8,625
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

The following example shows how the hypothetical net return of the WRL Third
Avenue Value subaccount would have affected benefits for a Policy dated on the
last valuation date prior to January 1, 1998. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                            WRL THIRD AVENUE VALUE
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1999 ....................................    $4,287        $4,287         $414         $414
</TABLE>

   
The following example shows how the hypothetical net return of the WRL AEGON
Balanced subaccount would have affected benefits for a Policy dated on the last
valuation date prior to January 1, 1995. This example assumes that premiums and
cash values were in the subaccount for the entire period and that the values
were determined on each Policy anniversary thereafter.

                              WRL AEGON BALANCED
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                            Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1996 ....................................    $ 5,624       $ 5,624      $ 1,750      $ 1,750
1997* ...................................     11,326        11,234        6,991        6,899
1998* ...................................     18,600        18,373       13,803       13,575
1999* ...................................     24,645        24,256       19,386       18,997
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.
   
                                       64
<PAGE>
   
The following example shows how the hypothetical net return of the WRL NWQ
Value Equity subaccount would have affected benefits for a Policy dated on the
last valuation date prior to January 1, 1997. This example assumes that
premiums and cash values were in the subaccount for the entire period and that
the values were determined on each Policy anniversary thereafter.

                             WRL NWQ VALUE EQUITY
                   Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                             Death Benefit Option A
   
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1998 ....................................    $5,887        $5,887       $2,014        $2,014
1999* ...................................     9,935         9,850        5,600         5,514
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

The following example shows how the hypothetical net return of the WRL C.A.S.E.
Growth subaccount would have affected benefits for a Policy dated on the last
valuation date prior to January 1, 1996. This example assumes that premiums and
cash values were in the subaccount for the entire period and that the values
were determined on each Policy anniversary thereafter.

                              WRL C.A.S.E. GROWTH
                    Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
                             Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1997 ....................................    $ 5,508       $ 5,508      $ 1,634      $ 1,634
1998* ...................................     11,651        11,556        7,315        7,221
1999* ...................................     16,554        16,346       11,757       11,549
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.
   

                                       65
<PAGE>
   
The following example shows how the hypothetical net return of the WRL
GE/Scottish Equitable International Equity subaccount would have affected
benefits for a Policy dated on the last valuation date prior to January 1,
1997. This example assumes that premiums and cash values were in the subaccount
for the entire period and that the values were determined on each Policy
anniversary thereafter.

                 WRL GE/SCOTTISH EQUITABLE INTERNATIONAL EQUITY
                    Male Issue Age 35, $5,500 Annual Premium
               ($500,000 specified amount, Ultimate Select Risk)
   
                             Death Benefit Option A
              Both Current and Guaranteed Cost of Insurance Rates
   
<TABLE>
<CAPTION>
                                                   Cash Value            Net Surrender Value
                                            ------------------------   -----------------------
Last valuation date prior to January 1:      Current     Guaranteed     Current     Guaranteed
- -----------------------------------------   ---------   ------------   ---------   -----------
<S>                                         <C>         <C>            <C>         <C>
1998 ....................................    $ 5,005       $ 5,005      $1,132        $1,132
1999* ...................................     10,859        10,766       6,524         6,431
</TABLE>
   
* For each year shown, benefits and values reflect only premiums paid during
 previous Policy years.

     Because the WRL J.P. Morgan Real Estate Securities subaccount did not
commence operations until May 1, 1998 and the WRL Goldman Sachs Growth, WRL
Goldman Sachs Small Cap, WRL T. Rowe Price Dividend Growth, WRL T. Rowe Price
Small Cap, WRL Salomon All Cap, WRL Pilgrim Baxter Mid Cap Growth and WRL
Dreyfus Mid Cap, subaccounts did not commence operations until May 1, 1999, and
there are no hypothetical illustrations for these subaccounts.

OTHER PERFORMANCE DATA IN ADVERTISING SALES LITERATURE

     We may compare each subaccount's performance to the performance of:

   /bullet/  other variable life issuers in general;
   /bullet/  variable life insurance policies which invest in mutual funds with
             similar investment objectives and policies, as reported by Lipper
             Analytical Services, Inc. ("Lipper") and Morningstar, Inc.
             ("Morningstar"); and other services, companies, individuals, or
             industry or financial publications (E.G. FORBES, MONEY, THE WALL
             STREET JOURNAL, BUSINESS WEEK, BARRON'S, KIPLINGER'S PERSONAL
             FINANCE, and FORTUNE);
             /arrow/    Lipper and Morningstar rank variable annuity contracts
                        and variable life policies. Their performance analysis
                        ranks such policies and contracts on the basis of total
                        return, and assumes reinvestment of distributions; but
                        it does not show sales charges, redemption fees or
                        certain expense deductions at the separate account
                        level.

   /bullet/  the Standard & Poor's Index of 500 Common Stocks, or other widely
             recognized indices;
             /arrow/    unmanaged indices may assume the reinvestment of
                        dividends, but usually do not reflect deductions for the
                        expenses of operating or managing an investment
                        portfolio; or
 
                                       66
<PAGE>

   /bullet/  other types of investments, such as:
             /arrow/  certificates of deposit;
             /arrow/  savings accounts and U.S. Treasuries;
             /arrow/  certain interest rate and inflation indices (E.G. the
                      Consumer Price Index); or
             /arrow/  indices measuring the performance of a defined group of
                      securities recognized by investors as representing a
                      particular segment of the securities markets (E.G.
                      Donoghue Money Market Institutional Average, Lehman
                      Brothers Corporate Bond Index, or Lehman Brothers
                      Government Bond Index).
   
WESTERN RESERVE'S PUBLISHED RATINGS
   
     We may publish in advertisements, sales literature, or reports we send to
you the ratings and other information that an independent ratings organization
assigns to us. These organizations include: A.M. Best Company, Moody's
Investors Service, Inc., Standard & Poor's Insurance Rating Services, and Duff
& Phelps Credit Rating Co. These ratings are opinions regarding an operating
insurance company's financial capacity to meet the obligations of its insurance
policies in accordance with their terms. These ratings do not apply to the
separate account, the subaccounts, the fund or its portfolios, or to their
performance.

ADDITIONAL INFORMATION
- --------------------------------------------------------------------------------
   
SALE OF THE POLICIES

     The Policy will be sold by individuals who are licensed as our life
insurance agents and who are also registered representatives of broker-dealers
having written sales agreements for the Policy with AFSG Securities Corporation
("AFSG"), the principal underwriter of the Policy. AFSG is located at 4333
Edgewood Road, N.E., Cedar Rapids, Iowa 52499. AFSG is registered with the SEC
under the Securities Exchange Act of 1934 as a broker-dealer, and is a member
of the National Association of Securities Dealers, Inc. The sales commission
payable to Western Reserve agents or other registered representatives may vary
with the sales agreement, but it is not expected to be greater than:

   /bullet/  65% of all premiums you make during the first Policy year, PLUS
   /bullet/  2.50% of all premiums you make during Policy years 2 through 10.

We will pay an additional sales commission of up to 0.15% of the Policy's cash
value on the fifth Policy anniversary and each anniversary thereafter where the
cash value (minus amounts attributable to loans) equals at least $10,000. In
addition, certain production, persistency and managerial bonuses may be paid.
   
LEGAL MATTERS

     Sutherland Asbill & Brennan LLP of Washington, D.C. has provided advice on
certain matters relating to the federal securities laws. All matters of Ohio
law pertaining to the Policy have been passed upon by Thomas E. Pierpan, Vice
President, Assistant Secretary and Associate General Counsel of Western
Reserve.

                                       67
<PAGE>

LEGAL PROCEEDINGS
   
     Like other life insurance companies, we are involved in lawsuits. We are
not aware of any class action lawsuits naming us as a defendant or involving
the separate 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, we
believe that at the present time there are no pending or threatened lawsuits
that are reasonably likely to have a material adverse impact on us, or AFSG, or
the separate account.

VARIATIONS IN POLICY PROVISIONS

     Certain provisions of the Policy may vary from the descriptions in this
prospectus depending on when and where the Policy was issued, in order to
comply with different state laws. These variations may include restrictions on
use of the fixed account and different interest rates charged and credited on
Policy loans. Please refer to your Policy, since any variations will be
included in your Policy or in riders or endorsements attached to your Policy.

YEAR 2000 READINESS DISCLOSURE

     In May 1996, Western Reserve adopted and presently has in place a Year
2000 Project Plan (the "Plan") to review and analyze existing hardware and
software systems, as well as voice and data communications systems, to
determine if they are Year 2000 compliant. As of March 1, 1999, substantially
all of Western Reserve's mission-critical systems are Year 2000 compliant. The
Plan remains on track as we continue with the validation of our mission-critical
and non-mission-critical systems, including revalidation testing in 1999. In
addition, we have undertaken aggressive initiatives to test all systems that
interface with any third parties and other business partners. All of these
steps are aimed at allowing current operations to remain unaffected by the Year
2000 date change.

     As of the date of this prospectus, Western Reserve has identified and made
available what it believes are the appropriate resources of hardware, people,
and dollars, including the engagement of outside third parties, to ensure that
the Plan will be completed.

     The actions taken by management under the Plan are intended to reduce
significantly Western Reserve's risk of a material business interruption based
on the Year 2000 issues. It should be noted that the Year 2000 computer
problem, and its resolution, is complex and multifaceted, and any company's
success cannot be conclusively known until the Year 2000 is reached. In spite
of its efforts or results, our ability to function unaffected to and through
the Year 2000 may be adversely affected by actions, or failure to act, of third
parties beyond our knowledge or control.

     This statement is a Year 2000 Readiness Disclosure pursuant to Section
3(9) of the YEAR 2000 INFORMATION AND READINESS DISCLOSURE ACT, 15 U.S.C.
Section 1 (1998).

EXPERTS

     The financial statements of WRL Series Life Account as of December 31,
1998 and for the year then ended have been included herein in reliance upon the
report of

                                       68
<PAGE>
   
PricewaterhouseCoopers LLP, independent accountants, and upon the authority of
that firm as experts in accounting and auditing.

     The statutory-basis financial statements and schedules of Western Reserve
at December 31, 1998 and 1997 and for each of the three years in the period
ended December 31, 1998, appearing in this prospectus and Registration
Statement have been audited by Ernst & Young LLP, independent auditors, as set
forth in their report thereon appearing elsewhere herein which is based in part
on the report of PricewaterhouseCoopers LLP, independent accountants. The
financial statements referred to above are included in reliance upon such
reports given upon the authority of such firms as experts in accounting and
auditing.

     Actuarial matters included in this prospectus have been examined by Alan
Yaeger as stated in the opinion filed as an exhibit to the registration
statement.

FINANCIAL STATEMENTS

     Our financial statements appear on the following pages. Our financial
statements should be distinguished from the separate account's financial
statements and you should consider our financial statements only as bearing
upon our ability to meet our obligations under the Policies.
   
     Our financial statements as of December 31, 1998 and 1997 and for the end
of the three years in the period ended December 31, 1998, have been prepared on
the basis of statutory accounting principles rather than generally accepted
accounting principles.

ADDITIONAL INFORMATION ABOUT WESTERN RESERVE
   
     Western Reserve is a stock life insurance company that is wholly-owned by
First AUSA Life Insurance Company, which, in turn, is wholly-owned by AEGON
USA, Inc. Western Reserve's office is located at 570 Carillon Parkway, St.
Petersburg, Florida 33716-1202, and the mailing address is P.O. Box 5068,
Clearwater, Florida 33758-5068.

     Western Reserve was incorporated in 1957 under the laws of Ohio and is
subject to regulation by the Insurance Department of the State of Ohio, as well
as by the insurance departments of all other states and jurisdictions in which
it does business. Western Reserve is licensed to sell insurance in all states
(except New York), Puerto Rico, Guam, and in the District of Columbia. Western
Reserve submits annual statements on its operations and finances to insurance
officials in all states and jurisdictions in which it does business. The Policy
described in this prospectus has been filed with, and where required, approved
by, insurance officials in those jurisdictions in which it is sold.

                                       69
<PAGE>
   
WESTERN RESERVE'S DIRECTORS AND OFFICERS

     We are governed by a board of directors. The following table sets forth
the name, address and principal occupation during the past five years of each
of our directors.

                              BOARD OF DIRECTORS
   
<TABLE>
<CAPTION>
                                                                     PRINCIPAL OCCUPATION
 NAME AND ADDRESS                  POSITION WITH WESTERN RESERVE     DURING PAST 5 YEARS
 ----------------                  -----------------------------     -------------------
<S>                                <C>                               <C>
 John R. Kenney                    Chairman of the Board,            Chairman of the Board, and
 570 Carillon Parkway              Chief Executive Officer           President of WRL Series Fund,
 St. Petersburg, Florida 33716     and President                     Inc. (1993 - present); Chairman
                                                                     of the Board of IDEX Mutual
                                                                     funds (1990 - present); Chairman
                                                                     of the Board of WRL Investment
                                                                     Management, Inc. (1996 -
                                                                     present); and Chairman of the
                                                                     Board of WRL Investment
                                                                     Services, Inc. (1996 - present).

 Patrick S. Baird                  Director                          Executive Vice President (1995 -
 4333 Edgewood Road, NE                                              present), Chief Operating Officer
 Cedar Rapids, Iowa 52499                                            (1996 - present), Chief Financial
                                                                     Officer (1992 - 1995), Vice
                                                                     President and Chief Tax Officer
                                                                     (1984 - 1995) of AEGON USA,
                                                                     Inc.

 Jack E. Zimmerman                 Director                          Trustee, IDEX Mutual Funds
 507 St. Michel Circle                                               (1987 - present); retired from
 Kettering, Ohio 45429                                               Martin Marietta (1993).

 Lyman H. Treadway                 Director                          Retired Consultant.
 30195 Chagrin Blvd., Ste. 210N
 Cleveland, Ohio 44124

 James R. Walker                   Director                          Self-employed, Public
 3320 Office Park Dr.                                                Accountant (1996 - present);
 Dayton, Ohio 45439                                                  Partner, Walker-Davis C.P.A.'s,
                                                                     Dayton, Ohio (1990 - 1995).
</TABLE>
   

                                       70
<PAGE>

   
The following table gives the name, address and principal occupation during the
past five years of the principal officers of Western Reserve (other than
officers listed above as directors).


                              PRINCIPAL OFFICERS
   

   
<TABLE>
<CAPTION>
                                                             PRINCIPAL OCCUPATION
 NAME AND ADDRESS          POSITION WITH WESTERN RESERVE     DURING PAST 5 YEARS
 ----------------          -----------------------------     -------------------
<S>                     <C>                                  <C>
 Alan M. Yaeger*        Executive Vice President,            Executive Vice President of
                        Actuary and Chief                    WRL Series Fund, Inc. (1993 -
                        Financial Officer                    present); Director of WRL
                                                             Investment Management, Inc.
                                                             (1996 - present); Director of
                                                             WRL Investment Services, Inc.
                                                             (1996 - present).

 William H. Geiger*     Senior Vice President, Secretary     Senior Vice President, Secretary,
                        and Corporate Counsel                Corporate Counsel, and Group
                                                             Vice President-Compliance (1998
                                                             - present); Senior Vice President,
                                                             Secretary, General Counsel and
                                                             Group Vice President-
                                                             Compliance (1996 - 1998),
                                                             Senior Vice President, Secretary,
                                                             and General Counsel (1990 -
                                                             1996) of Western Reserve;
                                                             Group Vice President-
                                                             Compliance and Corporate
                                                             Counsel (1996 - present) of
                                                             AUSA Life Insurance Company,
                                                             Bankers United Life Assurance
                                                             Company, Life Investors
                                                             Insurance Company of America,
                                                             Monumental Life Insurance
                                                             Company and PFL Life Insurance
                                                             Company, subsidiaries of
                                                             AEGON USA, Inc.; Assistant
                                                             Secretary (1990 - present), Vice
                                                             President and Assistant Secretary
                                                             (1990 - 1997) of IDEX Mutual
                                                             Funds; and Assistant Secretary
                                                             (1994 - present) and Vice
                                                             President and Assistant Secretary
                                                             (1994 - 1997) of WRL Series
                                                             Fund, Inc.

 Allan J. Hamilton*     Vice President, Treasurer            Vice President and Controller
                        and Controller                       (1987 - present), Treasurer (1997
                                                             - present) of Western Reserve;
                                                             Treasurer and Chief Financial
                                                             Officer of WRL Series Fund, Inc.
                                                             (1997 - present).
</TABLE>

* Located at 570 Carillon Parkway, St. Petersburg, Florida 33716-1202.
   
                                       71
<PAGE>
   
     Western Reserve holds the assets of the separate account physically
segregated and apart from the general account. Western Reserve maintains
records of all purchases and sales of portfolio shares by each of the
subaccounts. A blanket bond was issued to AEGON U.S. Holding Corporation
("AEGON U.S.") in the amount of $5 million (subject to a $1 million
deductible), covering all of the employees of AEGON U.S. and its affiliates,
including Western Reserve. A Stockbrokers Blanket Bond, issued to AEGON U.S.A.
Securities, Inc. providing fidelity coverage, covers the activities of
registered representatives of AFSG Securities Corporation to a limit of $12
million.

ADDITIONAL INFORMATION ABOUT THE SEPARATE ACCOUNT

     Western Reserve established the separate account as a separate investment
account under Ohio law in 1985. We own the assets in the separate account and
are obligated to pay all benefits under the Policies. The separate account is
used to support other life insurance policies of Western Reserve, as well as
for other purposes permitted by law. The separate account is registered with
the SEC as a unit investment trust under the 1940 Act and qualifies as a
"separate account" within the meaning of the federal securities laws.


                                       72
<PAGE>
   
APPENDIX A
ILLUSTRATIONS
- --------------------------------------------------------------------------------
   
     The following illustrations show how certain values under a sample Policy
would change with different rates of fictional investment performance over an
extended period of time. In particular, the illustrations show how the death
benefit, Cash Value, and net surrender value under a Policy issued to an
insured of a given age, would change over time if the premiums indicated were
paid and the return on the assets in the subaccounts were a uniform gross
annual rate (before any expenses) of 0%, 6% or 12%. The tables illustrate
Policy values that would result based on assumptions that you pay the premiums
indicated, you do not change your specified amount, and you do not take any
cash withdrawals or Policy loans. The values under the Policy will be different
from those shown even if the returns averaged 0%, 6% or 12%, but fluctuated
over and under those averages throughout the years shown.

     We based the illustration on page 75 on a Policy for an insured who is a
35 year old male in the ultimate select, non-tobacco use, rate class, annual
premiums of $5,500, a $500,000 specified amount and death benefit Option A. The
illustration on that page also assumes cost of insurance charges based on our
CURRENT cost of insurance rates.

     The illustration on page 76 is based on the same factors as those on page
75, except that cost of insurance rates are based on the GUARANTEED cost of
insurance rates (based on the 1980 Commissioners Standard Ordinary Mortality
Table).

     The amounts we show for the death benefits, cash values and net surrender
values take into account (1) the daily charge for assuming mortality and
expense risks assessed against each subaccount. This charge is equivalent to an
annual charge of 0.90% of the average net assets of the subaccounts during the
first 15 Policy years (we guarantee to reduce this charge to 0.60% after the
first 15 Policy years); (2) estimated daily expenses equivalent to an effective
average annual expense level of 0.94% of the portfolios' average daily net
assets; and (3) all applicable cash value charges. The 0.94% average portfolio
expense level assumes an equal allocation of amounts among the 23 subaccounts.
It is based on an average 0.80% investment advisory fee and estimated 1998
average normal operating expenses of 0.14% for each of the portfolios in
operation during 1998. We used annualized actual audited expenses incurred
during 1998 for the following portfolios to calculate the average annual
expense level: WRL J.P. Morgan Money Market (0.46%), WRL AEGON Bond (0.54%),
WRL Janus Growth (0.83%), WRL LKCM Strategic Total Return (0.86%), WRL VKAM
Emerging Growth (0.89%), WRL Janus Global (0.95%), WRL Alger Aggressive Growth
(0.91%), WRL AEGON Balanced (0.91%), WRL Federated Growth & Income (0.90%), WRL
C.A.S.E. Growth (1.00%), WRL Dean Asset Allocation (0.86%), WRL NWQ Value
Equity (0.89%), WRL GE/Scottish Equitable International Equity (1.50%), WRL GE
U.S. Equity (1.05%), WRL Third Avenue Value (1.00%), and WRL J.P. Morgan Real
Estate Securities (1.00%). Because the portfolios of WRL Goldman Sachs Growth,
WRL Goldman Sachs Small Cap, WRL T. Rowe Price Dividend Growth, WRL T. Rowe
Price Small Cap, WRL Salomon All Cap, WRL Pilgrim Baxter Mid Cap Growth and WRL

                                       73
<PAGE>
   
Dreyfus Mid Cap had not commenced operations as of December 31, 1998, the
estimated average annual portfolio expense level reflects estimated expenses
for each of these portfolios at 1.00% for 1999.

     During 1998, WRL Management undertook to pay normal operating expenses of
certain portfolios that exceeded a certain stated percentage of those
portfolios' average daily net assets. WRL Management has undertaken until at
least April 30, 2000 to pay expenses to the extent normal operating expenses of
certain portfolios of the fund exceed a stated percentage of the portfolio's
average daily net assets. See the Portfolio Annual Expense Table p. 12. Taking
into account the assumed charges of 1.84%, the gross annual investment return
rates of 0%, 6% and 12% are equivalent to net annual investment return rates of
- -1.84%, 4.16%, and 10.16% during the first 15 Policy years and -1.24%, 4.76%
and 10.76% thereafter.

     The hypothetical returns shown in the tables are without any tax charges
that may be attributable to the separate account, because we are not currently
making such charges. In order to produce after tax returns of 0%, 6% or 12% if
such charges are made in the future, the separate account would have to earn a
sufficient amount in excess of 0%, 6% or 12% to cover any tax charges.
   
     The "Premium Accumulated at 5%" column of each table shows the amount
which would accumulate if you invested an amount equal to the premium to earn
interest at 5% per year, compounded annually.

   
     We will furnish, upon request, a comparable illustration reflecting the
proposed insured's age, gender, risk classification and desired plan features.

                                       74
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO
                   FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                          HYPOTHETICAL ILLUSTRATIONS
                               MALE ISSUE AGE 35

   
<TABLE>
<S>                                       <C>
       Specified Amount $500,000          Ultimate Select Class
       Annual Premium $5,500              Option Type A
                Using Current Cost of Insurance Rates
 
</TABLE>
   


   
<TABLE>
<CAPTION>
END OF              PREMIUMS                                      DEATH BENEFIT
POLICY            ACCUMULATED                          ASSUMING HYPOTHETICAL GROSS AND NET
YEAR                 AT 5%                                 ANNUAL INVESTMENT RETURN OF
                                         0% (GROSS)                 6% (GROSS)                 12% (GROSS)
                                  -1.84% (NET) YEARS 1-15     4.16% (NET) YEARS 1-15     10.16% (NET) YEARS 1-15
                                   -1.24 (NET) YEARS 16+       4.76% (NET) YEARS 16+     10.76% (NET) YEARS 16+
<S>              <C>             <C>                         <C>                        <C>
  1                    5,775              500,000                      500,000                    500,000
  2                   11,839              500,000                      500,000                    500,000
  3                   18,206              500,000                      500,000                    500,000
  4                   24,891              500,000                      500,000                    500,000
  5                   31,911              500,000                      500,000                    500,000
  6                   39,281              500,000                      500,000                    500,000
  7                   47,020              500,000                      500,000                    500,000
  8                   55,146              500,000                      500,000                    500,000
  9                   63,678              500,000                      500,000                    500,000
  10                  72,637              500,000                      500,000                    500,000
  15                 124,616              500,000                      500,000                    500,000
  20                 190,956              500,000                      500,000                    500,000
  30(AGE 65)         383,684              500,000                      500,000                  1,097,637
  40(AGE 75)         697,619              500,000                      502,726                  2,732,927
  50(AGE 85)       1,208,985                    *                      848,516                  7,454,241
  60(AGE 95)       2,041,946                    *                    1,342,438                 19,597,364
</TABLE>
   
   
<TABLE>
<CAPTION>
END OF                           CASH VALUE                                   NET SURRENDER VALUE
POLICY               ASSUMING HYPOTHETICAL GROSS AND NET              ASSUMING HYPOTHETICAL GROSS AND NET
YEAR                     ANNUAL INVESTMENT RETURN OF                      ANNUAL INVESTMENT RETURN OF
                 0% (GROSS)       6% (GROSS)      12% (GROSS)      0% (GROSS)       6% (GROSS)     12% (GROSS)
                -1.84% (NET)     4.16% (NET)     10.16% (NET)     -1.84% (NET)     4.16% (NET)     10.16% (NET)
                 YEARS 1-15       YEARS 1-15      YEARS 1-15       YEARS 1-15       YEARS 1-15      YEARS 1-15
                -1.24% (NET)     4.76% (NET)     10.76% (NET)     -1.24% (NET)     4.76% (NET)     10.76% (NET)
                  YEARS 16+       YEARS 16+        YEARS 16+        YEARS 16+       YEARS 16+       YEARS 16+
<S>            <C>              <C>             <C>              <C>              <C>             <C>
1                   4,582             4,885            5,189            708             1,012           1,316
2                   9,067             9,962           10,894          4,732             5,626           6,559
3                  13,448            15,228           17,158          8,650            10,431          12,361
4                  17,731            20,698           24,045         12,472            15,439          18,785
5                  21,886            26,347           31,584         16,165            20,626          25,863
6                  25,912            32,180           39,842         19,728            25,997          33,659
7                  29,801            38,197           48,885         23,156            31,552          42,240
8                  33,558            44,407           58,798         26,451            37,300          51,691
9                  37,117            50,753           69,606         29,548            43,183          62,037
10                 40,511            57,271           81,436         32,480            49,239          73,404
15                 54,843            92,526          160,014         54,843            92,526         160,014
20                 66,729           136,925          294,731         66,729           136,925         294,731
30(AGE 65)         83,556           264,438          899,703         83,556           264,438         899,703
40(AGE 75)         73,312           469,838        2,554,138         73,312           469,838       2,554,138
50(AGE 85)              *           808,111        7,099,277              *           808,111       7,099,277
60(AGE 95)              *         1,329,146       19,403,331              *         1,329,146      19,403,331
</TABLE>
   

* In the absence of an additional payment, the Policy would lapse.
   
The hypothetical investment rates of return shown above and elsewhere in this
prospectus are illustrative only and should not be deemed a representation of
past or future rates of return. Actual investment rates of return may be more
or less than those shown and will depend on a number of factors, including the
investment allocations by an owner and the different investment rates of return
for the fund. The death benefit, Cash Value and net surrender value for a
Policy would be different from those shown if the actual investment rates of
return averaged 0%, 6% and 12% over a period of years, but fluctuated above or
below that average for individual Policy years. No representation can be made
by Western Reserve or the fund that these hypothetical investment rates of
return can be achieved for any one year or sustained over any period of time.
This illustration must be preceded or accompanied by a current fund prospectus.

                                       75
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO
                   FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE
                          HYPOTHETICAL ILLUSTRATIONS
                               MALE ISSUE AGE 35
   
      Specified Amount $500,000              Ultimate Select Class
      Annual Premium $5,500                  Option Type A
                Using Guaranteed Cost of Insurance Rates
 
<TABLE>
<CAPTION>
END OF              PREMIUMS                                      DEATH BENEFIT
POLICY            ACCUMULATED                          ASSUMING HYPOTHETICAL GROSS AND NET
YEAR                 AT 5%                                 ANNUAL INVESTMENT RETURN OF
                                         0% (GROSS)                 6% (GROSS)                 12% (GROSS)
                                  -1.84% (NET) YEARS 1-15     4.16% (NET) YEARS 1-15     10.16% (NET) YEARS 1-15
                                   -1.24% (NET) YEARS 16+      4.76% (NET) YEARS 16+     10.76% (NET) YEARS 16+
<S>              <C>             <C>                         <C>                        <C>
  1                    5,775              500,000                   1,500,000                     500,000
  2                   11,839              500,000                     500,000                     500,000
  3                   18,206              500,000                     500,000                     500,000
  4                   24,891              500,000                     500,000                     500,000
  5                   31,911              500,000                     500,000                     500,000
  6                   39,281              500,000                     500,000                     500,000
  7                   47,020              500,000                     500,000                     500,000
  8                   55,146              500,000                     500,000                     500,000
  9                   63,678              500,000                     500,000                     500,000
  10                  72,637              500,000                     500,000                     500,000
  15                 124,616              500,000                     500,000                     500,000
  20                 190,956              500,000                     500,000                     500,000
  30(AGE 65)         383,684              500,000                     500,000                   1,052,238
  40(AGE 75)         697,619                    *                     500,000                   2,552,688
  50(AGE 85)       1,208,985                    *                     601,947                   6,748,597
  60(AGE 95)       2,041,946                    *                     920,143                  16,759,035
</TABLE>

   
<TABLE>
<CAPTION>
END OF                           CASH VALUE                                   NET SURRENDER VALUE
POLICY               ASSUMING HYPOTHETICAL GROSS AND NET              ASSUMING HYPOTHETICAL GROSS AND NET
YEAR                     ANNUAL INVESTMENT RETURN OF                      ANNUAL INVESTMENT RETURN OF
                 0% (GROSS)       6% (GROSS)      12% (GROSS)      0% (GROSS)       6% (GROSS)     12% (GROSS)
                -1.84% (NET)     4.16% (NET)     10.16% (NET)     -1.84% (NET)     4.16% (NET)     10.16% (NET)
                 YEARS 1-15       YEARS 1-15      YEARS 1-15       YEARS 1-15       YEARS 1-15      YEARS 1-15
                -1.24% (NET)     4.76% (NET)     10.76% (NET)     -1.24% (NET)     4.76% (NET)     10.76% (NET)
                  YEARS 16+       YEARS 16+        YEARS 16+        YEARS 16+       YEARS 16+       YEARS 16+
<S>            <C>              <C>             <C>              <C>              <C>             <C>
1                   4,582            4,885             5,189            708            1,012            1,316
2                   8,980            9,872            10,801          4,644            5,536            6,466
3                  13,251           15,020            16,939          8,454           10,223           12,141
4                  17,395           20,335            23,652         12,136           15,075           18,393
5                  21,405           25,813            30,993         15,684           20,092           25,272
6                  25,279           31,460            39,024         19,096           25,277           32,841
7                  29,007           37,271            47,805         22,362           30,625           41,160
8                  32,592           43,254            57,419         25,485           36,146           50,311
9                  36,025           49,405            67,940         28,456           41,836           60,371
10                 39,309           55,736            79,471         31,277           47,705           71,439
15                 53,172           90,013           156,152         53,172           90,013          156,152
20                 63,592          132,166           286,923         63,592          132.166          286,923
30(AGE 65)         55,226          233,169           862,490         55,226          233,169          862,490
40(AGE 75)              *          357,920         2,385,689              *          357,920        2,385,689
50(AGE 85)              *          573,283         6,427,235              *          573,283        6,427,235
60(AGE 95)              *          911,033        16,593,104              *          911,033       16,593,104
</TABLE>

* In the absence of an additional payment, the Policy would lapse.

The hypothetical investment rates of return shown above and elsewhere in this
prospectus are illustrative only and should not be deemed a representation of
past or future investment rates of return. Actual investment rates of return
may be more or less than those shown and will depend on a number of factors,
including the investment allocations by an owner and the different investment
rates for the fund. The death benefit, Cash Value and net surrender value for a
Policy would be different from those shown if the actual investment rates of
return averaged 0%, 6% and 12% over a period of years, but fluctuated above or
below that average for individual Policy years. No representation can be made
by Western Reserve or the fund that these hypothetical investment rates of
return can be achieved for any one year or sustained over any period of time.
This illustration must be preceded or accompanied by a current fund prospectus.

                                       76
<PAGE>
   
APPENDIX B
WEALTH INDICES OF INVESTMENTS IN THE U.S. CAPITAL MARKET
- --------------------------------------------------------------------------------
   
     The information below graphically depicts the growth of $1.00 invested in
large company stocks, small company stocks, long-term government bonds,
Treasury bills, and hypothetical asset returning the inflation rate over the
period from the end of 1925 to the end of 1998. All results assume reinvestment
of dividends on stocks or coupons on bonds and no taxes. Transaction costs are
not included, except in the small stock index starting in 1982.

     Each of the cumulative index values is initialized at $1.00 at year-end
1925. The graph illustrates that large company stocks and small company stocks
have the best performance over the entire 73-year period: investments of $1.00
in these assets would have grown to $2,350.89 and $5,116.65, respectively, by
year-end 1998. This higher growth was earned by investments involving
substantial risk. In contrast, long-term government bonds (with an approximate
20-year maturity), which exposed the holder to much less risk, grew to only
$44.18.

     The lowest-risk strategy over the past 73 years (for those with short-term
time horizons) was to buy U.S. Treasury bills. Since U.S. Treasury bills tended
to track inflation, the resulting real (inflation-adjusted) returns were near
zero for the entire 1926 - 1998 period.

                                       77
<PAGE>

[GRAPHIC OMITTED]

                   COMPOUND ANNUAL RATES OF RETURN BY DECADE
   

   
<TABLE>
<CAPTION>
                              1920s*     1930s      1940s      1950s      1960s       1970s      1980s     1990s**     1989-98
<S>                          <C>        <C>       <C>         <C>       <C>         <C>         <C>       <C>         <C>
Large Company ............   19.2%      -0.1%      9.2%       19.4%      7.8%        5.9%       17.5%     17.9%       19.2%
Small Company ............  -4.5        1.4       20.7        16.9      15.5        11.5        15.8      13.6        13.2
Long-Term Corp. ..........   5.2        6.9        2.7        1.0        1.7         6.2        13.0      10.3        10.9
Long-Term Govt. ..........   5.0        4.9        3.2       -0.1        1.4         5.5        12.6      11.0        11.7
Inter-Term Govt. .........   4.2        4.6        1.8        1.3        3.5         7.0        11.9       8.3         8.7
Treasury Bills ...........   3.7        0.6        0.4        1.9        3.9         6.3         8.9       5.0         5.3
Inflation ................  -1.1       -2.0        5.4        2.2        2.5         7.4         5.1       3.0         3.1
</TABLE>

- ----------------
 * Based on the period 1926-1929.
** Based on the period 1990-1998.

Used with permission. /copyright/1999 Ibbotson Associates, Inc. All rights
reserved. [Certain portions of this work were derived from copyrighted works of
Roger G. Ibbotson and Rex Sinquefield.]

                                       78
   
<PAGE>

APPENDIX C
SURRENDER CHARGE BASE PREMIUMS
(PER THOUSAND OF SPECIFIED AMOUNT)
- --------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
            MALE        MALE       FEMALE      FEMALE      UNISEX      UNISEX
AGE       STANDARD     SELECT     STANDARD     SELECT     STANDARD     SELECT
- ------   ----------   --------   ----------   --------   ----------   -------
<S>      <C>          <C>        <C>          <C>        <C>          <C>
  0          3.28       3.28         2.48       2.48         3.13       3.13
  1          3.23       3.23         2.46       2.46         3.09       3.09
  2          3.35       3.35         2.54       2.54         3.20       3.20
  3          3.47       3.47         2.63       2.63         3.31       3.31
  4          3.61       3.61         2.73       2.73         3.44       3.44
  5          3.75       3.75         2.83       2.83         3.58       3.58
  6          3.90       3.90         2.94       2.94         3.72       3.72
  7          4.06       4.06         3.06       3.06         3.88       3,88
  8          4.24       4.24         3.18       3.18         4.04       4.04
  9          4.43       4.43         3.31       3.31         4.22       4.22
  10         4.63       4.63         3.45       3.45         4.41       4.41
  11         4.84       4.84         3.60       3.60         4.61       4.61
  12         5.07       5.07         3.76       3.76         4.82       4.82
  13         5.30       5.30         3.92       3.92         5.04       5.04
  14         5.54       5.54         4.09       4.09         5.27       5.27
  15         5.78       5.78         4.27       4.27         5.50       5.50
  16         6.01       6.01         4.45       4.45         5.72       5.72
  17         6.25       6.25         4.64       4.64         5.95       5.95
  18         6.48       4.88         4.84       4.08         6.18       4.73
  19         6.73       5.06         5.05       4.24         6.41       4.91
  20         6.98       5.25         5.26       4.42         6.66       5.09
  21         7.25       5.44         5.49       4.61         6.92       5.29
  22         7.53       5.65         5.73       4.80         7.19       5.49
  23         7.83       5.88         5.98       5.01         7.49       5.71
  24         8.15       6.11         6.25       5.23         7.80       5.95
  25         8.50       6.37         6.53       5.46         8.14       6.20
  26         8.87       6.64         6.82       5.70         8.50       6.47
  27         9.27       6.94         7.14       5.96         8.88       6.75
  28         9.70       7.25         7.47       6.23         9.29       7.06
  29        10.16       7.58         7.81       6.51         9.73       7.38
  30        10.65       7.94         8.18       6.81        10.20       7.73
  31        11.17       8.32         8.57       7.13        10.70       8.10
  32        11.73       8.72         8.98       7.47        11.23       8.48
  33        12.32       9.14         9.41       7.82        11.79       8.90
  34        12.94       9.60         9.87       8.20        12.38       9.34
  35        13.61      10.07        10.35       8.59        13.01       9.80
  36        14.31      10.58        10.86       9.01        13.68      10.29
  37        15.06      11.12        11.40       9.45        14.39      10.81
  38        15.85      11.69        11.97       9.92        15.14      11.36
  39        16.69      12.29        12.56      10.41        15.93      11.94
  40        17.57      12.93        13.18      10.93        16.76      12.55
</TABLE>
   
                                       79
   
<PAGE>
   
APPENDIX C -- (CONTINUED)
- --------------------------------------------------------------------------------
   
<TABLE>
<CAPTION>
           MALE        MALE       FEMALE      FEMALE      UNISEX       UNISEX
AGE      STANDARD     SELECT     STANDARD     SELECT     STANDARD      SELECT
- -----   ----------   --------   ----------   --------   ----------   ---------
<S>     <C>          <C>        <C>          <C>        <C>          <C>
  41       18.50       13.60       13.82       11.47       17.64       13.20
  42       19.49       14.32       14.50       12.04       18.56       13.89
  43       20.52       15.08       15.21       12.64       19.54       14.62
  44       21.62       15.88       15.95       13.27       20.56       15.39
  45       22.77       16.74       16.72       13.94       21.65       16.21
  46       23.99       17.64       17.54       14.65       22.79       17.08
  47       25.29       18.61       18.40       15.40       24.00       18.00
  48       26.65       19.63       19.31       16.19       25.27       18.98
  49       28.10       20.72       20.26       17.03       26.63       20.02
  50       29.64       21.88       21.27       17.92       28.06       21.13
  51       31.28       23.12       22.33       18.86       29.58       22.31
  52       33.01       24.45       23.46       19.86       31.19       23.57
  53       34.84       25.85       24.65       20.93       32.90       24.91
  54       36.78       27.36       25.90       22.06       34.70       26.34
  55       38.82       28.96       27.23       23.25       36.60       27.86
  56       40.98       30.66       28.63       24.53       38.61       29.48
  57       43.27       32.48       30.12       25.89       40.73       31.20
  58       45.69       34.42       31.71       27.35       42.98       33.05
  59       48.26       36.50       33.42       28.92       45.38       35.03
  60       50.99       38.72       35.26       30.61       47.93       37.14
  61       53.91       41.11       37.25       32.43       50.65       39.41
  62       57.00       43.66       39.39       34.39       53.55       41.84
  63       60.28       46.39       41.69       36.51       56.63       44.45
  64       63.75       49.31       44.14       38.78       59.89       47.24
  65       67.41       52.43       46.74       41.20       63.33       50.22
  66       71.26       55.76       49.51       43.81       66.95       53.40
  67       75.32       59.33       52.48       46.60       70.79       56.81
  68       79.83       63.16       55.66       49.63       74.86       60.47
  69       84.21       67.27       59.13       52.91       79.21       64.42
  70       89.11       71.70       62.91       56.50       83.86       68.67
  71       94.32       76.48       67.06       60.43       88.85       73.27
  72       99.87       81.53       71.57       64.72       94.19       78.17
  73      105.74       87.01       76.46       69.40       99.85       83.48
  74      111.91       92.84       81.72       74.46      105.82       89.15
  75      118.35       99.03       87.36       79.94      112.10       95.19
  76      125.04      105.60       93.39       85.85      118.64      101.62
  77      131.98      112.58       99.84       92.24      125.48      108.49
  78      139.25      120.04      106.79       99.18      132.68      115.84
  79      146.95      128.06      114.35      106.77      140.34      123.77
  80      155.17      136.75      122.61      115.12      148.58      132.39
</TABLE>
   
WRL00159-05/99
   

                                       80
<PAGE>

Index to Financial Statements
- --------------------------------------------------------------------------------

WRL SERIES LIFE ACCOUNT:

Report of Independent Accountants dated January 29, 1999
Statements of assets and liabilities for the year ended December 31, 1998
Statements of changes in net assets for the years ended December 31, 1998 and
1997.
Financial highlights for the years ended December 31, 1998, 1997, 1996, 1995
and 1994

Notes to the Financial Statements
   
WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

Report of Independent Auditors dated February 19, 1999
Statutory-Basis Balance Sheets at December 31, 1998 and 1997

Statutory-Basis Statements of Operations for the years ended December 31, 1998,
1997 and 1996

Statutory-Basis Statements of Changes in Capital and Surplus for the years
ended December 31, 1998, 1997 and 1996

Statutory-Basis Statements of Cash Flows for the years ended December 31, 1998,
1997 and 1996 
Notes to Statutory-Basis Financial Statements

Statutory-Basis Financial Statement Schedules
   
                                       81
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors of Western Reserve Life
Assurance Co. of Ohio and Policy Owners of the
WRL Series Life Account.

     In our opinion, the accompanying statement of assets and liabilities and
the related statements of operations and of changes in net assets and the
financial highlights present fairly, in all material respects, the financial
position of each of the Sub-Accounts constituting the WRL Series Life Account
(a separate account of Western Reserve Life Assurance Co. of Ohio, hereafter
referred to as the "Life Account") at December 31, 1998, the results of each of
their operations, the changes in each of their net assets and the financial
highlights for each of the periods indicated, in conformity with generally
accepted accounting principles. These financial statements and financial
highlights (hereafter referred to as "financial statements") are the
responsibility of the Life Account's management, our responsibility is to
express an opinion on these financial statements based on our audits. We
conducted our audits of these financial statements in accordance with generally
accepted auditing standards which 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, assessing
the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for the opinion expressed above.


/s/ PRICEWATERHOUSECOOPERS LLP
 
PricewaterhouseCoopers LLP
Boston, Massachusetts
January 29, 1999

                                       82
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                      STATEMENT OF ASSETS AND LIABILITIES
                             AT DECEMBER 31, 1998
                 ALL AMOUNTS (EXCEPT UNIT VALUES) IN THOUSANDS

   
<TABLE>
<CAPTION>
                                                             MONEY
                                                             MARKET           BOND          GROWTH
                                                          SUB-ACCOUNT     SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                      <C>             <C>             <C>
ASSETS:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................       24,472           2,150          13,310
                                                             ======           =====          ======
  Cost ...............................................      $24,472         $24,523        $423,759
                                                            =======         =======        ========
 Investment, at net asset value ......................      $24,472         $24,925        $797,795
 Transfers receivable from depositor .................          104               9             232
                                                            -------         -------        --------
  Total assets .......................................       24,576          24,934         798,027
                                                            -------         -------        --------
LIABILITIES:
 Accrued expenses ....................................            0               0               0
 Transfers payable to depositor ......................            0               0               0
                                                            -------         -------        --------
  Total liabilities ..................................            0               0               0
                                                            -------         -------        --------
  Net assets .........................................      $24,576         $24,934        $798,027
                                                            =======         =======        ========
NET ASSETS CONSISTS OF:
 Policy Owners' equity ...............................      $24,576         $24,934        $798,027
 Depositor's equity ..................................            0               0               0
                                                            -------         -------        --------
  Net assets applicable to units outstanding .........      $24,576         $24,934        $798,027
                                                            =======         =======        ========
 Policy Owners' units ................................        1,460           1,090           8,668
 Depositor's units ...................................            0               0               0
                                                            -------         -------        --------
  Units outstanding ..................................        1,460           1,090           8,668
                                                            =======         =======        ========
  Accumulation unit value ............................      $ 16.83         $ 22.89        $  92.07
                                                            =======         =======        ========
</TABLE>
   


   
<TABLE>
<CAPTION>
                                                                            STRATEGIC       EMERGING
                                                             GLOBAL       TOTAL RETURN       GROWTH
                                                          SUB-ACCOUNT      SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                      <C>             <C>              <C>
ASSETS:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................         9,833           6,028           9,752
                                                               =====           =====           =====
  Cost ...............................................      $189,249         $81,865        $176,852
                                                            ========         =======        ========
 Investment, at net asset value ......................      $233,131         $98,885        $262,548
 Transfers receivable from depositor .................           125              41             117
                                                            --------         -------        --------
  Total assets .......................................       233,256          98,926         262,665
                                                            --------         -------        --------
LIABILITIES:
 Accrued expenses ....................................             0               0               0
 Transfers payable to depositor ......................             0               0               0
                                                            --------         -------        --------
  Total liabilities ..................................             0               0               0
                                                            --------         -------        --------
  Net assets .........................................      $233,256         $98,926        $262,665
                                                                             =======        ========
NET ASSETS CONSISTS OF:
 Policy Owners' equity ...............................      $233,256         $98,926        $262,665
 Depositor's equity ..................................             0               0               0
                                                            --------         -------        --------
  Net assets applicable to units outstanding .........      $233,256         $98,926        $262,665
                                                            ========         =======        ========
 Policy Owners' units ................................        10,167           4,814           8,218
 Depositor's units ...................................             0               0               0
                                                            --------         -------        --------
  Units outstanding ..................................        10,167           4,814           8,218
                                                            ========         =======        ========
  Accumulation unit value ............................      $  22.94         $ 20.55        $  31.96
                                                            ========         =======        ========
</TABLE>
   
   The notes to the financial statements are an integral part of this report.

                                       83
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                      STATEMENT OF ASSETS AND LIABILITIES
                             AT DECEMBER 31, 1998
                 ALL AMOUNTS (EXCEPT UNIT VALUES) IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                           AGGRESSIVE                      GROWTH &
                                                             GROWTH         BALANCED        INCOME
                                                          SUB-ACCOUNT     SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                      <C>             <C>             <C>
ASSETS:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................         7,923          1,185           1,306
                                                               =====          =====           =====
  Cost ...............................................      $126,802        $13,872         $16,213
                                                            ========        =======         =======
 Investment, at net asset value ......................      $177,787        $14,863         $16,036
 Transfers receivable from depositor .................            70              1              11
                                                            --------        -------         -------
  Total assets .......................................       177,857         14,864          16,047
                                                            --------        -------         -------
LIABILITIES:
 Accrued expenses ....................................             0              0               0
 Transfers payable to depositor ......................             0              0               0
                                                            --------        -------         -------
  Total liabilities ..................................             0              0               0
                                                            --------        -------         -------
  Net assets .........................................      $177,857        $14,864         $16,047
                                                            ========        =======         =======
NET ASSETS CONSISTS OF:
 Policy Owners' equity ...............................      $177,857        $14,864         $16,047
 Depositor's equity ..................................             0              0               0
                                                            --------        -------         -------
  Net assets applicable to units outstanding .........      $177,857        $14,864         $16,047
                                                            ========        =======         =======
 Policy Owners' units ................................         6,669            990             976
 Depositor's units ...................................             0              0               0
                                                            --------        -------         -------
  Units outstanding ..................................         6,669            990             976
                                                            ========        =======         =======
  Accumulation unit value ............................      $  26.67        $ 15.02         $ 16.44
                                                            ========        =======         =======
</TABLE>

   
<TABLE>
<CAPTION>
                                                          TACTICAL ASSET       C.A.S.E.
                                                            ALLOCATION          GROWTH       VALUE EQUITY
                                                            SUB-ACCOUNT      SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                      <C>                <C>             <C>
ASSETS:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................          2,988            1,364           2,152
                                                                =====            =====           =====
  Cost ...............................................        $38,916          $19,242         $28,825
                                                              =======          =======         =======
 Investment, at net asset value ......................        $39,889          $17,718         $26,066
 Transfers receivable from depositor .................             15               12              17
                                                              -------          -------         -------
  Total assets .......................................         39,904           17,730          26,083
                                                              -------          -------         -------
LIABILITIES:
 Accrued expenses ....................................              0                0               0
 Transfers payable to depositor ......................              0                0               0
                                                              -------          -------         -------
  Total liabilities ..................................              0                0               0
                                                              -------          -------         -------
  Net assets .........................................        $39,904          $17,730         $26,083
                                                              =======          =======         =======
NET ASSETS CONSISTS OF:
 Policy Owners' equity ...............................        $39,904          $17,730         $26,083
 Depositor's equity ..................................              0                0               0
                                                              -------          -------         -------
  Net assets applicable to units outstanding .........        $39,904          $17,730         $26,083
                                                              =======          =======         =======
 Policy Owners' units ................................          2,383            1,417           1,982
 Depositor's units ...................................              0                0               0
                                                              -------          -------         -------
  Units outstanding ..................................          2,383            1,417           1,982
                                                              =======          =======         =======
  Accumulation unit value ............................        $ 16.74          $ 12.51         $ 13.16
                                                              =======          =======         =======
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   
                                       84
<PAGE>

                            WRL SERIES LIFE ACCOUNT
                      STATEMENT OF ASSETS AND LIABILITIES
                             AT DECEMBER 31, 1998
                 ALL AMOUNTS (EXCEPT UNIT VALUES) IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                          INTERNATIONAL         U.S.        THIRD AVENUE
                                                              EQUITY           EQUITY          VALUE
                                                           SUB-ACCOUNT      SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                      <C>               <C>             <C>
ASSETS:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................           483              976             302
                                                                 ===              ===             ===
  Cost ...............................................        $5,705          $13,010          $2,904
                                                              ======          =======          ======
 Investment, at net asset value ......................        $5,824          $14,078          $2,801
 Transfers receivable from depositor .................             3                6               6
                                                              ------          -------          ------
  Total assets .......................................         5,827           14,084           2,807
                                                              ------          -------          ------
LIABILITIES:
 Accrued expenses ....................................             0                0               0
 Transfers payable to depositor ......................             0                0               0
                                                              ------          -------          ------
  Total liabilities ..................................             0                0               0
                                                              ------          -------          ------
  Net assets .........................................        $5,827          $14,084          $2,807
                                                              ======          =======          ======
NET ASSETS CONSISTS OF:
 Policy Owners' equity ...............................        $5,827          $14,084          $2,622
 Depositor's equity ..................................             0                0             185
                                                              ------          -------          ------
  Net assets applicable to units outstanding .........        $5,827          $14,084          $2,807
                                                              ======          =======          ======
 Policy Owners' units ................................           489              919             284
 Depositor's units ...................................             0                0              20
                                                              ------          -------          ------
  Units outstanding ..................................           489              919             304
                                                              ======          =======          ======
  Accumulation unit value ............................        $11.92          $ 15.33          $  923
                                                              ======          =======          ======
</TABLE>
   
<TABLE>
<CAPTION>
                                                          REAL ESTATE
                                                          SECURITIES
                                                          SUB-ACCOUNT
<S>                                                      <C>
ASSETS:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................          83
                                                                ==
  Cost ...............................................       $ 784
                                                             =====
 Investment, at net asset value ......................       $ 708
 Transfers receivable from depositor .................           1
                                                             -----
  Total assets .......................................         709
                                                             -----
LIABILITIES:
 Accrued expenses ....................................           0
 Transfers payable to depositor ......................           0
                                                             -----
  Total liabilities ..................................           0
                                                             -----
  Net assets .........................................       $ 709
                                                             =====
NET ASSETS CONSISTS OF:
 Policy Owners' equity ...............................       $ 371
 Depositor's equity ..................................         338
                                                             -----
  Net assets applicable to units outstanding .........       $ 709
                                                             =====
 Policy Owners' units ................................          44
 Depositor's units ...................................          40
                                                             -----
  Units outstanding ..................................          84
                                                             =====
  Accumulation unit value ............................       $8.46
                                                             =====
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   
                                    85
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                            STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1998
                           ALL AMOUNTS IN THOUSANDS

<TABLE>
<CAPTION>
                                                                                 MONEY
                                                                                 MARKET           BOND          GROWTH
                                                                              SUB-ACCOUNT     SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                                          <C>             <C>             <C>
INVESTMENT INCOME:
 Dividend income .........................................................       $1,113          $1,196        $  1,180
 Capital gain distributions ..............................................            0               0           5,200
                                                                                 ------          ------        --------
  Total investment income ................................................        1,113           1,196           6,380
EXPENSES:
 Mortality and expense risk ..............................................          194             194           5,277
                                                                                 ------          ------        --------
  Net investment income (loss) ...........................................          919           1,002           1,103
                                                                                 ------          ------        --------
NET REALIZED AND UNREALIZED GAIN (LOSS):
  Net realized gain (loss) from securities transactions ..................            0             642          12,232
  Change in unrealized appreciation (depreciation) .......................            0              71         283,227
                                                                                 ------          ------        --------
  Net gain (loss) on investment securities ...............................            0             713         295,459
                                                                                 ------          ------        --------
   Net increase (decrease) in net assets resulting from operations .......       $  919          $1,715        $296,562
                                                                                 ======          ======        ========
</TABLE>

   
<TABLE>
<CAPTION>
                                                                                                STRATEGIC       EMERGING
                                                                                 GLOBAL       TOTAL RETURN       GROWTH
                                                                              SUB-ACCOUNT      SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                                          <C>             <C>              <C>
INVESTMENT INCOME:
 Dividend income .........................................................      $ 1,092          $2,240          $     0
 Capital gain distributions ..............................................        8,026           1,844            8,683
                                                                                -------          ------          -------
  Total investment income ................................................        9,118           4,084            8,683
EXPENSES:
 Mortality and expense risk ..............................................        1,693             800            1,789
                                                                                -------          ------          -------
  Net investment income (loss) ...........................................        7,425           3,284            6,894
                                                                                -------          ------          -------
NET REALIZED AND UNREALIZED GAIN (LOSS):
  Net realized gain (loss) from securities transactions ..................        3,529           1,097            4,995
  Change in unrealized appreciation (depreciation) .......................       34,898           3,250           54,519
                                                                                -------          ------          -------
  Net gain (loss) on investment securities ...............................       38,427           4,347           59,514
                                                                                -------          ------          -------
   Net increase (decrease) in net assets resulting from operations .......      $45,852          $7,631          $66,408
                                                                                =======          ======          =======
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   
                                       86
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                            STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1998
                           ALL AMOUNTS IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                                               AGGRESSIVE
                                                                                 GROWTH         BALANCED      GROWTH & INCOME
                                                                              SUB-ACCOUNT     SUB-ACCOUNT       SUB-ACCOUNT
<S>                                                                          <C>             <C>             <C>
INVESTMENT INCOME:
 Dividend income .........................................................      $   356           $329            $  651
 Capital gain distributions ..............................................        8,627             13               112
                                                                                -------           ----            ------
  Total investment income ................................................        8,983            342               763
EXPENSES:
 Mortality and expense risk ..............................................        1,132            115               119
                                                                                -------           ----            ------
  Net investment income (loss) ...........................................        7,851            227               644
                                                                                -------           ----            ------
NET REALIZED AND UNREALIZED GAIN (LOSS):
  Net realized gain (loss) from securities transactions ..................        2,395            262               390
  Change in unrealized appreciation (depreciation) .......................       41,953            314              (659)
                                                                                -------           ----            ------
  Net gain (loss) on investment securities ...............................       44,348            576              (269)
                                                                                -------           ----            ------
   Net increase (decrease) in net assets resulting from operations .......      $52,199           $803            $  375
                                                                                =======           ====            ======
</TABLE>
   
<TABLE>
<CAPTION>
                                                                      TACTICAL ASSET     C.A.S.E.
                                                                        ALLOCATION        GROWTH       VALUE EQUITY
                                                                        SUB-ACCOUNT    SUB-ACCOUNT     SUB-ACCOUNT
<S>                                                                  <C>              <C>             <C>
INVESTMENT INCOME:
 Dividend income ..................................................      $  1,115       $  1,514        $    530
 Capital gain distributions .......................................         2,619             90           1,755
                                                                         --------       --------        --------
  Total investment income .........................................         3,734          1,604           2,285
EXPENSES:
 Mortality and expense risk .......................................           315            129             264
                                                                         --------       --------        --------
  Net investment income (loss) ....................................         3,419          1,475           2,021
                                                                         --------       --------        --------
NET REALIZED AND UNREALIZED GAIN (LOSS):
  Net realized gain (loss) from securities transactions ...........           429            175           1,254
  Change in unrealized appreciation (depreciation) ................        (1,516)        (1,289)         (5,937)
                                                                         --------       --------        --------
  Net gain (loss) on investment securities ........................        (1,087)        (1,114)         (4,683)
                                                                         --------       --------        --------
   Net increase (decrease) in net assets resulting from operations       $  2,332       $    361        $ (2,662)
                                                                         ========       ========        ========
</TABLE>

   The notes to the financial statements are an integral part of this report.
   
                                       87
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                            STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1998
                           ALL AMOUNTS IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                                              INTERNATIONAL         U.S.         THIRD AVENUE
                                                                                  EQUITY        EQUITY BOND         VALUE
                                                                               SUB-ACCOUNT      SUB-ACCOUNT     SUB-ACCOUNT(A)
<S>                                                                          <C>               <C>             <C>
INVESTMENT INCOME:
 Dividend income .........................................................        $   3            $  413          $    8
 Capital gain distributions ..............................................            0                94               0
                                                                                  -----            ------          ------
  Total investment income ................................................            3               507               8
EXPENSES:
 Mortality and expense risk ..............................................           35                73              19
                                                                                  -----            ------          ------
  Net investment income (loss) ...........................................          (32)              434             (11)
                                                                                  -----            ------          ------
NET REALIZED AND UNREALIZED GAIN (LOSS):
  Net realized gain (loss) from securities transactions ..................          147               358             (39)
  Change in unrealized appreciation (depreciation) .......................          222             1,053            (103)
                                                                                  -----            ------          ------
  Net gain (loss) on investment securities ...............................          369             1,411            (142)
                                                                                  -----            ------          ------
   Net increase (decrease) in net assets resulting from operations .......        $ 337            $1,845          $ (153)
                                                                                  =====            ======          ======
</TABLE>
   
<TABLE>
<CAPTION>
                                                                      REAL ESTATE
                                                                       SECURITIES
                                                                     SUB-ACCOUNT(B)
<S>                                                                 <C>
INVESTMENT INCOME:
 Dividend income ..................................................     $    0
 Capital gain distributions .......................................          0
                                                                        ------
  Total investment income .........................................          0
EXPENSES:
 Mortality and expense risk .......................................          4
                                                                        ------
  Net investment income (loss) ....................................         (4)
                                                                        -------
NET REALIZED AND UNREALIZED GAIN (LOSS):
  Net realized gain (loss) from securities transactions ...........        (36)
  Change in unrealized appreciation (depreciation) ................        (76)
                                                                        ------
  Net gain (loss) on investment securities ........................       (112)
                                                                        ------
   Net increase (decrease) in net assets resulting from operations      $ (116)
                                                                        ======
</TABLE>

(a) The inception date of this Sub-Account was January 2, 1998.

(b) The inception date of this Sub-Account was May 1, 1998.

   The notes to the financial statements are an integral part of this report.
   
                                       88
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                      STATEMENT OF CHANGES IN NET ASSETS
                              FOR THE YEAR ENDED
                           ALL AMOUNTS IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                                              MONEY MARKET
                                                                               SUB-ACCOUNT
                                                                              December 31,
                                                                         -----------------------
                                                                             1998        1997
                                                                         ------------ ----------
<S>                                                                      <C>          <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $      919   $    639
 Net gain (loss) on investment securities ..............................           0          0
                                                                          ----------   --------
 Net increase (decrease) in net assets resulting from operations .......         919        639
                                                                          ----------   --------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................      12,763      7,719
                                                                          ----------   --------
 Less cost of units redeemed:
  Administrative charges ...............................................       3,123      3,108
  Policy loans .........................................................       1,163        687
  Surrender benefits ...................................................       1,250        854
  Death benefits .......................................................          10          9
                                                                          ----------   --------
                                                                               5,546      4,658
                                                                          ----------   --------
  Increase (decrease) in net assets from capital unit transactions .....       7,217      3,061
                                                                          ----------   --------
  Net increase (decrease) in net assets ................................       8,136      3,700
 Depositor's equity contribution (redemption) ..........................           0          0
NET ASSETS:
 Beginning of year .....................................................      16,440     12,740
                                                                          ----------   --------
 End of year ...........................................................  $   24,576   $ 16,440
                                                                          ==========   ========
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................       1,020        825
 Units issued ..........................................................      11,339      9,509
 Units redeemed ........................................................     (10,899)    (9,314)
                                                                          ----------   --------
 Units outstanding - end of year .......................................       1,460      1,020
                                                                          ==========   ========

<CAPTION>
                                                                                  BOND                   GROWTH
                                                                              SUB-ACCOUNT             SUB-ACCOUNT
                                                                              December 31,            December 31,
                                                                         ---------------------- ------------------------
                                                                             1998       1997        1998        1997
                                                                         ----------- ---------- ----------- ------------
<S>                                                                      <C>         <C>        <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................   $ 1,002    $   661    $  1,103     $ 44,206
 Net gain (loss) on investment securities ..............................       713        418     295,459       15,238
                                                                           -------    -------    --------     --------
 Net increase (decrease) in net assets resulting from operations .......     1,715      1,079     296,562       59,444
                                                                           -------    -------    --------     --------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................     9,472      7,506     140,684      106,236
                                                                           -------    -------    --------     --------
 Less cost of units redeemed:
  Administrative charges ...............................................     2,292      1,633      44,910       37,231
  Policy loans .........................................................       594        428      18,083       11,212
  Surrender benefits ...................................................       865        437      22,312       15,746
  Death benefits .......................................................       159         15       4,185          711
                                                                           -------    -------    --------     --------
                                                                             3,910      2,513      89,490       64,900
                                                                           -------    -------    --------     --------
  Increase (decrease) in net assets from capital unit transactions .....     5,562      4,993      51,194       41,336
                                                                           -------    -------    --------     --------
  Net increase (decrease) in net assets ................................     7,277      6,072     347,756      100,780
 Depositor's equity contribution (redemption) ..........................         0          0           0            0
NET ASSETS:
 Beginning of year .....................................................    17,657     11,585     450,271      349,491
                                                                           -------    -------    --------     --------
 End of year ...........................................................   $24,934    $17,657    $798,027     $450,271
                                                                           =======    =======    ========     ========
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................       836        593       7,972        7,208
 Units issued ..........................................................     1,030        568       2,967        2,877
 Units redeemed ........................................................      (776)      (325)     (2,271)      (2,113)
                                                                           -------    -------    --------     --------
 Units outstanding - end of year .......................................     1,090        836       8,668        7,972
                                                                           =======    =======    ========     ========
</TABLE>
   
<TABLE>
<CAPTION>
                                                                                  GLOBAL
                                                                               SUB-ACCOUNT
                                                                               December 31,
                                                                         ------------------------
                                                                             1998        1997
                                                                         ----------- ------------
<S>                                                                      <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $  7,425     $ 15,859
 Net gain (loss) on investment securities ..............................    38,427          805
                                                                          --------     --------
 Net increase (decrease) in net assets resulting from operations .......    45,852       16,664
                                                                          --------     --------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................    72,962       64,272
                                                                          --------     --------
 Less cost of units redeemed:
  Administrative charges ...............................................    19,369       12,590
  Policy loans .........................................................     4,953        2,948
  Surrender benefits ...................................................     5,662        3,391
  Death benefits .......................................................       591          149
                                                                          --------     --------
                                                                            30,575       19,078
                                                                          --------     --------
  Increase (decrease) in net assets from capital unit transactions .....    42,387       45,194
                                                                          --------     --------
  Net increase (decrease) in net assets ................................    88,239       61,858
 Depositor's equity contribution (redemption) ..........................         0            0
NET ASSETS:
 Beginning of year .....................................................   145,017       83,159
                                                                          --------     --------
 End of year ...........................................................  $233,256     $145,017
                                                                          ========     ========
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................     8,145        5,497
 Units issued ..........................................................     5,610        5,205
 Units redeemed ........................................................    (3,588)      (2,557)
                                                                          --------     --------
 Units outstanding - end of year .......................................    10,167        8,145
                                                                          ========     ========

<CAPTION>
                                                                                STRATEGIC
                                                                              TOTAL RETURN           EMERGING GROWTH
                                                                               SUB-ACCOUNT             SUB-ACCOUNT
                                                                              December 31,             December 31,
                                                                         ----------------------- ------------------------
                                                                             1998        1997        1998        1997
                                                                         ----------- ----------- ----------- ------------
<S>                                                                      <C>         <C>         <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $  3,284    $  6,101    $  6,894     $ 13,841
 Net gain (loss) on investment securities ..............................     4,347       6,521      59,514       10,932
                                                                          --------    --------    --------     --------
 Net increase (decrease) in net assets resulting from operations .......     7,631      12,622      66,408       24,773
                                                                          --------    --------    --------     --------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................    24,191      22,072      64,824       54,392
                                                                          --------    --------    --------     --------
 Less cost of units redeemed:
  Administrative charges ...............................................     7,696       6,025      19,612       14,518
  Policy loans .........................................................     2,319       1,624       5,601        3,692
  Surrender benefits ...................................................     2,587       2,044       7,688        3,986
  Death benefits .......................................................     1,047         148         368          192
                                                                          --------    --------    --------     --------
                                                                            13,649       9,841      33,269       22,388
                                                                          --------    --------    --------     --------
  Increase (decrease) in net assets from capital unit transactions .....    10,542      12,231      31,555       32,004
                                                                          --------    --------    --------     --------
  Net increase (decrease) in net assets ................................    18,173      24,853      97,963       56,777
 Depositor's equity contribution (redemption) ..........................         0           0           0            0
NET ASSETS:
 Beginning of year .....................................................    80,753      55,900     164,702      107,925
                                                                          --------    --------    --------     --------
 End of year ...........................................................  $ 98,926    $ 80,753    $262,665     $164,702
                                                                          ========    ========    ========     ========
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................     4,270       3,570       7,013        5,532
 Units issued ..........................................................     1,946       1,809       4,099        4,085
 Units redeemed ........................................................    (1,402)     (1,109)     (2,894)      (2,604)
                                                                          --------    --------    --------     --------
 Units outstanding - end of year .......................................     4,814       4,270       8,218        7,013
                                                                          ========    ========    ========     ========
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   
                                       89
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                      STATEMENT OF CHANGES IN NET ASSETS
                              FOR THE YEAR ENDED
                           ALL AMOUNTS IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                                            AGGRESSIVE GROWTH
                                                                               SUB-ACCOUNT
                                                                              December 31,
                                                                         -----------------------
                                                                             1998        1997
                                                                         ----------- -----------
<S>                                                                      <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $  7,851    $  7,795
 Net gain (loss) on investment securities ..............................    44,348       6,524
                                                                          --------    --------
 Net increase (decrease) in net assets resulting from operations .......    52,199      14,319
                                                                          --------    --------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................    53,159      40,282
                                                                          --------    --------
 Less cost of units redeemed:
  Administrative charges ...............................................    13,960       9,888
  Policy loans .........................................................     3,522       1,926
  Surrender benefits ...................................................     4,423       2,485
  Death benefits .......................................................       248          58
                                                                          --------    --------
                                                                            22,153      14,357
                                                                          --------    --------
  Increase (decrease) in net assets from capital unit transactions .....    31,006      25,925
                                                                          --------    --------
  Net increase (decrease) in net assets ................................    83,205      40,244
 Depositor's equity contribution (redemption) ..........................         0           0
NET ASSETS:
 Beginning of year .....................................................    94,652      54,408
                                                                          --------    --------
 End of year ...........................................................  $177,857    $ 94,652
                                                                          ========    ========
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................     5,230       3,702
 Units issued ..........................................................     3,797       3,540
 Units redeemed ........................................................    (2,358)     (2,012)
                                                                          --------    --------
 Units outstanding - end of year .......................................     6,669       5,230
                                                                          ========    ========

<CAPTION>
                                                                               BALANCED           GROWTH & INCOME
                                                                              SUB-ACCOUNT           SUB-ACCOUNT
                                                                             December 31,          December 31,
                                                                         --------------------- ---------------------
                                                                            1998       1997        1998       1997
                                                                         ---------- ---------- ----------- ---------
<S>                                                                      <C>        <C>        <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $   227    $   992     $   644    $1,214
 Net gain (loss) on investment securities ..............................      576        226        (269)      283
                                                                          -------    -------     -------    ------
 Net increase (decrease) in net assets resulting from operations .......      803      1,218         375     1,497
                                                                          -------    -------     -------    ------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................    5,658      4,373       8,963     3,232
                                                                          -------    -------     -------    ------
 Less cost of units redeemed:
  Administrative charges ...............................................    1,423        958       1,633       733
  Policy loans .........................................................      279        179         218       163
  Surrender benefits ...................................................      596        153         431       260
  Death benefits .......................................................       15          3          72        11
                                                                          -------    -------     -------    ------
                                                                            2,313      1,293       2,354     1,167
                                                                          -------    -------     -------    ------
  Increase (decrease) in net assets from capital unit transactions .....    3,345      3,080       6,609     2,065
                                                                          -------    -------     -------    ------
  Net increase (decrease) in net assets ................................    4,148      4,298       6,984     3,562
 Depositor's equity contribution (redemption) ..........................        0          0           0         0
NET ASSETS:
 Beginning of year .....................................................   10,716      6,418       9,063     5,501
                                                                          -------    -------     -------    ------
 End of year ...........................................................  $14,864    $10,716     $16,047    $9,063
                                                                          =======    =======     =======    ======
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................      756        526         563       422
 Units issued ..........................................................      578        472         966       352
 Units redeemed ........................................................     (344)      (242)       (553)     (211)
                                                                          -------    -------     -------    ------
 Units outstanding - end of year .......................................      990        756         976       563
                                                                          =======    =======     =======    ======
</TABLE>

   
<TABLE>
<CAPTION>
                                                                             TACTICAL ASSET
                                                                               ALLOCATION
                                                                               SUB-ACCOUNT
                                                                              December 31,
                                                                         -----------------------
                                                                             1998        1997
                                                                         ----------- -----------
<S>                                                                      <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $  3,419     $ 1,913
 Net gain (loss) on investment securities ..............................    (1,087)      1,362
                                                                          --------     -------
 Net increase (decrease) in net assets resulting from operations .......     2,332       3,275
                                                                          --------     -------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................    13,703      11,386
                                                                          --------     -------
 Less cost of units redeemed:
  Administrative charges ...............................................     3,421       2,219
  Policy loans .........................................................       748         463
  Surrender benefits ...................................................       925         742
  Death benefits .......................................................       160          60
                                                                          --------     -------
                                                                             5,254       3,484
                                                                          --------     -------
  Increase (decrease) in net assets from capital unit transactions .....     8,449       7,902
                                                                          --------     -------
  Net increase (decrease) in net assets ................................    10,781      11,177
 Depositor's equity contribution (redemption) ..........................         0           0
NET ASSETS:
 Beginning of year .....................................................    29,123      17,946
                                                                          --------     -------
 End of year ...........................................................  $ 39,904     $29,123
                                                                          ========     =======
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................     1,867       1,330
 Units issued ..........................................................     1,377       1,163
 Units redeemed ........................................................      (861)       (626)
                                                                          --------     -------
 Units outstanding - end of year .......................................     2,383       1,867
                                                                          ========     =======

<CAPTION>
                                                                             C.A.S.E. GROWTH          VALUE EQUITY
                                                                               SUB-ACCOUNT             SUB-ACCOUNT
                                                                              December 31,            December 31,
                                                                         ----------------------- -----------------------
                                                                             1998        1997        1998        1997
                                                                         ----------- ----------- ----------- -----------
<S>                                                                      <C>         <C>         <C>         <C>
OPERATIONS:
 Net investment income (loss) ..........................................  $  1,475     $   994    $  2,021     $   183
 Net gain (loss) on investment securities ..............................    (1,114)       (252)     (4,683)      3,038
                                                                          --------     -------    --------     -------
 Net increase (decrease) in net assets resulting from operations .......       361         742      (2,662)      3,221
                                                                          --------     -------    --------     -------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) ................................     8,731       8,029       6,086      17,023
                                                                          --------     -------    --------     -------
 Less cost of units redeemed:
  Administrative charges ...............................................     2,433         970       2,846       1,257
  Policy loans .........................................................       520         146         643         542
  Surrender benefits ...................................................       295         144         401         388
  Death benefits .......................................................        60           6         165           0
                                                                          --------     -------    --------     -------
                                                                             3,308       1,266       4,055       2,187
                                                                          --------     -------    --------     -------
  Increase (decrease) in net assets from capital unit transactions .....     5,423       6,763       2,031      14,836
                                                                          --------     -------    --------     -------
  Net increase (decrease) in net assets ................................     5,784       7,505        (631)     18,057
 Depositor's equity contribution (redemption) ..........................         0         (25)          0        (230)
NET ASSETS:
 Beginning of year .....................................................    11,946       4,466      26,714       8,887
                                                                          --------     -------    --------     -------
 End of year ...........................................................  $ 17,730     $11,946    $ 26,083     $26,714
                                                                          ========     =======    ========     =======
UNIT ACTIVITY:
 Units outstanding - beginning of year .................................       969         413       1,916         790
 Units issued ..........................................................     1,317         931       1,748       1,772
 Units redeemed ........................................................      (869)       (375)     (1,682)       (646)
                                                                          --------     -------    --------     -------
 Units outstanding - end of year .......................................     1,417         969       1,982       1,916
                                                                          ========     =======    ========     =======
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   
                                       90
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                      STATEMENT OF CHANGES IN NET ASSETS
                              FOR THE YEAR ENDED
                           ALL AMOUNTS IN THOUSANDS
   
<TABLE>
<CAPTION>
                                                          INTERNATIONAL EQUITY      U.S. EQUITY       THIRD AVENUE   REAL ESTATE
                                                               SUB-ACCOUNT          SUB-ACCOUNT           VALUE       SECURITIES
                                                              December 31,          December 31,       SUB-ACCOUNT   SUB-ACCOUNT
                                                          --------------------- --------------------  December 31,   December 31,
                                                             1998      1997(a)     1998     1997(a)      1998(b)       1998(c)
                                                          ---------- ---------- ---------- --------- -------------- -------------
<S>                                                       <C>        <C>        <C>        <C>       <C>            <C>
OPERATIONS:
 Net investment income (loss) ...........................   $  (32)    $   (4)   $   434    $  107       $  (11)       $   (4)
 Net gain (loss) on investment
  securities ............................................      369         31      1,411        96         (142)         (112)
                                                            ------     ------    -------    ------       ------        ------
 Net increase (decrease) in net assets resulting from
  operations ............................................      337         27      1,845       203         (153)         (116)
                                                            ------     ------    -------    ------       ------        ------
CAPITAL UNIT TRANSACTIONS:
 Proceeds from units sold (transferred) .................    3,972      2,458     10,178     3,208        2,932           472
                                                            ------     ------    -------    ------       ------        ------
 Less cost of units redeemed:
  Administrative charges ................................      433        117        862        91          138             4
  Policy loans ..........................................      196         59        159        56            8            43
  Surrender benefits ....................................       35         14        113         9           26             0
  Death benefits ........................................      107          0         63         0            0             0
                                                            ------     ------    -------    ------       ------        ------
                                                               771        190      1,197       156          172            47
                                                            ------     ------    -------    ------       ------        ------
  Increase (decrease) in net assets from capital
    unit transactions ...................................    3,201      2,268      8,981     3,052        2,760           425
                                                            ------     ------    -------    ------       ------        ------
  Net increase (decrease) in net assets .................    3,538      2,295     10,826     3,255        2,607           309
 Depositor's equity contribution (redemption) ...........        0         (6)         0         3          200           400
NET ASSETS:
 Beginning of year ......................................    2,289          0      3,258         0            0             0
                                                            ------     ------    -------    ------       ------        ------
 End of year ............................................   $5,827     $2,289    $14,084    $3,258       $2,807        $  709
                                                            ======     ======    =======    ======       ======        ======
UNIT ACTIVITY:
 Units outstanding - beginning of year ..................      215          0        259         0            0             0
 Units issued ...........................................      767        484      1,266       393          495           113
 Units redeemed .........................................     (493)      (269)      (606)     (134)        (191)          (29)
                                                            ------     ------    -------    ------       ------        ------
 Units outstanding - end of year ........................      489        215        919       259          304            84
                                                            ======     ======    =======    ======       ======        ======
</TABLE>
   
(a) The inception date of this Sub-Account was January 2, 1997.

(b) The inception date of this Sub-Account was January 2, 1998.

(c) The inception date of this Sub-Account was May 1, 1998.

   The notes to the financial statements are an integral part of this report.
   

                                       91
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                             FINANCIAL HIGHLIGHTS*
                              FOR THE YEAR ENDED
   
<TABLE>
<CAPTION>
                                                                           MONEY MARKET SUB-ACCOUNT
                                                                                December 31,
                                                                           -----------------------
                                                                               1998        1997
                                                                           ----------- -----------
<S>                                                                        <C>         <C>
Accumulation unit value, beginning of year ...............................   $ 16.13     $ 15.45
 Income from operations:
  Net investment income (loss) ...........................................      0.70        0.68
  Net realized and unrealized gain (loss) on investment ..................      0.00        0.00
                                                                             -------     -------
   Net income (loss) from operations .....................................      0.70        0.68
                                                                             -------     -------
Accumulation unit value, end of year .....................................   $ 16.83     $ 16.13
                                                                             =======     =======
Total return (a) .........................................................      4.36%       4.37%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $24,576     $16,440
 Ratios of net investment income (loss) to average net assets (b) ........      4.24%       4.28%


<CAPTION>
                                                                                MONEY MARKET SUB-ACCOUNT
                                                                                      December 31,
                                                                           -----------------------------------
                                                                               1996        1995        1994
                                                                           ----------- ----------- -----------
<S>                                                                        <C>         <C>         <C>
Accumulation unit value, beginning of year ...............................   $ 14.83     $ 14.19     $ 13.84
 Income from operations:
  Net investment income (loss) ...........................................      0.62        0.64        0.35
  Net realized and unrealized gain (loss) on investment ..................      0.00        0.00        0.00
                                                                             -------     -------     -------
   Net income (loss) from operations .....................................      0.62        0.64        0.35
                                                                             -------     -------     -------
Accumulation unit value, end of year .....................................   $ 15.45     $ 14.83     $ 14.19
                                                                             =======     =======     =======
Total return (a) .........................................................      4.17%       4.49%       2.58%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $12,740     $10,759     $ 9,706
 Ratios of net investment income (loss) to average net assets (b) ........      4.07%       4.37%       2.66%
</TABLE>

   
<TABLE>
<CAPTION>
                                                                              BOND SUB-ACCOUNT
                                                                                December 31,
                                                                           -----------------------
                                                                               1998        1997
                                                                           ----------- -----------
<S>                                                                        <C>         <C>
Accumulation unit value, beginning of year ...............................   $ 21.12     $ 19.53
 Income from operations:
  Net investment income (loss) ...........................................      1.01        1.01
  Net realized and unrealized gain (loss) on investment ..................      0.76        0.58
                                                                             -------     -------
   Net income (loss) from operations .....................................      1.77        1.59
                                                                             -------     -------
Accumulation unit value, end of year .....................................   $ 22.89     $ 21.12
                                                                             =======     =======
Total return (a) .........................................................      8.34%       8.18%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $24,934     $17,657
 Ratios of net investment income (loss) to average net assets (b) ........      4.58%       5.06%


<CAPTION>
                                                                                    BOND SUB-ACCOUNT
                                                                                      December 31,
                                                                           -----------------------------------
                                                                               1996        1995        1994
                                                                           ----------- ----------- -----------
<S>                                                                        <C>         <C>         <C>
Accumulation unit value, beginning of year ...............................  $  19.67     $ 16.14    $   17.50
 Income from operations:
  Net investment income (loss) ...........................................      0.99        1.05         0.89
  Net realized and unrealized gain (loss) on investment ..................     (1.13)       2.48        (2.25)
                                                                            --------     -------    ---------
   Net income (loss) from operations .....................................     (0.14)       3.53        (1.36)
                                                                            --------     -------    ---------
Accumulation unit value, end of year .....................................  $  19.53     $ 19.67    $   16.14
                                                                            ========     =======    =========
Total return (a) .........................................................    (0.75)%      21.89%      (7.77)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................  $ 11,585     $10,066    $   6,259
 Ratios of net investment income (loss) to average net assets (b) ........      5.34%       5.80%        5.57%
</TABLE>

   
<TABLE>
<CAPTION>
                                                                      GROWTH SUB-ACCOUNT
                                                                         December 31,
                                                                   -------------------------
                                                                       1998         1997
                                                                   ------------ ------------
<S>                                                                <C>          <C>
Accumulation unit value, beginning of year .......................   $  56.48     $  48.48
 Income from operations:
  Net investment income (loss) ...................................       0.13         5.83
  Net realized and unrealized gain (loss) on investment ..........      35.46         2.17
                                                                     --------     --------
   Net income (loss) from operations .............................      35.59         8.00
                                                                     --------     --------
Accumulation unit value, end of year .............................   $  92.07     $  56.48
                                                                     ========     ========
Total return (a) .................................................      63.01%       16.50%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ........................   $798,027     $450,271
 Ratios of net investment income (loss) to average net assets (b)        0.19%       10.84%


<CAPTION>
                                                                             GROWTH SUB-ACCOUNT
                                                                                December 31,
                                                                   --------------------------------------
                                                                       1996         1995         1994
                                                                   ------------ ------------ ------------
<S>                                                                <C>          <C>          <C>
Accumulation unit value, beginning of year .......................   $  41.47     $  28.44     $  31.30
 Income from operations:
  Net investment income (loss) ...................................       2.88         3.89         0.04
  Net realized and unrealized gain (loss) on investment ..........       4.13         9.14        (2.90)
                                                                     --------     --------     --------
   Net income (loss) from operations .............................       7.01        13.03        (2.86)
                                                                     --------     --------     --------
Accumulation unit value, end of year .............................   $  48.48     $  41.47     $  28.44
                                                                     ========     ========     ========
Total return (a) .................................................      16.91%       45.81%      (9.13)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ........................   $349,491     $262,467     $161,490
 Ratios of net investment income (loss) to average net assets (b)        6.41%       11.05%        0.16%
</TABLE>

   The notes to the financial statements are an integral part of this report.
   
                                       92
<PAGE>

                            WRL SERIES LIFE ACCOUNT
                             FINANCIAL HIGHLIGHTS*
                              FOR THE YEAR ENDED
   
<TABLE>
<CAPTION>
                                                                           GLOBAL SUB-ACCOUNT
                                                                              December 31,
                                                                        -------------------------
                                                                            1998         1997
                                                                        ------------ ------------
<S>                                                                     <C>          <C>
Accumulation unit value, beginning of year ............................   $  17.80     $  15.13
 Income from operations:
  Net investment income (loss) ........................................       0.82         2.30
  Net realized and unrealized gain (loss) on investment ...............       4.32         0.37
                                                                          --------     --------
   Net income (loss) from operations ..................................       5.14         2.67
                                                                          --------     --------
Accumulation unit value, end of year ..................................   $  22.94     $  17.80
                                                                          ========     ========
Total return (a) ......................................................      28.86%       17.69%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $233,256     $145,017
 Ratios of net investment income (loss) to average net assets (b) .....       3.92%       13.39%


<CAPTION>
                                                                                GLOBAL SUB-ACCOUNT
                                                                                   December 31,
                                                                        ----------------------------------
                                                                            1996        1995      1994(c)
                                                                        ----------- ----------- ----------
<S>                                                                     <C>         <C>         <C>
Accumulation unit value, beginning of year ............................   $ 11.95     $  9.80    $  10.00
 Income from operations:
  Net investment income (loss) ........................................      1.50        0.45        0.71
  Net realized and unrealized gain (loss) on investment ...............      1.68        1.70       (0.91)
                                                                          -------     -------    --------
   Net income (loss) from operations ..................................      3.18        2.15       (0.20)
                                                                          -------     -------    --------
Accumulation unit value, end of year ..................................   $ 15.13     $ 11.95    $   9.80
                                                                          =======     =======    ========
Total return (a) ......................................................     26.60%      21.96%     (2.02)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $83,159     $37,049    $ 21,672
 Ratios of net investment income (loss) to average net assets (b) .....     11.09%       4.25%       8.86%
</TABLE>

   
<TABLE>
<CAPTION>
                                                                        STRATEGIC TOTAL RETURN
                                                                              SUB-ACCOUNT
                                                                             December 31,
                                                                        -----------------------
                                                                            1998        1997
                                                                        ----------- -----------
<S>                                                                     <C>         <C>
Accumulation unit value, beginning of year ............................   $ 18.91     $ 15.66
 Income from operations:
  Net investment income (loss) ........................................      0.71        1.56
  Net realized and unrealized gain (loss) on investment ...............      0.93        1.69
                                                                          -------     -------
   Net income (loss) from operations ..................................      1.64        3.25
                                                                          -------     -------
Accumulation unit value, end of year ..................................   $ 20.55     $ 18.91
                                                                          =======     =======
Total return (a) ......................................................      8.66%      20.77%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $98,926     $80,753
 Ratios of net investment income (loss) to average net assets (b) .....      3.67%       8.89%


<CAPTION>
                                                                        STRATEGIC TOTAL RETURN SUB-ACCOUNT
                                                                                   December 31,
                                                                        -----------------------------------
                                                                            1996        1995        1994
                                                                        ----------- ----------- -----------
<S>                                                                     <C>         <C>         <C>
Accumulation unit value, beginning of year ............................   $ 13.74     $ 11.12    $  11.28
 Income from operations:
  Net investment income (loss) ........................................      0.82        0.68        0.18
  Net realized and unrealized gain (loss) on investment ...............      1.10        1.94       (0.34)
                                                                          -------     -------    --------
   Net income (loss) from operations ..................................      1.92        2.62       (0.16)
                                                                          -------     -------    --------
Accumulation unit value, end of year ..................................   $ 15.66     $ 13.74    $  11.12
                                                                          =======     =======    ========
Total return (a) ......................................................     13.97%      23.55%     (1.42)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $55,900     $39,648    $ 23,649
 Ratios of net investment income (loss) to average net assets (b) .....      5.76%       5.47%       1.93%
</TABLE>
   
   
<TABLE>
<CAPTION>
                                                                             EMERGING GROWTH
                                                                               SUB-ACCOUNT
                                                                              December 31,
                                                                        -------------------------
                                                                            1998         1997
                                                                        ------------ ------------
<S>                                                                     <C>          <C>
Accumulation unit value, beginning of year ............................   $  23.48     $  19.51
 Income from operations:
  Net investment income (loss) ........................................       0.91         2.20
  Net realized and unrealized gain (loss) on investment ...............       7.57         1.77
                                                                          --------     --------
   Net income (loss) from operations ..................................       8.48         3.97
                                                                          --------     --------
Accumulation unit value, end of year ..................................   $  31.96     $  23.48
                                                                          ========     ========
Total return (a) ......................................................      36.11%       20.37%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $262,665     $164,702
 Ratios of net investment income (loss) to average net assets (b) .....       3.44%       10.18%


<CAPTION>
                                                                            EMERGING GROWTH SUB-ACCOUNT
                                                                                    December 31,
                                                                        ------------------------------------
                                                                            1996         1995        1994
                                                                        ------------ ----------- -----------
<S>                                                                     <C>          <C>         <C>
Accumulation unit value, beginning of year ............................   $  16.56     $ 11.38   $ 12.40
 Income from operations:
  Net investment income (loss) ........................................       0.82        0.65     (0.09)
  Net realized and unrealized gain (loss) on investment ...............       2.13        4.53     (0.93)
                                                                          --------     -------   -------
   Net income (loss) from operations ..................................       2.95        5.18     (1.02)
                                                                          --------     -------   -------
Accumulation unit value, end of year ..................................   $  19.51     $ 16.56   $ 11.38
                                                                          ========     =======   =======
Total return (a) ......................................................      17.82%      45.49%   (8.18)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $107,925     $67,905   $36,687
 Ratios of net investment income (loss) to average net assets (b) .....       4.51%       4.66%   (0.86)%
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   

                                       93
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                             FINANCIAL HIGHLIGHTS*
                              FOR THE YEAR ENDED

   
<TABLE>
<CAPTION>
                                                                           AGGRESSIVE GROWTH
                                                                              SUB-ACCOUNT
                                                                              December 31,
                                                                        ------------------------
                                                                            1998         1997
                                                                        ------------ -----------
<S>                                                                     <C>          <C>
Accumulation unit value, beginning of year ............................   $  18.10     $ 14.70
 Income from operations:
  Net investment income (loss) ........................................       1.33        1.75
  Net realized and unrealized gain (loss) on investment ...............       7.24        1.65
                                                                          --------     -------
   Net income (loss) from operations ..................................       8.57        3.40
                                                                          --------     -------
Accumulation unit value, end of year ..................................   $  26.67     $ 18.10
                                                                          ========     =======
Total return (a) ......................................................      47.36%      23.14%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $177,857     $94,652
 Ratios of net investment income (loss) to average net assets (b) .....       6.20%      10.26%


<CAPTION>
                                                                           AGGRESSIVE GROWTH SUB-ACCOUNT
                                                                                   December 31,
                                                                        -----------------------------------
                                                                            1996        1995      1994(c)
                                                                        ----------- ----------- -----------
<S>                                                                     <C>         <C>         <C>
Accumulation unit value, beginning of year ............................   $ 13.43     $  9.82   $10.00
 Income from operations:
  Net investment income (loss) ........................................      0.36        0.37    (0.06)
  Net realized and unrealized gain (loss) on investment ...............      0.91        3.24    (0.12)
                                                                          -------     -------   ------
   Net income (loss) from operations ..................................      1.27        3.61    (0.18)
                                                                          -------     -------   ------
Accumulation unit value, end of year ..................................   $ 14.70     $ 13.43   $ 9.82
                                                                          =======     =======   ======
Total return (a) ......................................................      9.46%      36.79%  (1.85)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $54,408     $32,904   $8,909
 Ratios of net investment income (loss) to average net assets (b) .....      2.65%       2.93%  (0.72)%
</TABLE>

   
<TABLE>
<CAPTION>
                                                                            BALANCED SUB-ACCOUNT
                                                                                December 31,
                                                                           -----------------------
                                                                               1998        1997
                                                                           ----------- -----------
<S>                                                                        <C>         <C>
Accumulation unit value, beginning of year ...............................   $ 14.17     $ 12.21
 Income from operations:
  Net investment income (loss) ...........................................      0.25        1.55
  Net realized and unrealized gain (loss) on investment ..................      0.60        0.41
                                                                             -------     -------
   Net income (loss) from operations .....................................      0.85        1.96
                                                                             -------     -------
Accumulation unit value, end of year .....................................   $ 15.02     $ 14.17
                                                                             =======     =======
Total return (a) .........................................................      5.98%      16.06%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $14,864     $10,716
 Ratios of net investment income (loss) to average net assets (b) ........      1.76%      11.62%


<CAPTION>
                                                                                  BALANCED SUB-ACCOUNT
                                                                                      December 31,
                                                                           -----------------------------------
                                                                               1996        1995      1994(c)
                                                                           ----------- ----------- -----------
<S>                                                                        <C>         <C>         <C>
Accumulation unit value, beginning of year ...............................   $ 11.13    $   9.37    $   10.00
 Income from operations:
  Net investment income (loss) ...........................................      0.36        0.37         0.22
  Net realized and unrealized gain (loss) on investment ..................      0.72        1.39        (0.85)
                                                                             -------    --------    ---------
   Net income (loss) from operations .....................................      1.08        1.76        (0.63)
                                                                             -------    --------    ---------
Accumulation unit value, end of year .....................................   $ 12.21    $  11.13    $    9.37
                                                                             =======    ========    =========
Total return (a) .........................................................      9.73%      18.73%      (6.29)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $ 6,418    $  3,795    $   2,145
 Ratios of net investment income (loss) to average net assets (b) ........      3.18%       3.59%        3.06%
</TABLE>

   
<TABLE>
<CAPTION>
                                                                            GROWTH & INCOME
                                                                              SUB-ACCOUNT
                                                                             December 31,
                                                                        -----------------------
                                                                            1998        1997
                                                                        ----------- -----------
<S>                                                                     <C>         <C>
Accumulation unit value, beginning of year ............................   $ 16.09    $  13.03
 Income from operations:
  Net investment income (loss) ........................................      0.77        2.61
  Net realized and unrealized gain (loss) on investment ...............     (0.42)       0.45
                                                                          -------    --------
   Net income (loss) from operations ..................................      0.35        3.06
                                                                          -------    --------
Accumulation unit value, end of year ..................................   $ 16.44    $  16.09
                                                                          =======    ========
Total return (a) ......................................................      2.13%      23.54%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................   $16,047    $  9,063
 Ratios of net investment income (loss) to average net assets (b) .....      4.83%      18.50%


<CAPTION>
                                                                            GROWTH & INCOME SUB-ACCOUNT
                                                                                   December 31,
                                                                        -----------------------------------
                                                                            1996        1995      1994(c)
                                                                        ----------- ----------- -----------
<S>                                                                     <C>         <C>         <C>
Accumulation unit value, beginning of year ............................  $  11.77    $   9.49    $   10.00
 Income from operations:
  Net investment income (loss) ........................................      0.76        0.49         0.29
  Net realized and unrealized gain (loss) on investment ...............      0.50        1.79        (0.80)
                                                                         --------    --------    ---------
   Net income (loss) from operations ..................................      1.26        2.28        (0.51)
                                                                         --------    --------    ---------
Accumulation unit value, end of year ..................................  $  13.03    $  11.77    $    9.49
                                                                         ========    ========    =========
Total return (a) ......................................................     10.64%      24.14%      (5.15)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) .............................  $  5,501    $  2,631    $   1,215
 Ratios of net investment income (loss) to average net assets (b) .....      6.38%       4.57%        3.71%
</TABLE>
   
   The notes to the financial statements are an integral part of this report.
   
                                       94
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                             FINANCIAL HIGHLIGHTS*
                              FOR THE YEAR ENDED

   
<TABLE>
<CAPTION>
                                                                                TACTICAL ASSET ALLOCATION SUB-ACCOUNT
                                                                                            December 31,
                                                                           -----------------------------------------------
                                                                               1998        1997        1996      1995(d)
                                                                           ----------- ----------- ----------- -----------
<S>                                                                        <C>         <C>         <C>         <C>
Accumulation unit value, beginning of year ...............................   $ 15.60     $ 13.50     $ 11.90    $  10.00
 Income from operations:
  Net investment income (loss) ...........................................      1.58        1.20        0.53        0.61
  Net realized and unrealized gain (loss) on investment ..................     (0.44)       0.90        1.07        1.29
                                                                             -------     -------     -------    --------
   Net income (loss) from operations .....................................      1.14        2.10        1.60        1.90
                                                                             -------     -------     -------    --------
Accumulation unit value, end of year .....................................   $ 16.74     $ 15.60     $ 13.50    $  11.90
                                                                             =======     =======     =======    ========
Total return (a) .........................................................      7.36%      15.55%      13.40%      19.03%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $39,904     $29,123     $17,946    $  9,446
 Ratios of net investment income (loss) to average net assets (b) ........      9.69%       8.14%       4.35%       5.47%
</TABLE>
   
   
<TABLE>
<CAPTION>
                                                                                   C.A.S.E. GROWTH SUB-ACCOUNT
                                                                                          December 31,
                                                                             ---------------------------------------
                                                                                 1998          1997        1996(e)
                                                                             -----------   -----------   -----------
<S>                                                                          <C>           <C>           <C>
Accumulation unit value, beginning of year ...............................     $ 12.32       $ 10.81       $ 10.00
 Income from operations:
  Net investment income (loss) ...........................................        1.24          1.51          0.37
  Net realized and unrealized gain (loss) on investment ..................       (1.05)         0.00          0.44
                                                                               -------       -------       -------
   Net income (loss) from operations .....................................        0.19          1.51          0.81
                                                                               -------       -------       -------
Accumulation unit value, end of year .....................................     $ 12.51       $ 12.32       $ 10.81
                                                                               =======       =======       =======
Total return (a) .........................................................        1.56%        14.00%         8.09%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................     $17,730       $11,946       $ 4,466
 Ratios of net investment income (loss) to average net assets (b) ........       10.21%        12.65%         6.11%
</TABLE>

   
<TABLE>
<CAPTION>
                                                                                    VALUE EQUITY SUB-ACCOUNT
                                                                                          December 31,
                                                                             ---------------------------------------
                                                                                 1998          1997        1996(e)
                                                                             -----------   -----------   -----------
<S>                                                                          <C>           <C>           <C>
Accumulation unit value, beginning of year ...............................    $  13.94       $ 11.25      $  10.00
 Income from operations:
  Net investment income (loss) ...........................................        0.95          0.14          0.05
  Net realized and unrealized gain (loss) on investment ..................       (1.73)         2.55          1.20
                                                                              --------       -------      --------
   Net income (loss) from operations .....................................       (0.78)         2.69          1.25
                                                                              --------       -------      --------
Accumulation unit value, end of year .....................................    $  13.16       $ 13.94      $  11.25
                                                                              ========       =======      ========
Total return (a) .........................................................      (5.63)%        23.93%        12.51%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................    $ 26,083       $26,714      $  8,887
 Ratios of net investment income (loss) to average net assets (b) ........        6.84%         1.05%         0.77%
</TABLE>
   
   The notes to the financial statements are an integral part of this report.

                                       95
<PAGE>

                            WRL SERIES LIFE ACCOUNT
                             FINANCIAL HIGHLIGHTS*
                              FOR THE YEAR ENDED


   
<TABLE>
<CAPTION>
                                                                              INTERNATIONAL EQUITY            U.S. EQUITY
                                                                                   SUB-ACCOUNT                SUB-ACCOUNT
                                                                                  December 31,               December 31,
                                                                             -----------------------   -------------------------
                                                                                1998        1997(f)        1998        1997(f)
                                                                             ----------   ----------   -----------   -----------
<S>                                                                          <C>          <C>          <C>           <C>
Accumulation unit value, beginning of year ...............................   $10.65       $10.00         $ 12.59      $  10.00
 Income from operations:
  Net investment income (loss) ...........................................    (0.09)       (0.03)           0.73          0.99
  Net realized and unrealized gain (loss) on investment ..................     1.36         0.68            2.01          1.60
                                                                             -------      -------        -------      --------
   Net income (loss) from operations .....................................     1.27         0.65            2.74          2.59
                                                                             -------      -------        -------      --------
Accumulation unit value, end of year .....................................   $11.92       $10.65         $ 15.33      $  12.59
                                                                             =======      =======        =======      ========
Total return (a) .........................................................    11.84%        6.54%          21.78%        25.89%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ................................   $5,827       $2,289         $14,084      $  3,258
 Ratios of net investment income (loss) to average net assets (b) ........    (0.81)%      (0.28)%          5.30%         8.28%
</TABLE>
   
   
<TABLE>
<CAPTION>
                                                                         THIRD AVENUE   REAL ESTATE
                                                                             VALUE       SECURITIES
                                                                          SUB-ACCOUNT   SUB-ACCOUNT
                                                                         December 31,   December 31,
                                                                            1998(g)       1998(h)
                                                                        -------------- -------------
<S>                                                                     <C>            <C>
Accumulation unit value, beginning of year ...........................     $ 10.00       $  10.00
 Income from operations:
  Net investment income (loss) .......................................       (0.05)         (0.05)
  Net realized and unrealized gain (loss) on investment ..............       (0.72)         (1.49)
                                                                           -------       --------
   Net income (loss) from operations .................................       (0.77)         (1.54)
                                                                           -------       --------
Accumulation unit value, end of year .................................     $  9.23       $   8.46
                                                                           =======       ========
Total return (a) .....................................................       (7.67)%       (15.44)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ............................     $ 2,807       $    709
 Ratios of net investment income (loss) to average net assets (b) ....       (0.52)%        (0.90)%
</TABLE>
   

NOTES TO FINANCIAL HIGHLIGHTS:
* Per unit information has been computed using average units outstanding
throughout each period.
   
(a)  Not annualized for periods less than one year.
(b)  Annualized for periods less than one year.
(c)  The inception date of this Sub-Account was March 1, 1994.
(d)  The inception date of this Sub-Account was January 3, 1995.
(e)  The inception date of this Sub-Account was May 1, 1996.
(f)  The inception date of this Sub-Account was January 2, 1997.
(g)  The inception date of this Sub-Account was January 2, 1998.
(h)  The inception date of this Sub-Account was May 1, 1998.
   
   The notes to the financial statements are an integral part of this report.
   

                                       96
<PAGE>
   
                            WRL SERIES LIFE ACCOUNT
                       NOTES TO THE FINANCIAL STATEMENTS
                               DECEMBER 31, 1998

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The WRL Series Life Account (the "Life Account"), was established as a
variable life insurance separate account of Western Reserve Life Assurance Co.
of Ohio ("WRL") and is registered as a unit investment trust ("Trust") under
the Investment Company Act of 1940, as amended. The Life Account contains
sixteen investment options referred to as sub-accounts. Each sub-account
invests in the corresponding Portfolio of the WRL Series Fund, Inc.
(collectively referred to as the "Fund" and individually as a "Portfolio"), a
registered management investment company under the Investment Company Act of
1940, as amended.

     The Fund has entered into annually renewable investment advisory
agreements for each Portfolio with WRL Investment Management, Inc. ("WRL
Management") as investment adviser. Costs incurred in connection with the
advisory services rendered by WRL Management are paid by each Portfolio. WRL
Management has entered into sub-advisory agreements with various management
companies, some of which are affiliates of WRL. Each sub-adviser is compensated
directly by WRL Management.

     On January 2, 1998 and May 1, 1998, WRL made initial contributions
totaling $600,000 to the Life Account. The respective amounts of the
contributions and units received are as follows:
   
   
SUB-ACCOUNT                              CONTRIBUTION     UNITS
- -------------------------------------   --------------   -------
     Third Avenue Value .............      $200,000      20,000
     Real Estate Securities .........      $400,000      40,000
   
     The Life Account holds assets to support the benefits under certain
flexible premium variable universal life insurance policies (the "Policies")
issued by WRL. The Life Account's equity transactions are accounted for using
the appropriate effective date at the corresponding accumulation unit value.

     The following significant accounting policies, which are in conformity
with generally accepted accounting principles, have been consistently applied
in the preparation of the Trust's financial statements. The preparation of
financial statements required management to make estimates and assumptions that
affect the reported amounts and disclosures in the financial statements. Actual
results could differ from those estimates.

A. VALUATION OF INVESTMENTS AND SECURITIES TRANSACTIONS

     Investments in the Fund's shares are stated at the closing net asset value
("NAV") per share as determined by the Fund. Investment transactions are
accounted for on the trade date at the Fund NAV next determined after receipt
of sale or redemption orders without sales charges. Dividend income and capital
gains distributions are recorded on the ex-dividend date. The cost of
investments sold is determined on a first-in, first-out basis.
   

                                       97
<PAGE>

                            WRL SERIES LIFE ACCOUNT
                 NOTES TO THE FINANCIAL STATEMENTS--(CONTINUED)
                               DECEMBER 31, 1998

NOTE 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING
          POLICIES--(CONTINUED)
   
B. FEDERAL INCOME TAXES

     The operations of the Life Account are a part of and are taxed with the
total operations of WRL, which is taxed as a life insurance company under the
Internal Revenue Code. Under the Internal Revenue Code law, the investment
income of the Life Account, including realized and unrealized capital gains, is
not taxable to WRL. Accordingly, no provision for Federal income taxes has been
made.

NOTE 2. CHARGES AND DEDUCTIONS

     Charges are assessed by WRL in connection with the issuance and
administration of the Policies.

A. POLICY CHARGES

     Under some forms of the Policies, a sales charge and premium taxes are
deducted by WRL prior to allocation of policy owner payments to the
sub-accounts. Thereafter, monthly administrative and cost of insurance charges
are deducted from the policies. Contingent surrender charges also apply.

     Under the other forms of the Policies, such "front-end" and other
administrative charges are deducted prior to allocation of the initial premium
payment but may be subject to contingent surrender charges.

     Under all forms of the Policy, monthly charges against policy cash values
are made to compensate WRL for costs of insurance provided.

B. LIFE ACCOUNT CHARGES

     A daily charge equal to an annual rate of .90% of average daily net assets
is assessed to compensate WRL for assumption of mortality and expense risks and
administrative services in connection with issuance and administration of the
Policies. This charge (not assessed at the individual contract level)
effectively reduces the value of a unit outstanding during the year.

NOTE 3. DIVIDENDS AND DISTRIBUTIONS

     Dividends are not declared by the Life Account, since the increase in the
value of the underlying investment in the Fund is reflected daily in the
accumulation unit value used to calculate the equity value within the Life
Account. Consequently, a dividend distribution by the underlying Fund does not
change either the accumulation unit value or equity values within the Life
Account.
   
                                       98
<PAGE>

                            WRL SERIES LIFE ACCOUNT
                 NOTES TO THE FINANCIAL STATEMENTS--(CONTINUED)
                               DECEMBER 31, 1998
   
NOTE 4. SECURITIES TRANSACTIONS

     Securities transactions for the year ended December 31, 1998 are as
follows (in thousands):
   
   
                                                PURCHASE         PROCEEDS
SUB-ACCOUNT:                                 OF SECURITIES     OF SECURITIES
- -----------------------------------------   ---------------   --------------
     Money Market .......................       $54,231           $46,140
     Bond ...............................        14,451             7,857
     Growth .............................        72,758            20,484
     Global .............................        59,238             9,357
     Strategic Total Return .............        17,619             3,754
     Emerging Growth ....................        49,088            10,679
     Aggressive Growth ..................        44,611             5,689
     Balanced ...........................         4,604             1,017
     Growth & Income ....................        10,694             3,411
     Tactical Asset Allocation ..........        14,060             2,009
     C.A.S.E. Growth ....................         9,433             2,525
     Value Equity .......................        13,179             9,081
     International Equity ...............         6,220             3,048
     U.S. Equity ........................        12,496             3,076
     Third Avenue Value (a) .............         3,849               906
     Real Estate Securities (b) .........         1,047               226
   
   
(a) The inception date of this Sub-Account was January 2, 1998.

(b) The inception date of this Sub-Account was May 1, 1998.
   

                                       99
<PAGE>

                            WRL SERIES LIFE ACCOUNT
                 NOTES TO THE FINANCIAL STATEMENTS--(CONTINUED)
                               DECEMBER 31, 1998

NOTE 5. OTHER MATTERS

     At December 31, 1998 net unrealized appreciation (depreciation) on
investments was as follows (in thousands):

SUB-ACCOUNT
- ----------------------------------------
     Money Market ......................    $      0
     Bond ..............................         402
     Growth ............................     374,036
     Global ............................      43,882
     Strategic Total Return ............      17,020
     Emerging Growth ...................      85,696
     Aggressive Growth .................      50,985
     Balanced ..........................         991
     Growth & Income ...................        (177)
     Tactical Asset Allocation .........         973
     C.A.S.E. Growth ...................      (1,524)
     Value Equity ......................      (2,759)
     International Equity ..............         119
     U.S. Equity .......................       1,068
     Third Avenue Value ................        (103)
     Real Estate Securities ............         (76)


                                      100
<PAGE>
   
                        REPORT OF INDEPENDENT AUDITORS

The Board of Directors
Western Reserve Life Assurance Co. of Ohio

     We have audited the accompanying statutory-basis balance sheets of Western
Reserve Life Assurance Co. of Ohio as of December 31, 1998 and 1997, and the
related statutory-basis statements of operations, changes in capital and
surplus, and cash flows for each of the three years in the period ended
December 31, 1998. Our audits also included the statutory-basis financial
statement schedules required by Regulation S-X, Article 7. These financial
statements and schedules are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits. We did not audit the "Separate Account Assets" and "Separate
Account Liabilities" in the balance sheets of the Company. The Separate Account
financial statements were audited by other auditors whose reports have been
furnished to us, and our opinion, insofar as it relates to the data included
for the Separate Account, is based solely upon the reports of the other
auditors.

     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 and the reports of other
auditors provide a reasonable basis for our opinion.

     As described in Note 1 to the financial statements, the Company presents
its financial statements in conformity with accounting practices prescribed or
permitted by the Insurance Department of the State of Ohio, which practices
differ from generally accepted accounting principles. The variances between
such practices and generally accepted accounting principles are also described
in Note 1. The effects on the financial statements of these variances are not
reasonably determinable but are presumed to be material.

     In our opinion, because of the effects of the matters described in the
preceding paragraph, the financial statements referred to above do not present
fairly, in conformity with generally accepted accounting principles, the
financial position of Western Reserve Life Assurance Co. of Ohio at December
31, 1998 and 1997, or the results of its operations or its cash flows for each
of the three years in the period ended December 31, 1998.

     However, in our opinion, based on our audits and the reports of other
auditors, the financial statements referred to above present fairly, in all
material respects, the financial position of Western Reserve Life Assurance Co.
of Ohio 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 accounting practices prescribed or permitted by the
Insurance Department of the State of Ohio. Also, in our opinion, the related
financial statement schedules, when considered in relation to the basic
statutory-basis financial statements taken as a whole, present fairly in all
material respects the information set forth therein.

                                                               ERNST & YOUNG LLP


Des Moines, Iowa
February 19, 1999
   
                                      101
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                       BALANCE SHEETS -- STATUTORY BASIS
                            (DOLLARS IN THOUSANDS)
   
<TABLE>
<CAPTION>
                                                                         DECEMBER 31,
                                                                  ---------------------------
                                                                      1998           1997
                                                                  ------------   ------------
<S>                                                               <C>            <C>
ADMITTED ASSETS
Cash and invested assets:
 Cash and short-term investments ..............................   $   73,808     $   13,896
 Bonds ........................................................      184,697        255,919
 Common stocks:
  Affiliated entities (cost: 1998 - $243; 1997 - $150).........          704            319
  Other (cost: 1998 and 1997 - $302)...........................          384            428
 Mortgage loans on real estate ................................        9,916          4,824
  Home office properties ......................................       34,583         19,964
  Investment properties .......................................       11,594             --
  Policy loans ................................................      112,982         76,741
  Other invested assets .......................................          396             --
                                                                  ----------     ----------
Total cash and invested assets ................................      429,064        372,091
Premiums deferred and uncollected .............................          900          1,928
Accrued investment income .....................................        2,867          4,088
Transfers from separate accounts ..............................      350,633        279,958
Cash surrender value of life insurance policies ...............       45,445             --
Other assets ..................................................        9,239          5,221
Separate account assets .......................................    6,999,290      4,814,594
                                                                  ----------     ----------
Total admitted assets .........................................   $7,837,438     $5,477,880
                                                                  ==========     ==========
</TABLE>
   
SEE ACCOMPANYING NOTES.

                                      102
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                       BALANCE SHEETS -- STATUTORY BASIS
                                  (CONTINUED)
                            (DOLLARS IN THOUSANDS)
   
   
<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                      -----------------------------
                                                           1998            1997
                                                      -------------   -------------
<S>                                                   <C>             <C>
LIABILITIES AND CAPITAL AND SURPLUS
Liabilities:
 Aggregate reserves for policies and contracts:
  Life ............................................   $  231,596      $  186,523
  Annuity .........................................      265,418         296,290
 Policy and contract claim reserves ...............        9,233          10,929
 Other policyholders' funds .......................       38,080           3,877
 Remittances and items not allocated ..............       20,569           9,184
 Federal income taxes payable .....................        5,716           2,283
 Asset valuation reserve ..........................        2,848           2,436
 Interest maintenance reserve .....................        9,684           9,134
 Short-term note payable to affiliate .............       44,200           8,200
 Payable to affiliate .............................       37,907           1,925
 Other liabilities ................................       31,151          19,257
 Separate account liabilities .....................    6,997,456       4,812,979
                                                      ----------      ----------
Total liabilities .................................    7,693,858       5,363,017
Commitments and contingencies
Capital and surplus:
 Common stock, $1.00 par value, 1,500 shares
   authorized, issued and outstanding .............        1,500           1,500
 Paid-in surplus ..................................      120,107          88,015
 Unassigned surplus ...............................       21,973          25,348
                                                      ----------      ----------
Total capital and surplus .........................      143,580         114,863
                                                      ----------      ----------
Total liabilities and capital and surplus .........   $7,837,438      $5,477,880
                                                      ==========      ==========
</TABLE>
   
SEE ACCOMPANYING NOTES.

                                      103
<PAGE>
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                  STATEMENTS OF OPERATIONS -- STATUTORY BASIS
                            (DOLLARS IN THOUSANDS)


   
<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                                     ---------------------------------------------
                                                                          1998            1997            1996
                                                                     -------------   -------------   -------------
<S>                                                                  <C>             <C>             <C>
Revenues:
 Premiums and other considerations, net of reinsurance:
  Life ...........................................................    $  476,053      $  394,370      $  293,590
  Annuity ........................................................       794,841         822,149         740,125
 Net investment income ...........................................        36,315          40,013          36,067
 Amortization of interest maintenance reserve ....................           744           1,576           1,335
 Commissions and expense allowances on reinsurance ceded .........        15,333              11              11
 Other income ....................................................        67,751           3,016          13,398
                                                                      ----------      ----------      ----------
                                                                       1,391,037       1,261,135       1,084,526
Benefits and expenses:
 Benefits paid or provided for:
  Life ...........................................................        42,982          28,060          21,256
  Surrender benefits .............................................       551,528         431,939         286,406
  Other benefits .................................................        31,280          28,112          23,270
  Increase (decrease) in aggregate reserves for policies
    and contracts:
   Life ..........................................................        42,940          29,485          80,139
   Annuity .......................................................       (30,872)        (35,940)         12,877
   Other .........................................................        32,178             794             422
                                                                      ----------      ----------      ----------
                                                                         670,036         482,450         424,370
 Insurance expenses:
  Commissions ....................................................       205,939         179,106         140,261
  General insurance expenses .....................................       102,611          70,546          47,406
  Taxes, licenses and fees .......................................        15,545          13,101          10,848
  Net transfer to separate accounts ..............................       402,618         519,214         452,471
  Other expenses .................................................            59              21              60
                                                                      ----------      ----------      ----------
                                                                         726,772         781,988         651,046
                                                                      ----------      ----------      ----------
                                                                       1,396,808       1,264,438       1,075,416
                                                                      ----------      ----------      ----------
Gain (loss) from operations before federal income taxes (benefit)
  and realized capital gains (losses) on investments .............        (5,771)         (3,303)          9,110
Federal income tax expense (benefit) .............................          (347)            469           9,297
                                                                      ----------      ----------      ----------
Loss from operations before realized capital gains
  (losses) on investments ........................................        (5,424)         (3,772)           (187)
Net realized capital gains (losses) on investments (net of
  related federal income taxes and amounts transferred to interest
  maintenance reserve) ...........................................         1,494             747            (811)
                                                                      ----------      ----------      ----------
Net loss .........................................................    $   (3,930)     $   (3,025)     $     (998)
                                                                      ==========      ==========      ==========
</TABLE>
   
SEE ACCOMPANYING NOTES.
   
                                      104
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

        STATEMENTS OF CHANGES IN CAPITAL AND SURPLUS -- STATUTORY BASIS
                            (DOLLARS IN THOUSANDS)
   
<TABLE>
<CAPTION>
                                                                                                 TOTAL
                                                                                                CAPITAL
                                                      COMMON      PAID-IN      UNASSIGNED         AND
                                                       STOCK      SURPLUS        SURPLUS        SURPLUS
                                                     --------   -----------   ------------   ------------
<S>                                                  <C>        <C>           <C>            <C>
Balance at January 1, 1996 .......................    $1,500     $ 68,015       $ 28,424       $ 97,939
 Net loss for 1996 ...............................        --           --           (998)          (998)
 Net unrealized capital gains ....................        --           --          1,294          1,294
 Change in non-admitted assets ...................        --           --            199            199
 Change in asset valuation reserve ...............        --           --           (120)          (120)
 Change in surplus in separate accounts ..........        --           --            237            237
 Change in reserve valuation .....................        --           --         (2,995)        (2,995)
                                                      ------     --------       --------       --------
Balance at December 31, 1996 .....................     1,500       68,015         26,041         95,556
 Net loss for 1997 ...............................        --           --         (3,025)        (3,025)
 Change in non-admitted assets ...................        --           --           (702)          (702)
 Change in asset valuation reserve ...............        --           --          3,274          3,274
 Change in surplus in separate accounts ..........        --           --         (2,115)        (2,115)
 Change in reserve valuation .....................        --           --         (1,872)        (1,872)
 Capital contribution ............................        --       20,000             --         20,000
 Tax effect of capital loss carry-forward utilized
   by affiliates .................................        --           --          3,747          3,747
                                                      ------     --------       --------       --------
Balance at December 31, 1997 .....................     1,500       88,015         25,348        114,863
 Net loss for 1998 ...............................        --           --         (3,930)        (3,930)
 Net unrealized capital gains ....................        --           --            248            248
 Change in non-admitted assets ...................        --           --         (1,815)        (1,815)
 Change in asset valuation reserve ...............        --           --           (412)          (412)
 Change in surplus in separate accounts ..........        --           --           (341)          (341)
 Change in reserve valuation .....................        --           --         (2,132)        (2,132)
 Capital contribution ............................        --       32,092             --         32,092
 Settlement of prior period tax returns ..........        --           --            353            353
 Tax benefits on stock options exercised .........        --           --          4,654          4,654
                                                      ------     --------       --------       --------
Balance at December 31, 1998 .....................    $1,500     $120,107       $ 21,973       $143,580
                                                      ======     ========       ========       ========
</TABLE>
   
SEE ACCOMPANYING NOTES.
 
                                      105
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                  STATEMENTS OF CASH FLOWS -- STATUTORY BASIS
                            (DOLLARS IN THOUSANDS)
   
<TABLE>
<CAPTION>
                                                                                   DECEMBER 31,
                                                                   ---------------------------------------------
                                                                        1998            1997            1996
                                                                   -------------   -------------   -------------
<S>                                                                <C>             <C>             <C>
OPERATING ACTIVITIES
Premiums and other considerations, net of reinsurance ..........    $1,356,732      $1,223,898      $1,046,548
Net investment income ..........................................        38,294          43,802          38,666
Life and accident and health claims ............................       (44,426)        (26,005)        (20,655)
Surrender benefits and other fund withdrawals ..................      (551,528)       (431,939)       (286,406)
Other benefits to policyholders ................................       (31,231)        (28,147)        (22,129)
Commissions, other expenses and other taxes ....................      (326,080)       (262,901)       (196,373)
Net transfers to separate accounts .............................      (461,982)       (596,347)       (658,326)
Federal income taxes received (paid) ...........................        11,956           5,006          (9,449)
Interest paid ..................................................            --            (731)             --
Other, net .....................................................        (7,109)        (14,901)         28,325
                                                                    ----------      ----------      ----------
Net cash used in operating activities ..........................       (15,374)        (88,265)        (79,799)
INVESTING ACTIVITIES
Proceeds from investments sold, matured or repaid:
 Bonds and preferred stocks ....................................       143,449         146,963         122,820
 Mortgage loans on real estate .................................           221           2,116             132
 Real estate ...................................................            --              --           4,304
 Other .........................................................            --              --             175
                                                                    ----------      ----------      ----------
                                                                       143,670         149,079         127,431
Cost of investments acquired ...................................
 Bonds and preferred stocks ....................................       (68,202)        (40,418)        (26,826)
 Common stocks .................................................           (93)           (150)             (4)
 Mortgage loans on real estate .................................        (5,313)           (891)             --
 Real estate ...................................................       (26,213)        (12,002)         (7,837)
 Policy loans ..................................................       (36,241)        (24,137)        (15,479)
 Other .........................................................          (414)             --              (5)
                                                                    ----------      ----------      -----------
                                                                      (136,476)        (77,598)        (50,151)
                                                                    ----------      ----------      ----------
Net cash provided by investing activities ......................         7,194          71,481          77,280
FINANCING ACTIVITIES
Issuance of short-term note payable to affiliate ...............        36,000           8,200              --
Capital contribution ...........................................        32,092          20,000              --
                                                                    ----------      ----------      ----------
Net cash provided by financing activities ......................        68,092          28,200              --
                                                                    ----------      ----------      ----------
Increase (decrease) in cash and short-term investments .........        59,912          11,416          (2,519)
Cash and short-term investments at beginning of year ...........        13,896           2,480           4,999
                                                                    ----------      ----------      ----------
Cash and short-term investments at end of year .................    $   73,808      $   13,896      $    2,480
                                                                    ==========      ==========      ==========
</TABLE>
   
SEE ACCOMPANYING NOTES.
   
                                      106
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS
                            (DOLLARS IN THOUSANDS)

                               DECEMBER 31, 1998

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

     Western Reserve Life Assurance Co. of Ohio ("the Company") is a stock life
insurance company and is a wholly-owned subsidiary of First AUSA Life Insurance
Company which, in turn, is a wholly-owned subsidiary of AEGON USA, Inc.
("AEGON"). AEGON is a wholly-owned subsidiary of AEGON N.V., a holding company
organized under the laws of The Netherlands.

NATURE OF BUSINESS

     The Company operates predominantly in the variable universal life and
variable annuity areas of the life insurance business. The Company is licensed
in 49 states, District of Columbia, Puerto Rico and Guam. Sales of the
Company's products are through financial planners, independent representatives,
financial institutions and stockbrokers. The majority of the Company's new life
insurance written and a substantial portion of new annuities written is done
through one marketing organization; the Company expects to maintain this
relationship for the foreseeable future.

BASIS OF PRESENTATION

     The preparation of financial statements of insurance companies requires
management to make estimates and assumptions that affect amounts reported in
the financial statements and accompanying notes. Such estimates and assumptions
could change in the future as more information becomes known, which could
impact the amounts reported and disclosed herein.

     The accompanying financial statements have been prepared in conformity
with accounting practices prescribed or permitted by the Insurance Department
of the State of Ohio ("Insurance Department"), which practices differ from
generally accepted accounting principles. The more significant of these
differences are as follows: (a) bonds are generally reported at amortized cost
rather than segregating the portfolio into held-to-maturity (reported at
amortized cost), available-for-sale (reported at fair value), and trading
(reported at fair value) classifications; (b) acquisition costs of acquiring
new business are expensed as incurred rather than deferred and amortized over
the life of the policies; (c) policy reserves on traditional life products are
based on statutory mortality rates and interest which may differ from reserves
based on reasonable assumptions of expected mortality, interest, and
withdrawals which include a provision for possible unfavorable deviation from
such assumptions; (d) policy reserves on certain investment products use
discounting methodologies utilizing statutory interest rates rather than full
   
                                      107
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
   
account values; (e) reinsurance amounts are netted against the corresponding
asset or liability rather than shown as gross amounts on the balance sheet; (f)
deferred income taxes are not provided for the difference between the financial
statement amounts and income tax bases of assets and liabilities; (g) net
realized gains or losses attributed to changes in the level of interest rates
in the market are deferred and amortized over the remaining life of the bond or
mortgage loan, rather than recognized as gains or losses in the statement of
operations when the sale is completed; (h) declines in the estimated realizable
value of investments are provided for through the establishment of a formula-
determined statutory investment reserve (reported as a liability) changes to
which are charged directly to surplus, rather than through recognition in the
statement of operations for declines in value, when such declines are judged to
be other than temporary; (i) certain assets designated as "non-admitted assets"
have been charged to surplus rather than being reported as assets; (j) revenues
for universal life and investment products consist of the entire premiums
received rather than policy charges for the cost of insurance, policy
administration charges, amortization of policy initiation fees and surrender
charges assessed; (k) pension expense is recorded as amounts are paid rather
than accrued and expensed during the periods in which the employers provide
service; and (l) the financial statements of wholly-owned affiliates are not
consolidated with those of the Company. The effects of these variances have not
been determined by the Company, but are presumed to be material.

     In 1998, the National Association of Insurance Commissioners (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 Ohio must adopt Codification as the prescribed basis of accounting on which
domestic insurers must report their statutory-basis results to the Insurance
Department. At this time it is unclear whether the State of Ohio 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.
   
                                      108
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
   
     Other significant statutory accounting practices are as follows:

CASH AND CASH EQUIVALENTS

     For purposes of the statements of cash flows, the Company considers all
highly liquid investments with remaining maturities of one year or less when
purchased to be cash equivalents.

INVESTMENTS

     Investments in bonds (except those to which the Securities Valuation
office of the NAIC has ascribed a value), mortgage loans on real estate and
short-term investments are reported at cost adjusted for amortization of
premiums and accrual of discounts. Amortization is computed using methods which
result in a level yield over the expected life of the investment. The Company
reviews its prepayment assumptions on mortgage and other asset backed
securities at regular intervals and adjusts amortization rates retrospectively
when such assumptions are changed due to experience and/or expected future
patterns. Common stocks of unaffiliated companies are carried at market and
include shares of mutual funds (money market and other), and the related
unrealized capital gains/(losses) are reported in unassigned surplus without
any adjustment for federal income taxes. Common stocks of the Company's
wholly-owned affiliates are recorded at the equity in net assets. Home office
and investment properties are reported at cost less allowances for
depreciation. Depreciation is computed principally by the straight-line method.
Policy loans are reported at unpaid principal. Other "admitted assets" are
valued, principally at cost, as required or permitted by Ohio Insurance Laws.

     Realized capital gains and losses are determined on the basis of specific
identification and are recorded net of related federal income taxes. The Asset
Valuation Reserve (AVR) is established by the Company to provide for
anticipated losses in the event of default by issuers of certain invested
assets. These amounts are determined using a formula prescribed by the NAIC and
are reported as a liability. The formula for the AVR provides for a
corresponding adjustment for realized gains and losses. Under a formula
prescribed by the NAIC, the Company defers, in the Interest Maintenance Reserve
(IMR), the portion of realized gains and losses on sales of fixed income
investments, principally bonds and mortgage loans, attributable to changes in
the general level of interest rates and amortizes those deferrals over the
remaining period to maturity of the security.

     During 1998, 1997 and 1996, net realized capital gains of $1,294, $3,259
and $2,394, respectively, were credited to the IMR rather than being
immediately recognized in the statements of operations. Amortization of these
net gains aggregated $744, $1,576 and $1,335 for the years ended December 31,
1998, 1997 and 1996, respectively.
   
                                      109
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
   
     Interest income is recognized on an accrual basis. The Company does not
accrue income on bonds in default, mortgage loans on real estate in default
and/or foreclosure or which are delinquent more than twelve months, or real
estate where rent is in arrears for more than three months. Further, income is
not accrued when collection is uncertain. No investment income due and accrued
has been excluded for the years ended December 31, 1998, 1997 and 1996, with
respect to such practices.

AGGREGATE RESERVES FOR POLICIES

     Life and annuity reserves are developed by actuarial methods and are
determined based on published tables using statutorily specified interest rates
and valuation methods that will provide, in the aggregate, reserves that are
greater than or equal to the minimum required by law.

     The aggregate policy reserves for life insurance policies are based
principally upon the 1941, 1958 and 1980 Commissioners' Standard Ordinary
Mortality Tables. The reserves are calculated using interest rates ranging from
2.25 to 5.50 percent and are computed principally on the Net Level Premium
Valuation and the Commissioners' Reserve Valuation Methods. Reserves for
universal life policies are based on account balances adjusted for the
Commissioners' Reserve Valuation Method.

     Deferred annuity reserves are calculated according to the Commissioners'
Annuity Reserve Valuation Method including excess interest reserves to cover
situations where the future interest guarantees plus the decrease in surrender
charges are in excess of the maximum valuation rates of interest. Reserves for
immediate annuities and supplementary contracts with life contingencies are
equal to the present value of future payments assuming interest rates ranging
from 5.75 to 8.75 percent and mortality rates, where appropriate, from a
variety of tables.

POLICY AND CONTRACT CLAIM RESERVES

     Claim reserves represent the estimated accrued liability for claims
reported to the Company and claims incurred but not yet reported through the
statement date. These reserves are estimated using either individual case-basis
valuations or statistical analysis techniques. These estimates are subject to
the effects of trends in claim severity and frequency. The estimates are
continually reviewed and adjusted as necessary as experience develops or new
information becomes available.

SEPARATE ACCOUNTS

     Assets held in trust for purchases of variable universal life and variable
annuity contracts and the Company's corresponding obligation to the contract
owners are shown
   
                                      110
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES--(CONTINUED)
   
separately in the balance sheets. The assets in the separate accounts are
valued at market. Income and gains and losses with respect to the assets in the
separate accounts accrue to the benefit of the policyholders and, accordingly,
the operations of the separate accounts are not included in the accompanying
financial statements. The separate accounts do not have any minimum guarantees
and the investment risks associated with market value changes are borne
entirely by the policyholders. The Company received variable contract premiums
of $1,240,858, $1,164,013 and $997,513 in 1998, 1997 and 1996, respectively.
All variable account contracts are subject to discretionary withdrawal by the
policyholder at the market value of the underlying assets less the current
surrender charge. Separate account contractholders have no claim against the
assets of the general account.

STOCK OPTION PLAN

     AEGON N.V. sponsors a stock option plan for eligible employees of the
Company. Under this plan, certain employees have indicated a preference to
immediately sell shares received as a result of their exercise of the stock
options; in these situations, AEGON N.V. has settled such options in cash
rather than issuing stock to these employees. These cash settlements are paid
by the Company and AEGON N.V. subsequently reimburses the Company for such
payments. Under statutory accounting principles, the Company does not record
any expense related to this plan, as the expense is recognized by AEGON N.V.
However, the Company is allowed to record a deduction in the consolidated tax
return filed by the Company and certain affiliates. The tax benefit of this
deduction has been credited directly to surplus.

RECLASSIFICATIONS

     Certain reclassifications have been made to the 1997 and 1996 financial
statements to conform to the 1998 presentation.

2. FAIR VALUES OF FINANCIAL INSTRUMENTS

     Statement of Financial Accounting Standards No. 107, DISCLOSURES ABOUT
FAIR VALUE OF FINANCIAL INSTRUMENTS, requires disclosure of fair value
information about financial instruments, whether or not recognized in the
statutory-basis balance sheet, 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 comparisons to independent
markets and, in many cases, could not be realized in immediate settlement of
the instrument. Statement of Financial Accounting Standards No. 107 excludes
certain
   
                                      111
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

2. FAIR VALUES OF FINANCIAL INSTRUMENTS--(CONTINUED)
   
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 do not 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:

     CASH AND SHORT-TERM INVESTMENTS: The carrying amounts reported in the
     statutory-basis balance sheet for these instruments approximate their fair
     values.

     INVESTMENT SECURITIES: Fair values for fixed maturity securities
     (including redeemable preferred stocks) are based on quoted market prices,
     where available. For fixed maturity securities not actively traded, fair
     values are estimated using values obtained from independent pricing
     services or (in the case of private placements) are estimated by
     discounting expected future cash flows using a current market rate
     applicable to the yield, credit quality, and maturity of the investments.
     The fair values for equity securities are based on quoted market prices.

     MORTGAGE LOANS AND POLICY LOANS: The fair values for mortgage loans are
     estimated utilizing discounted cash flow analyses, using interest rates
     reflective of current market conditions and the risk characteristics of
     the loans. The fair value of policy loans are assumed to equal their
     carrying value.

     INVESTMENT CONTRACTS: Fair values for the Company's liabilities under
     investment-type insurance contracts are estimated using discounted cash
     flow calculations, based on interest rates currently being offered for
     similar contracts with maturities consistent with those remaining for the
     contracts being valued.

     Fair values for the Company's insurance contracts other than investment
contracts are not required to be disclosed. However, the fair values of
liabilities under all insurance contracts are taken into consideration in the
Company's overall management of interest rate risk, which minimizes exposure to
changing interest rates through the matching of investment maturities with
amounts due under insurance contracts.
   
                                      112
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

2. FAIR VALUES OF FINANCIAL INSTRUMENTS--(CONTINUED)
     The following sets forth a comparison of the fair values and carrying
values of the Company's financial instruments subject to the provisions of
Statement of Financial Accounting Standards No. 107:

<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                ---------------------------------------------------
                                                          1998                      1997
                                                ------------------------- -------------------------
                                                  CARRYING                  CARRYING
                                                    VALUE     FAIR VALUE      VALUE     FAIR VALUE
                                                ------------ ------------ ------------ ------------
<S>                                             <C>          <C>          <C>          <C>
     ADMITTED ASSETS
     Cash and short-term investments ..........  $   73,808   $   73,808   $   13,896   $   13,896
     Bonds ....................................     184,697      192,556      255,919      267,763
     Common stocks, other than affiliates .....         384          384          428          428
     Mortgage loans on real estate ............       9,916       10,390        4,824        5,143
     Policy loans .............................     112,982      112,982       76,741       76,741
     Separate account assets ..................   6,999,290    6,999,290    4,814,594    4,814,594
     LIABILITIES
     Investment contract liabilities ..........     297,349      294,105      280,121      276,113
     Separate account annuities ...............   5,096,680    5,038,296    3,615,255    3,565,557
</TABLE>
   


                                      113
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)
   
3. INVESTMENTS
   
     The carrying value and estimated fair value of investments in debt
securities are as follows:

   
<TABLE>
<CAPTION>
                                                                 GROSS        GROSS     ESTIMATED
                                                   CARRYING   UNREALIZED   UNREALIZED     FAIR
                                                     VALUE       GAINS       LOSSES       VALUE
                                                  ---------- ------------ ------------ ----------
<S>                                               <C>        <C>          <C>          <C>
     DECEMBER 31, 1998
     Bonds:
      United States Government and agencies .....  $  4,749     $    83      $   --     $  4,832
      State, municipal and other government .....     3,234         117          --        3,351
      Public utilities ..........................    18,792         818         251       19,359
      Industrial and miscellaneous ..............    96,332       6,685         577      102,440
      Mortgage-backed securities ................    61,590       1,235         251       62,574
                                                   --------     -------      ------     --------
     Total bonds ................................  $184,697     $ 8,938       1,079     $192,556
                                                   ========     =======      ======     ========
     DECEMBER 31, 1997
     Bonds:
      United States Government and agencies .....  $  3,675     $     9      $   30     $  3,654
      State, municipal and other government .....     3,855         360          --        4,215
      Public utilities ..........................    15,794         904         403       16,295
      Industrial and miscellaneous ..............   121,513       7,700         710      128,503
      Mortgage-backed securities ................   111,082       4,198         184      115,096
                                                   --------     -------      ------     --------
     Total bonds ................................  $255,919     $13,171      $1,327     $267,763
                                                   ========     =======      ======     ========
</TABLE>
   

     The carrying value and fair value of bonds at December 31, 1998 by
contractual maturity are shown below. Expected maturities may differ from
contractual maturities because borrowers may have the right to call or prepay
obligations with or without penalties.

   
<TABLE>
<CAPTION>
                                                                          ESTIMATED
                                                             CARRYING       FAIR
                                                               VALUE        VALUE
                                                            ----------   ----------
<S>                                                         <C>          <C>
     Due in one year or less ............................    $  2,706     $  2,743
     Due one through five years .........................      61,340       64,696
     Due five through ten years .........................      43,233       45,352
     Due after ten years ................................      15,828       17,191
                                                             --------     --------
                                                              123,107      129,982
     Mortgage and other asset backed securities .........      61,590       62,574
                                                             --------     --------
                                                             $184,697     $192,556
                                                             ========     ========
</TABLE>
   
                                      114
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

3. INVESTMENTS--(CONTINUED)
   
     A detail of net investment income is presented below:

   
<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31,
                                                                 ------------------------------------
                                                                    1998         1997         1996
                                                                 ----------   ----------   ----------
<S>                                                              <C>          <C>          <C>
     Interest on bonds .......................................    $ 17,150     $ 25,723     $ 33,969
     Dividends on equity investments from subsidiary .........      13,233       10,855           --
     Interest on mortgage loans ..............................         499          478          559
     Rental income on real estate ............................       2,839        1,371          919
     Interest on policy loans ................................       6,241        4,656        3,339
     Other investment income .................................         540           26            9
                                                                  --------     --------     --------
     Gross investment income .................................      40,502       43,109       38,795
     Investment expenses .....................................      (4,187)      (3,096)      (2,728)
                                                                  --------     --------     --------
     Net investment income ...................................    $ 36,315     $ 40,013     $ 36,067
                                                                  ========     ========     ========
</TABLE>
   
     Proceeds from sales and maturities of debt securities and related gross
realized gains and losses were as follows:
   
   
<TABLE>
<CAPTION>
                                               YEAR ENDED DECEMBER 31,
                                       ---------------------------------------
                                           1998          1997          1996
                                       -----------   -----------   -----------
<S>                                    <C>           <C>           <C>
     Proceeds ......................    $143,449      $146,963      $122,820
                                        ========      ========      ========
     Gross realized gains ..........    $  4,641      $  3,921      $  2,984
     Gross realized losses .........         899           626           791
                                        --------      --------      --------
     Net realized gains ............    $  3,742      $  3,295      $  2,193
                                        ========      ========      ========
</TABLE>
   

     At December 31, 1998, bonds with an aggregate carrying value of $4,297
were on deposit with certain state regulatory authorities or were restrictively
held in bank custodial accounts for benefit of such state regulatory
authorities, as required by statute.
   

                                      115
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

3. INVESTMENTS--(CONTINUED)
     Realized investment gains (losses) and changes in unrealized gains
(losses) for investments are summarized below:

<TABLE>
<CAPTION>
                                                                         REALIZED
                                                          ---------------------------------------
                                                                  YEAR ENDED DECEMBER 31,
                                                          ---------------------------------------
                                                              1998          1997          1996
                                                          -----------   -----------   -----------
<S>                                                       <C>           <C>           <C>
     Debt securities ..................................    $  3,742      $  3,295      $  2,193
     Real estate ......................................          --            --          (606)
     Other invested assets ............................         (18)           --            (4)
                                                           --------      --------      ---------
                                                              3,724         3,295         1,583
     Tax expense ......................................        (936)         (711)           --
     Transfer to interest maintenance reserve .........      (1,294)       (3,259)       (2,394)
                                                           --------      --------      --------
     Net realized gains (losses) ......................    $  1,494      $    747      $   (811)
                                                           ========      ========      ========
</TABLE>

   
<TABLE>
<CAPTION>
                                                                            CHANGE IN UNREALIZED
                                                                  -----------------------------------------
                                                                           YEAR ENDED DECEMBER 31,
                                                                  -----------------------------------------
                                                                      1998          1997           1996
                                                                  ------------   ----------   -------------
<S>                                                               <C>            <C>          <C>
     Debt securities ..........................................     $ (3,985)      $ (896)      $ (14,442)
     Common stock .............................................          248           --             (66)
                                                                    --------       ------       ---------
     Change in unrealized appreciation (depreciation) .........     $ (3,737)      $ (896)      $ (14,508)
                                                                    ========       ======       =========
</TABLE>
   

     Gross unrealized gains (losses) on common stocks were as follows:

                                               REALIZED
                                      ---------------------------
                                        YEAR ENDED DECEMBER 31,
                                      ---------------------------
                                        1998      1997      1996
                                      --------   ------   -------

     Unrealized gains .............    $ 579      $295     $295
     Unrealized losses ............      (36)       --       --
                                       -----      ----     ----
     Net unrealized gains .........    $ 543      $295     $295
                                       =====      ====     ====
   
     During 1998, the Company issued one mortgage loan with an interest rate of
6.71%. The maximum percentage of any one mortgage loan to the value of the
underlying real estate at origination was 75%. The Company requires all
mortgagees to carry fire insurance equal to the value of the underlying
property.

     During 1998, 1997 and 1996, no mortgage loans were foreclosed and
transferred to real estate. During 1998 and 1997, the Company held a mortgage
loan loss reserve in the asset valuation reserve of $112 and $54, respectively.
 
     At December 31, 1998, the Company had no investments (excluding U. S.
Government guaranteed or insured issues) which individually represented more
than ten percent of capital and surplus and the asset valuation reserve.
   
                                      116
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)
4. REINSURANCE

     The Company reinsures portions of certain insurance policies which exceed
its established limits, thereby providing a greater diversification of risk and
minimizing exposure on larger risks. The Company remains contingently liable
with respect to any insurance ceded, and this would become an actual liability
in the event that the assuming insurance company became unable to meet its
obligations under the reinsurance treaty.


   
<TABLE>
<CAPTION>
                                           1998            1997            1996
                                      -------------   -------------   -------------
<S>                                   <C>             <C>             <C>
     Direct premiums ..............    $1,345,752      $1,219,271      $1,034,757
     Reinsurance assumed ..........           461           2,389           2,063
     Reinsurance ceded ............       (75,319)         (5,141)         (3,105)
                                       ----------      ----------      ----------
     Net premiums earned ..........    $1,270,894      $1,216,519      $1,033,715
                                       ----------      ----------      ----------
</TABLE>
   

     The Company received reinsurance recoveries in the amount of $5,260,
$2,288 and $2,156 during 1998, 1997 and 1996, respectively. At December 31,
1998 and 1997, estimated amounts recoverable from reinsurers that have been
deducted from policy and contract claim reserves totaled $1,003 and $2,721,
respectively. The aggregate reserves for policies and contracts were reduced
for reserve credits for reinsurance ceded at December 31, 1998 and 1997 of
$2,849 and $1,369, respectively.


5. INCOME TAXES


     For federal income tax purposes, the Company joins in a consolidated tax
return filing with certain affiliated companies. Under the terms of a
tax-sharing agreement between the Company and its affiliates, the Company
computes federal income tax expense as if it were filing a separate income tax
return, except that tax credits and net operating loss carryforwards are
determined on the basis of the consolidated group. Additionally, the
alternative minimum tax is computed for the consolidated group and the
resulting tax, if any, is allocated back to the separate companies on the basis
of the separate companies' alternative minimum taxable income.

                                      117
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)


5. INCOME TAXES--(CONTINUED)
     Federal income tax expense (benefit) differs from the amount computed by
applying the statutory federal income tax rate to gain (loss) from operations
before income taxes (benefit) and realized capital gains (losses) on
investments for the following reasons:


   
<TABLE>
<CAPTION>
                                                                             1998           1997          1996
                                                                         ------------   ------------   ---------
<S>                                                                      <C>            <C>            <C>
     Computed tax (benefit) at federal statutory rate (35%) ..........     $ (2,019)      $ (1,156)     $3,189
     Deferred acquisition costs -- tax basis .........................        9,672          9,164       7,172
     Tax reserve valuation ...........................................        1,513           (194)       (696)
     Excess tax depreciation .........................................         (442)          (127)        (65)
     Amortization of IMR .............................................         (260)          (552)       (467)
     Dividend received deduction .....................................       (6,657)        (5,326)         --
     Prior year over-accrual .........................................       (2,322)        (1,541)         (9)
     Other, net ......................................................          168            201         173
                                                                           --------       --------      ------
     Federal income tax expense (benefit) ............................     $   (347)      $    469      $9,297
                                                                           --------       --------      ------
</TABLE>
   

     Federal income tax expense differs from the amount computed by applying
the statutory federal income tax rate to realized gains (losses) due to the
differences in book and tax asset bases at the time certain investments are
sold.


     Prior to 1984, as provided for under the Life Insurance Company Tax Act of
1959, a portion of statutory income was not subject to current taxation, but
was accumulated for income tax purposes in a memorandum account referred to as
the policyholders' surplus account. No federal income taxes have been provided
for in the financial statements on income deferred in the policyholders'
surplus account ($293 at December 31, 1998). To the extent dividends are paid
from the amount accumulated in the policyholders' surplus account, net earnings
would be reduced by the amount of tax required to be paid. Should the entire
amount in the policyholders' surplus account become taxable, the tax thereon
computed at current rates would amount to approximately $103.


     At December 31, 1996, the Company had capital loss carryforwards of
approximately $10,705, which were utilized by the Company's affiliates in the
consolidated tax return filing in 1997. This transaction resulted in a receipt
from the Company's affiliate of $3,747, which was credited directly to
unassigned surplus.


     In 1998, the Company reached a final settlement with the Internal Revenue
Service for 1994 and 1995 resulting in a tax refund of $300 and interest
received of $53.

                                      118
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)
   
6. POLICY AND CONTRACT ATTRIBUTES


     A portion of the Company's policy reserves and other policyholders' funds
relate to liabilities established on a variety of the Company's products,
primarily separate accounts, that are not subject to significant mortality or
morbidity risk; however, there may be certain restrictions placed upon the
amount of funds that can be withdrawn without penalty. The amount of reserves
on these products, by withdrawal characteristics are summarized as follows:
   


   
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                         ----------------------------------------------
                                                                  1998                    1997
                                                         ----------------------- ----------------------
                                                                        PERCENT                PERCENT
                                                            AMOUNT     OF TOTAL     AMOUNT     OF TOTAL
                                                         ------------ ---------- ------------ ---------
<S>                                                      <C>          <C>        <C>          <C>
     Subject to discretionary withdrawal with market
      value adjustment .................................  $   12,810              $   13,812       1%
     Subject to discretionary withdrawal at book value
      less surrender charge ............................      76,289        1%        68,376       2
     Subject to discretionary withdrawal at market value   5,096,680       94      3,615,255      91
     Subject to discretionary withdrawal at book value
      (minimal or no charges or adjustments) ...........     210,270        4        201,457       5
     Not subject to discretionary withdrawal provision .      15,681        1         16,572       1
                                                          ----------       --     ----------      --
                                                           5,411,730      100%     3,915,472     100%
                                                                          ===                    ===
     Less reinsurance ceded ............................       1,131                      --
                                                          ----------              ----------
     Total policy reserves on annuities and deposit fund
      liabilities ......................................  $5,410,599              $3,915,472
                                                          ==========              ==========
</TABLE>
   

   
     A reconciliation of the amounts transferred to and from the separate
accounts is presented below:
   


   
<TABLE>
<CAPTION>
                                                                     1998            1997            1996
                                                                -------------   -------------   -------------
<S>                                                             <C>             <C>             <C>
     Transfers as reported in the summary of operations
      of the separate accounts statement:
      Transfers to separate accounts ........................    $1,240,858      $1,164,013      $  997,513
      Transfers from separate accounts ......................       847,507         646,477         339,523
                                                                 ----------      ----------      ----------
     Net transfers to separate accounts .....................       393,351         517,536         657,990
     Reconciling adjustments -- change in accruals for
      investment management, administration fees and
      contract guarantees, and separate account surplus .....         9,267           1,678        (205,519)
                                                                 ----------      ----------      ----------
     Transfers as reported in the summary of operations
      of the life, accident and health annual statement .....    $  402,618      $  519,214      $  452,471
                                                                 ==========      ==========      ==========
</TABLE>
   


                                      119
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

6. POLICY AND CONTRACT ATTRIBUTES--(CONTINUED)
     Reserves on the Company's traditional life products are computed using
mean reserving methodologies. These methodologies result in the establishment
of assets for the amount of the net valuation premiums that are anticipated to
be received between the policy's paid-through date to the policy's next
anniversary date. At December 31, 1998 and 1997, these assets (which are
reported as premiums deferred and uncollected) and the amounts of the related
gross premiums and loadings, are as follows:


   
<TABLE>
<CAPTION>
                                                       GROSS      LOADING       NET
                                                     ---------   ---------   ---------
<S>                                                  <C>         <C>         <C>
     DECEMBER 31, 1998
     Ordinary direct renewal business ............    $1,101        $201      $  900
                                                      ------        ----      ------
                                                      $1,101        $201      $  900
                                                      ======        ====      ======
     DECEMBER 31, 1997
     Ordinary direct first year business .........    $    2        $  1      $    1
     Ordinary direct renewal business ............     1,350         140       1,210
     Group life direct business ..................       717          --         717
                                                      ------        ----      ------
                                                      $2,069        $141      $1,928
                                                      ======        ====      ======
</TABLE>
   

     In 1994, the NAIC enacted a guideline to clarify reserving methodologies
for contracts that require immediate payment of claims upon proof of death of
the insured. Companies were allowed to grade the effects of the change in
reserving methodologies over five years. A direct charge to surplus of $2,132,
$1,872 and $2,995 was made for the years ended December 31, 1998, 1997 and
1996, respectively, related to the change in reserve methodology.


7. DIVIDEND RESTRICTIONS


     The Company is subject to limitations, imposed by the State of Ohio, on
the payment of dividends to its parent company. Generally, dividends during any
twelve month period may not be paid; without prior regulatory approval, in
excess of the lesser of (a) 10 percent of statutory capital and surplus as of
the preceding December 31, or (b) statutory gain from operations for the
preceding year. Subject to the availability of unassigned surplus at the time
of such dividend, the maximum payment which may be made in 1999, without the
prior approval of insurance regulatory authorities, is $14,657.


8. RETIREMENT AND COMPENSATION PLANS


   
     The Company's employees participate in a qualified benefit plan sponsored
by AEGON. The Company has no legal obligation for the plan. The Company
recognizes pension expense equal to its allocation from AEGON. The pension
expense is allocated among the participating companies based on the FASB
Statement No. 87 expense as a percent of salaries. The benefits are based on
years of service and the employee's compensation during the highest five
consecutive years of employment. Pension expense
   

                                      120
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)


8. RETIREMENT AND COMPENSATION PLANS--(CONTINUED)
   
aggregated $917, $659 and $581 for the years ended December 31, 1998, 1997 and
1996, respectively. The plan is subject to the reporting and disclosure
requirements of the Employee Retirement and Income Security Act of 1974.

     The Company's employees also participate in a contributory defined
contribution plan sponsored by AEGON which is qualified under Section 401(k) of
the Internal Revenue Service Code. Employees of the Company who customarily
work at least 1,000 hours during each calendar year and meet the other
eligibility requirements are participants of the plan. Participants may elect
to contribute up to fifteen percent of their salary to the plan. The Company
will match an amount up to three percent of the participant's salary.
Participants may direct all of their contributions and plan balances to be
invested in a variety of investment options. The plan is subject to the
reporting and disclosure requirements of the Employee Retirement and Income
Security Act of 1974. Pension expense related to this plan was $632, $448 and
$184 for the years ended December 31, 1998, 1997 and 1996, respectively.

     AEGON sponsors supplemental retirement plans to provide the Company's
senior management with benefits in excess of normal pension benefits. The plans
are noncontributory and benefits are based on years of service and the
employee's compensation level. The plans are unfunded and nonqualified under
the Internal Revenue Code. In addition, AEGON has established incentive
deferred compensation plans for certain key employees of the Company. AEGON
also sponsors an employee stock option plan for individuals employed at least
three years and a stock purchase plan for its producers, with the participating
affiliated companies establishing their own eligibility criteria, producer
contribution limits and company matching formula. These plans have been accrued
for or funded as deemed appropriate by management of AEGON and the Company.

     In addition to pension benefits, the Company participates in plans
sponsored by AEGON that provide postretirement medical, dental and life
insurance benefits to employees meeting certain eligibility requirements.
Portions of the medical and dental plans are contributory. The expenses of the
postretirement plans calculated on the pay-as-you-go basis are charged to
affiliates in accordance with an intercompany cost sharing arrangement. The
Company expensed $157, $99 and $98 for the years ended December 31, 1998, 1997
and 1996, respectively.

9. RELATED PARTY TRANSACTIONS

     The Company shares certain officers, employees and general expenses with
affiliated companies.

     The Company receives data processing, investment advisory and management,
marketing and administration services from certain affiliates. During 1998,
1997 and

                                      121
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

9. RELATED PARTY TRANSACTIONS--(CONTINUED)
   
1996, the Company paid $12,763, $10,040 and $10,038, respectively, for such
services, which approximates their costs to the affiliates. The Company
provides office space, marketing and administrative services to certain
affiliates. During 1998, 1997 and 1996, the Company received $5,125, $4,395 and
$3,271, respectively, for such services, which approximates their cost. The
Company had a net payable with affiliates of $33,449 and $1,925 at December 31,
1998 and 1997, respectively.

     Payable to affiliates and intercompany borrowings bear interest at the
thirty-day commercial paper rate of 4.74% at December 31, 1998. During 1998,
1997 and 1996, the Company paid net interest of $1,090, $364 and $138,
respectively, to affiliates.

     The Company received capital contributions of $32,092 and $20,000 from its
parent in 1998 and 1997, respectively.

     At December 31, 1998 and 1997, the Company had short-term note payables to
an affiliate of $44,200 and $8,200, respectively. Interest on these notes
ranged from 5.13% to 5.54% at December 31, 1998 and was 5.60% at December 31.
1997.

     During 1998, the Company purchased life insurance policies covering the
lives of certain employees of the Company. Premiums of $43,500 were paid to an
affiliate for these policies. At December 31, 1998, the cash surrender value of
these policies is $45,445.

10. COMMITMENTS AND CONTINGENCIES

     The Company is a party to legal proceedings incidental to its business.
Although such litigation sometimes includes substantial demands for
compensatory and punitive damages in addition to contract liability, it is
management's opinion, after consultation with counsel and a review of available
facts, that damages arising from such demands will not be material to the
Company's financial position.

     The Company is subject to insurance guaranty laws in the states in which
it writes business. These laws provide for assessments against insurance
companies for the benefit of policyholders and claimants in the event of
insolvency of other insurance companies. Assessments are charged to operations
when received by the Company except where right of offset against other taxes
paid is allowed by law; amounts available for future offsets are recorded as an
asset on the Company's balance sheet. The future obligation has been based on
the most recent information available from the National Organization of Life
and Health Insurance Guaranty Association. Potential future obligations for
unknown insolvencies are not determinable by the Company. The Company has
established a reserve of $3,489 and $4,007 and an offsetting premium tax
benefit of $828 and $1,070 at December 31, 1998 and 1997, respectively, for its

                                      122
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

10. COMMITMENTS AND CONTINGENCIES--(CONTINUED)
   
estimated share of future guaranty fund assessments related to several major
insurer insolvencies. The guaranty fund expense (credit) was $(74), $0 and $212
at December 31, 1998, 1997 and 1996, respectively.

11. YEAR 2000 (UNAUDITED)

     The term Year 2000 Issue generally refers to the improper processing of
dates and incorrect date calculations that might occur in computer software and
hardware and embedded systems as the Year 2000 is approached. The use of
computer programs that rely on two-digit date fields to perform computations
and decision-making functions may cause systems to malfunction when processing
information involving dates after 1999. For example, any computer software that
has date-sensitive coding might recognize a code of 00 as the year 1900 rather
than the year 2000.

     The Company has developed a Year 2000 Project Plan (the Plan) to address
the Year 2000 issue as it affects the Company's internal IT and non-IT systems,
and to assess Year 2000 issues relating to third parties with whom the Company
has critical relationships.

     The Plan for addressing internal systems generally includes an assessment
of internal IT and non-IT systems and equipment affected by the Year 2000
issue; definition of strategies to address affected systems and equipment;
remediation of identified systems and equipment; internal testing and
certification that each internal system is Year 2000 compliant; and a review of
existing and revised business resumption and contingency plans to address
potential Year 2000 issues. The Company has remediated and tested substantially
all of its mission-critical internal IT systems as of December 31, 1998. The
Company continues to remediate and test certain non-critical internal IT
systems, internal non-IT systems and will continue with a revalidation testing
program throughout 1999.

     The Company's Year 2000 issues are more complex because a number of its
systems interface with other systems not under the Company's control. The
Company's most significant interfaces and uses of third-party vendor systems
are in the bank, financial services and trust areas. The Company utilizes
various banks to handle numerous types of financial and sales transactions.
Several of these banks also provide trustee and custodial services for the
Company's investment holdings and transactions. These services are critical to
a financial services company such as the Company as its business centers around
cash receipts and disbursements to policyholders and the investment of
policyholder funds. The Company has received written confirmation from its
vendor banks regarding their status on Year 2000. The banks indicate their
dedication to resolving any Year 2000 issues related to their systems and
services prior to

                                      123
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

11. YEAR 2000 (UNAUDITED)--(CONTINUED)
   
December 31, 1999. The Company anticipates that a considerable effort will be
necessary to ensure that its corrected or new systems can properly interface
with those business partners with whom it transmits and receives data and other
information (external systems). The Company has undertaken specific testing
regimes with these third-party business partners and expects to continue
working with its business partners on any interfacing of systems. However, the
timing of external system compliance cannot currently be predicted with
accuracy because the implementation of Year 2000 readiness will vary from one
company to another.

     The Company does have some exposure to date sensitive embedded technology
such as micro-controllers, but the Company views this exposure as minimal.
Unlike other industries that may be equipment intensive, like manufacturing,
the Company is a life insurance and financial services organization providing
insurance, annuities and pension products to its customers. As such, the
primary equipment and electronic devices in use are computers and telephone
related equipment. This type of hardware can have date sensitive embedded
technology which could have Year 2000 problems. Because of this exposure, the
Company has reviewed its computer hardware and telephone systems, with
assistance from the applicable vendors, and has upgraded, or replaced, or is in
the process of replacing any equipment that will not properly process date
sensitive data in the Year 2000 or beyond.

     For the Company, a reasonably likely worst case scenario might include one
or more of the Company's significant policyholder systems being non-compliant.
Such an event could result in a material disruption of the Company's
operations. Specifically, a number of the Company's operations could experience
an interruption in the ability to collect and process premiums or deposits,
process claim payments, accurately maintain policyholder information,
accurately maintain accounting records, and or perform adequate customer
service. Should the worst case scenario occur, it could, dependent upon its
duration, have a material impact on the Company's business and financial
condition. Simple failures can be repaired and returned to production within a
matter of hours with no material impact. Unanticipated failures with a longer
service disruption period could have a more serious impact. For this reason,
the Company is placing significant emphasis on risk management and Year 2000
business resumption contingency planning in 1999 by modifying its existing
business resumption and disaster recovery plans to address potential Year 2000
issues.

     The actions taken by management under the Year 2000 Project Plans are
intended to significantly reduce the Company's risk of a material business
interruption based on the Year 2000 issues. It should be noted that the Year
2000 computer problem, and its resolution, is complex and multifaceted, and any
company's success cannot be conclusively known until the Year 2000 is reached.
In spite of its efforts or results, the
   
                                      124
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

         NOTES TO FINANCIAL STATEMENTS -- STATUTORY-BASIS--(CONTINUED)
                            (DOLLARS IN THOUSANDS)

11. YEAR 2000 (UNAUDITED)--(CONTINUED)
   
Company's ability to function unaffected to and through the Year 2000 may be
adversely affected by actions (or failure to act) of third parties beyond our
knowledge or control. It is anticipated that there may be problems that will
have to be resolved in the ordinary course of business on and after the Year
2000. However, the Company does not believe that the problems will have a
material adverse affect on the Company's operations or financial condition.

12. RECONCILIATION OF CAPITAL AND SURPLUS AND NET INCOME

     The following table reconciles capital and surplus and net income as
reported in the Annual Statement filed with the Insurance Department of the
State of Ohio, to the amounts reported in the accompanying financial
statements:
   
<TABLE>
<CAPTION>
                                                                               YEAR ENDED
                                                           DECEMBER 31,       DECEMBER 31,
                                                               1998               1998
                                                          --------------   ------------------
                                                           TOTAL CAPITAL
                                                            AND SURPLUS     NET INCOME/(LOSS)
                                                          --------------   ------------------
<S>                                                       <C>              <C>
     Amounts reported in Annual Statement .............      $148,038           $    528
     Adjustment to federal income tax benefit .........        (4,458)            (4,458)
                                                             --------           --------
     Amounts reported herein ..........................      $143,580           $ (3,930)
                                                             ========           ========
</TABLE>

                                      125
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                       SUMMARY OF INVESTMENTS OTHER THAN
                        INVESTMENTS IN RELATED PARTIES
                            (DOLLARS IN THOUSANDS)

                               DECEMBER 31, 1998

SCHEDULE I
   
<TABLE>
<CAPTION>
                                                                                             AMOUNT AT WHICH
                                                                                              SHOWN IN THE
TYPE OF INVESTMENT                                               COST (1)        VALUE        BALANCE SHEET
- ------------------------------------------------------------   ------------   -----------   ----------------
<S>                                                            <C>            <C>           <C>
FIXED MATURITIES
Bonds:
 United States Government and government
   agencies and authorities ................................   $  19,899       $ 20,673         $  19,899
 States, municipalities and political subdivisions .........       6,676          6,930             6,676
 Public utilities ..........................................      18,792         19,359            18,792
 All other corporate bonds .................................     139,330        145,594           139,330
                                                               ---------       --------         ---------
Total fixed maturities .....................................     184,697        192,556           184,697
EQUITY SECURITIES
Common stocks:
 Affiliated entities .......................................         243                              704
 Industrial, miscellaneous and all other ...................         302                              384
                                                               ---------                        ---------
Total equity securities ....................................         545                            1,088
Mortgage loans on real estate ..............................       9,916                            9,916
Real estate ................................................      34,583                           34,583
Policy loans ...............................................     112,982                          112,982
Other invested assets ......................................         396                              396
Cash and short-term investments ............................      73,808                           73,808
Investment properties ......................................      11,594                           11,594
                                                               ---------                        ---------
Total investments ..........................................   $ 429,655                        $ 429,064
                                                               =========                        =========
</TABLE>
   
- ----------------
(1) Original cost of equity securities and, as to fixed maturities, original
    cost reduced by repayments and adjusted for amortization of premiums or
    accruals of discounts.

                                      126
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                      SUPPLEMENTARY INSURANCE INFORMATION
                            (DOLLARS IN THOUSANDS)

SCHEDULE III
   
<TABLE>
<CAPTION>
                                                                                             BENEFITS,
                                                                                              CLAIMS,
                                  FUTURE POLICY    POLICY AND                      NET      LOSSES AND      OTHER
                                   BENEFITS AND     CONTRACT       PREMIUM     INVESTMENT   SETTLEMENT    OPERATING
                                     EXPENSES     LIABILITIES      REVENUE       INCOME*     EXPENSES     EXPENSES*
                                 --------------- ------------- -------------- ------------ ------------ ------------
<S>                              <C>             <C>           <C>            <C>          <C>          <C>
YEAR ENDED DECEMBER 31, 1998
Individual life ................    $ 221,050       $  8,624    $   474,120     $  9,884    $ 122,542    $ 230,368
Group life .....................       10,546            100          1,933          723        1,962        2,281
Annuity ........................      265,418            509        794,841       25,708      545,532       91,505
                                    ---------       --------    -----------     --------    ---------    ---------
                                    $ 497,014       $  9,233    $ 1,270,894     $ 36,315    $ 670,036    $ 324,154
                                    =========       ========    ===========     ========    =========    =========
YEAR ENDED DECEMBER 31, 1997
Individual life ................    $ 177,088       $  9,533    $   390,452     $ 13,742    $  88,738    $ 176,303
Group life .....................        9,435            805          3,918          810        3,986        3,292
Annuity ........................      296,290            591        822,149       25,461      389,726       83,179
                                    ---------       --------    -----------     --------    ---------    ---------
                                    $ 482,813       $ 10,929    $ 1,216,519     $ 40,013    $ 482,450    $ 262,774
                                    =========       ========    ===========     ========    =========    =========
YEAR ENDED DECEMBER 31, 1996
Individual life ................    $ 145,964       $  7,017    $   289,375     $  8,228    $ 125,861    $ 124,181
Group life and health ..........        9,202            713          4,215        3,940        3,828        2,818
Annuity ........................      332,230            854        740,125       23,899      294,681       71,576
                                    ---------       --------    -----------     --------    ---------    ---------
                                    $ 487,396       $  8,584    $ 1,033,715     $ 36,067    $ 424,370    $ 198,575
                                    =========       ========    ===========     ========    =========    =========
</TABLE>
   
- ----------------
* Allocations of net investment income and other operating expenses are based
  on a number of assumptions and estimates, and the results would change if
  different methods were applied.
   

                                      127
<PAGE>
   
                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                                  REINSURANCE
                            (DOLLARS IN THOUSANDS)

SCHEDULE IV
   
<TABLE>
<CAPTION>
                                                                    ASSUMED                     PERCENTAGE
                                                    CEDED TO         FROM                       OF AMOUNT
                                      GROSS           OTHER          OTHER           NET         ASSUMED
                                      AMOUNT        COMPANIES      COMPANIES        AMOUNT        TO NET
                                 --------------- -------------- -------------- --------------- -----------
<S>                              <C>             <C>            <C>            <C>             <C>
YEAR ENDED DECEMBER 31, 1998
Life insurance in force ........  $ 51,064,173    $ 9,862,460    $        --    $ 41,201,713    0.0%
                                  ============    ===========    ===========    ============    ===
Premiums:
 Individual life ...............  $    493,633    $    19,512    $        --    $    474,121    0.0%
 Group life and health .........         1,691            220            461           1,932   23.8
 Annuity .......................       850,428         55,587             --         794,841    0.0
                                  ------------    -----------    -----------    ------------   ----
                                  $  1,345,752    $    75,319    $       461    $  1,270,894    .03%
                                  ============    ===========    ===========    ============   ====
YEAR ENDED DECEMBER 31, 1997
Life insurance in force ........  $ 40,221,361    $ 6,776,447    $ 2,692,822    $ 36,137,736    7.5%
                                  ============    ===========    ===========    ============   ====
Premiums:
 Individual life ...............  $    395,361    $     4,910    $        --    $    390,452    0.0%
 Group life and health .........         1,761            231           2389           3,918   61.0
 Annuity .......................       822,149             --             --         822,149    0.0
                                  ------------    -----------    -----------    ------------   ----
                                  $  1,219,271    $     5,141    $     2,389    $  1,216,519    0.2%
                                  ============    ===========    ===========    ============   ====
YEAR ENDED DECEMBER 31, 1996
Life insurance in force ........  $ 28,168,880    $ 4,463,986    $ 2,210,601    $ 25,915,495    8.5%
                                  ============    ===========    ===========    ============   ====
Premiums:
 Individual life ...............  $    292,239    $     2,863    $        --    $    289,376    0.0%
 Group life and health .........         2,393            242          2,063           4,214   49.0
 Annuity .......................       740,125             --             --         740,125    0.0
                                  ------------    -----------    -----------    ------------   ----
                                  $  1,034,757    $     3,105    $     2,063    $  1,033,715    0.2%
                                  ============    ===========    ===========    ============   ====
</TABLE>
   
                                      128
   
<PAGE>

                                    PART II.
                                OTHER INFORMATION


                           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.

                REPRESENTATION PURSUANT TO SECTION 26(e)(2)(A)

      Western Reserve Life Assurance Co. of Ohio ("Western Reserve") hereby
represents that the fees and charges deducted under the Contracts, in the
aggregate, are reasonable in relation to the services rendered, the expenses
expected to be incurred, and the risks assumed by Western Reserve.

                   STATEMENT WITH RESPECT TO INDEMNIFICATION

      Provisions exist under the Ohio General Corporation Law, the Second
Amended Articles of Incorporation of Western Reserve and the Amended Code of
Regulations of Western Reserve whereby Western Reserve may indemnify certain
persons against certain payments incurred by such persons. The following
excerpts contain the substance of these provisions.

                          OHIO GENERAL CORPORATION LAW

      SECTION 1701.13  AUTHORITY OF CORPORATION.

      (E)(1) A corporation may indemnify or agree to indemnify any person who
was or is a party or 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
corporation, by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, or is or was serving at the request of
the corporation as a director, trustee, officer, employee, or agent of another
corporation (including a subsidiary of this corporation), domestic or foreign,
nonprofit or for profit, partnership, joint venture, trust, or other 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
corporation, and with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit, or proceeding by judgment, order, settlement, conviction, or upon
a plea of nolo contendre or its equivalent, shall not, of itself create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, he had
reasonable cause to believe that his conduct was unlawful.

      (2) A corporation may indemnify or agree to indemnify 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 corporation to procure a
judgment in its favor by reason of the fact that he is or was a director,
officer, employee, or agent of the corporation, or is or was serving at the
request of the corporation as a director, trustee, officer, employee, or agent
of another corporation, domestic or foreign, nonprofit or for profit,
partnership, joint venture, trust, or other 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 corporation, except that no indemnification shall be made in
respect of any of the following:

                                      II-1

<PAGE>

            (a) Any claim, issue, or matter as to which such person shall have
been adjudged to be liable for negligence or misconduct in the performance of
his duty to the corporation unless, and only to the extent that the court of
common pleas, or the court in which such action or suit was brought determines
upon application that, despite the adjudication of liability, but in view of all
the circumstances of the case, such person is fairly and reasonably entitled to
indemnity for such expenses as the court of common pleas or such other court
shall deem proper;

            (b) Any action or suit in which the only liability asserted against
a director is pursuant to section 1701.95 of the Revised Code.

      (3) To the extent that a director, trustee, officer, employee, or agent
has been successful on the merits or otherwise in defense of any action, suit,
or proceeding referred to in divisions (E)(1) and (2) of this section, or in
defense of any claim, issue, or matter therein, he shall be indemnified against
expenses, including attorneys' fees, actually and reasonably incurred by him in
connection therewith.

      (4) Any indemnification under divisions (E)(1) and (2) of this section,
unless ordered by a court, shall be made by the corporation only as authorized
in the specific case upon a determination that indemnification of the director,
trustee, officer, employee, or agent is proper in the circumstances because he
has met the applicable standard of conduct set forth in divisions (E)(1) and (2)
of this section. Such determination shall be made as follows:

            (a) By a majority vote of a quorum consisting of directors of the
indemnifying corporation who were not and are not parties to or threatened with
any such action, suit, or proceeding;

            (b) If the quorum described in division (E)(4)(a) of this section is
not obtainable or if a majority vote of a quorum of disinterested directors so
directs, in a written opinion by independent legal counsel other than an
attorney, or a firm having associated with it an attorney, who has been retained
by or who has performed services for the corporation, or any person to be
indemnified within the past five years;

            (c)   By the shareholders;

            (d) By the court of common pleas or the court in which such action,
suit, or proceeding was brought.

      Any determination made by the disinterested directors under division
(E)(4)(a) or by independent legal counsel under division (E)(4)(b) of this
section shall be promptly communicated to the person who threatened or brought
the action or suit by or in the right of the corporation under division (E)(2)
of this section, and within ten days after receipt of such notification, such
person shall have the right to petition the court of common pleas or the court
in which such action or suit was brought to review the reasonableness of such
determination.

      (5)(a) Unless at the time of a director's act or omission that is the
subject of an action, suit or proceeding referred to in divisions (E)(1) and (2)
of this section, the articles or the regulations of a corporation state by
specific reference to this division that the provisions of this division do not
apply to the corporation and unless the only liability asserted against a
director in an action, suit, or proceeding referred to in divisions (E)(1) and
(2) of this section is pursuant to section 1701.95 of the Revised Code,
expenses, including attorney's fees, incurred by a director in defending the
action, suit, or proceeding shall be paid by the corporation as they are
incurred, in advance of the final disposition of the action, suit, or proceeding
upon receipt of an undertaking by or on behalf of the director in which he
agrees to do both of the following:

                                      II-2

<PAGE>

                  (i) Repay such amount if it is proved by clear and convincing
evidence in a court of competent jurisdiction that his action or failure to act
involved an act or omission undertaken with deliberate intent to cause injury to
the corporation or undertaken with reckless disregard for the best interests of
the corporation;

                  (ii) Reasonably cooperate with the corporation concerning the
action, suit, or proceeding.

            (b) Expenses, including attorneys' fees incurred by a director,
trustee, officer, employee, or agent in defending any action, suit, or
proceeding referred to in divisions (E)(1) and (2) of this section, may be paid
by the corporation as they are incurred, in advance of the final disposition of
the action, suit, or proceeding as authorized by the directors in the specific
case upon receipt of an undertaking by or on behalf of the director, trustee,
officer, employee, or agent to repay such amount, if it ultimately is determined
that he is entitled to be indemnified by the corporation.

      (6) The indemnification authorized by this section shall not be exclusive
of, and shall be in addition to, any other rights granted to those seeking
indemnification under the articles or the regulations or any agreement, vote of
shareholders or disinterested directors, or otherwise, both as to action in his
official capacity and as to action in another capacity while holding such
office, and shall continue as to a person who has ceased to be a director,
trustee, officer, employee, or agent and shall inure to the benefit of the
heirs, executors, and administrators of such a person.

      (7) A corporation may purchase and maintain insurance or furnish similar
protection, including but not limited to trust funds, letters of credit, or
self-insurance on behalf of or for any person who is or was a director, officer,
employee, or agent of the corporation, or is or was serving at the request of
the corporation as a director, trustee, officer, employee, or agent of another
corporation, domestic or foreign, nonprofit or for profit, partnership, joint
venture, trust, or other enterprise against any liability asserted against him
and incurred by him in any such capacity, or arising out of his status as such,
whether or not the corporation would have the power to indemnify him against
such liability under this section. Insurance may be purchased from or maintained
with a person in which the corporation has a financial interest.

      (8) The authority of a corporation to indemnify persons pursuant to
divisions (E)(1) and (2) of this section does not limit the payment of expenses
as they are incurred, indemnification, insurance, or other protection that may
be provided pursuant to divisions (E)(5), (6), and (7) of this section.
Divisions (E)(1) and (2) of this section do not create any obligation to repay
or return payments made by the corporation pursuant to divisions (E)(5), (6), or
(7).

      (9) As used in this division, references to "corporation" include all
constituent corporations in a consolidation or merger and the new or surviving
corporation, so that any person who is or was a director, officer, employee, or
agent of such a constituent corporation, or is or was serving at the request of
such constituent corporation as a director, trustee, officer, employee or agent
of another corporation, domestic or foreign, nonprofit or for profit,
partnership, joint venture, trust, or other enterprise, shall stand in the same
position under this section with respect to the new or surviving corporation as
he would if he had served the new or surviving corporation in the same capacity.

           SECOND AMENDED ARTICLES OF INCORPORATION OF WESTERN RESERVE

                                 ARTICLE EIGHTH

      EIGHTH: (1) The corporation may indemnify or agree to indemnify any person
who was or is a party or 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
corporation, by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, or is or was serving at the request of
the corporation as a director, trustee, officer, employee, 

                                      II-3

<PAGE>

or agent of another corporation (including a subsidiary of this corporation),
domestic or foreign, nonprofit or for profit, partnership, joint venture, trust,
or other 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 corporation, and with respect to any criminal action or proceeding, had
no reasonable cause to believe his conduct was unlawful. The termination of any
action, suit, or proceeding by judgment, order, settlement, conviction, or upon
a plea of nolo contendre or its equivalent, shall not, of itself create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, he had
reasonable cause to believe that his conduct was unlawful.

     (2) The corporation may indemnify or agree to indemnify 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 corporation to procure a
judgment in its favor by reason of the fact that he is or was a director,
officer, employee, or agent of the corporation, or is or was serving at the
request of the corporation as a director, trustee, officer, employee, or agent
of another corporation (including a subsidiary of this corporation), domestic or
foreign, nonprofit or for profit, partnership, joint venture, trust, or other
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 corporation, except that no
indemnification shall be made in respect of any claim, issue, or matter as to
which such person shall have been adjudged to be liable for negligence or
misconduct in the performance of his duty to the corporation unless, and only to
the extent that the court of common pleas, or the court in which such action or
suit was brought shall determine upon application that, despite the adjudication
of liability, but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses as the court of
common pleas or such other court shall deem proper.

     (3) To the extent that a director, trustee, officer, employee, or agent has
been successful on the merits or otherwise in defense of any action, suit, or
proceeding referred to in sections (1) and (2) of this article, or in defense of
any claim, issue, or matter therein, he shall be indemnified against expenses,
including attorneys' fees, actually and reasonably incurred by him in connection
therewith.

     (4) Any indemnification under sections (1) and (2) of this article, unless
ordered by a court, shall be made by the corporation only as authorized in the
specific case upon a determination that indemnification of the director,
trustee, officer, employee, or agent is proper in the circumstances because he
has met the applicable standard of conduct set forth in sections (1) and (2) of
this article. Such determination shall be made (a) by a majority vote of a
quorum consisting of directors of the indemnifying corporation who were not and
are not parties to or threatened with any such action, suit, or proceeding, or
(b) if such a quorum is not obtainable or if a majority vote of a quorum of
disinterested directors so directs, in a written opinion by independent legal
counsel other than an attorney, or a firm having associated with it an attorney,
who has been retained by or who has performed services for the corporation, or
any person to be indemnified within the past five years, or (c) by the
shareholders, or (d) by the court of common pleas or the court in which such
action, suit, or proceeding was brought. Any determination made by the
disinterested directors under section (4)(a) or by independent legal counsel
under section (4)(b) of this article shall be promptly communicated to the
person who threatened or brought the action or suit by or in the right of the
corporation under section (2) of this article, and within ten days after receipt
of such notification, such person shall have the right to petition the court of
common pleas or the court in which such action or suit was brought to review the
reasonableness of such determination.

     (5) Expenses, including attorneys' fees incurred in defending any action,
suit, or proceeding referred to in sections (1) and (2) of this article, may be
paid by the corporation in advance of the final disposition of such action,
suit, or proceeding as authorized by the directors in the specific case upon
receipt of a written undertaking by or on behalf of the director, trustee,
officer, employee, or agent to repay such amount, unless it shall ultimately be
determined that he is entitled to be indemnified by the

                                      II-4

<PAGE>

corporation as authorized in this article. If a majority vote of a quorum of
disinterested directors so directs by resolution, said written undertaking need
not be submitted to the corporation. Such a determination that a written
undertaking need not be submitted to the corporation shall in no way affect the
entitlement of indemnification as authorized by this article.

     (6) The indemnification provided by this article shall not be deemed
exclusive of any other rights to which those seeking indemnification may be
entitled under the articles or the regulations or any agreement, vote of
shareholders or disinterested directors, or otherwise, both as to action in his
official capacity and as to action in another capacity while holding such
office, and shall continue as to a person who has ceased to be a director,
trustee, officer, employee, or agent and shall inure to the benefit of the
heirs, executors, and administrators of such a person.

     (7) The Corporation may purchase and maintain insurance on behalf of any
person who is or was a director, officer, employee, or agent of the corporation,
or is or was serving at the request of the corporation as a director, trustee,
officer, employee, or agent of another corporation (including a subsidiary of
this corporation), domestic or foreign, nonprofit or for profit, partnership,
joint venture, trust, or other enterprise against any liability asserted against
him and incurred by him in any such capacity or arising out of his status as
such, whether or not the corporation would have the power to indemnify him
against such liability under this section.

     (8) As used in this section, references to "the corporation" include all
constituent corporations in a consolidation or merger and the new or surviving
corporation, so that any person who is or was a director, officer, employee, or
agent of such a constituent corporation, or is or was serving at the request of
such constituent corporation as a director, trustee, officer, employee or agent
of another corporation (including a subsidiary of this corporation), domestic or
foreign, nonprofit or for profit, partnership, joint venture, trust, or other
enterprise shall stand in the same position under this article with respect to
the new or surviving corporation as he would if he had served the new or
surviving corporation in the same capacity.

     (9) The foregoing provisions of this article do not apply to any proceeding
against any trustee, investment manager or other fiduciary of an employee
benefit plan in such person's capacity as such, even though such person may also
be an agent of this corporation. The corporation may indemnify such named
fiduciaries of its employee benefit plans against all costs and expenses,
judgments, fines, settlements or other amounts actually and reasonably incurred
by or imposed upon said named fiduciary in connection with or arising out of any
claim, demand, action, suit or proceeding in which the named fiduciary may be
made a party by reason of being or having been a named fiduciary, to the same
extent it indemnifies an agent of the corporation. To the extent that the
corporation does not have the direct legal power to indemnify, the corporation
may contract with the named fiduciaries of its employee benefit plans to
indemnify them to the same extent as noted above. The corporation may purchase
and maintain insurance on behalf of such named fiduciary covering any liability
to the same extent that it contracts to indemnify.

                AMENDED CODE OF REGULATIONS OF WESTERN RESERVE

                                    ARTICLE V

                   INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Each Director, officer and member of a committee of this Corporation, and
any person who may have served at the request of this Corporation as a Director,
officer or member of a committee of any other corporation in which this
Corporation owns shares of capital stock or of which this Corporation is a
creditor (and his heirs, executors and administrators) shall be indemnified by
the Corporation against all expenses, costs, judgments, decrees, fines or
penalties as provided by, and to the extent allowed by, Article Eighth of the
Corporation's Articles of Incorporation, as amended.

                                      II-5

<PAGE>

                              RULE 484 UNDERTAKING

     Insofar as indemnification for liability arising under the Securities Act
of 1933 (the "Act") 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.

                       CONTENTS OF REGISTRATION STATEMENT

This registration statement comprises the following papers and documents:

     The facing sheet
   
     The Prospectus, consisting of 130 pages
    
     The undertaking to file reports
     Representation Pursuant to Section 26(e)(2)(A)
     The statement with respect to indemnification 
     The Rule 484 undertaking The signatures

Written consent of the following persons:
     (a) Sutherland Asbill & Brennan LLP
     (b) Ernst & Young LLP
     (c) PricewaterhouseCoopers LLP

The following exhibits:

1.   The following  exhibits  correspond  to those  required by paragraph A to
     the instructions as to exhibits in Form N-8B-2:
     A.  (1)  Resolution  of  the  Board  of  Directors  of  Western   Reserve
              establishing the Series Account (1)
         (2)  Not Applicable
         (3)  Distribution of Policies:
              (a)  Master Service and Distribution Compliance Agreement (2)
   
              (b)  Amendment to Master Service and Distribution Compliance
                   Agreement (8)
              (c)  Form of Broker/Dealer Supervisory and Service Agreement (8)
              (d)  Principal Underwriting Agreement (8)
              (e)  First Amendment to Principal Underwriting Agreement (8)
    
         (4)  Not Applicable
   
         (5)  (a)  Specimen Flexible Premium Variable Life Insurance Policy (7)
              (b)  Terminal Illness  Accelerated  Death Benefit Rider (Form No.
                   ACCDB-10/94)
              (c)  Primary Insured Rider (Form No. PIR10)
              (d) Primary Insured Rider Plus (Form No. PIR11)
              (e) Children's Insurance Rider (Form No. ULR3.01.05.84)
              (f) Other Insured Rider (Form No. ULR2.01.05.84)
              (g) Disability Waiver Rider (Form No. ULB1.01.05.84)
              (h) Disability Waiver and Income Rider (Form No. ULB4.01.03.86)
              (i) Accidental Death Benefit Rider (Form No. ULB3.01.05.84)
    
         (6)  (a) Second Amended Articles of Incorporation of Western Reserve
                  (2)
              (b) Amended Code of Regulations (By-Laws) of Western Reserve (2)

                                      II-6

<PAGE>

         (7)  Not Applicable
         (8)  (a) Investment Advisory Agreement with the Fund (1)
              (b) Sub-Advisory Agreement (1)
         (9)  Not Applicable
         (10) Application for Flexible Premium Variable Life Insurance Policy
              (6)
   
         (11) Memorandum describing issuance, transfer and redemption procedures
              (7)
    

2.   See Exhibit 1.A.(3)

   
3. Opinion of counsel as to the legality of the securities being registered (7)
    

4.   No financial statement will be omitted from the Prospectus pursuant to
     Instruction 1(b) or (c) of Part I.

5.   Not Applicable

   
6.   Opinion and consent of Alan Yaeger as to actuarial matters pertaining to
     the securities being registered (7)

7.   Consent of Thomas E. Pierpan, Esq. (7)
    
8.   Consent of Sutherland Asbill & Brennan LLP

9.   Consent of Ernst & Young LLP

10.  Consent of PricewaterhouseCoopers LLP

11.  (a) Powers of Attorney (4) 
     (b) Power of Attorney - James R. Walker (5)

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

(1)  This exhibit was previously filed on Post-Effective Amendment No. 28 to
     Form N-1A Registration Statement dated April 28, 1997 (File No. 33-507) and
     is incorporated herein by reference.

(2)  This exhibit was previously filed on Post-Effective Amendment No. 11 to
     Form N-4 Registration Statement dated April 20, 1998 (File No. 33-49556)
     and is incorporated herein by reference.

(3)  This exhibit was previously filed on Post-Effective Amendment No. 1 to Form
     S-6 Registration Statement dated December 19, 1997 (File No. 333-23359) and
     is incorporated herein by reference.

(4)  This exhibit was previously filed on Post-Effective Amendment No. 16 to
     Form S-6 Registration Statement dated April 21, 1998 (File No. 33-31140)
     and is incorporated herein by reference.

(5)  This exhibit was previously filed on Post-Effective Amendment No. 13 to
     Form S-6 Registration Statement dated December 24, 1996 (File No. 33-31140)
     and is incorporated herein by reference.

(6)  This exhibit was previously filed on Initial Registration Statement Form
     S-6 dated August 28, 1998 (File No. 333-62397) and is incorporated herein
     by reference.

   
(7)  This exhibit was previously filed on Pre-Effective Amendment No. 1 to Form
     S-6 Registration Statement dated November 30, 1998 (File No. 333-62397) and
     is incorporated herein by reference.

(8)  This exhibit was previously filed on Post-Effective Amendment No. 4 to Form
     S-6 Registration Statement dated April 21, 1999 (File No. 333-23359) and is
     incorporated herein by reference.
    

                                      II-7

<PAGE>


                                   SIGNATURES

   
Pursuant to the requirements of the Securities Act of 1933, the registrant, WRL
Series Life Account, certifies that it meets all the requirements for
effectiveness of this Registration Statement pursuant to Rule 485(b) under the
Securities Act of 1933 and has duly caused this Post-Effective Amendment No. 1
to its Registration Statement to be signed on its behalf by the undersigned
thereunto duly authorized, and its seal to be hereunto affixed and attested, all
in the City of St. Petersburg, County of Pinellas, Florida on this 20th day of
April, 1999.
    

(SEAL)                                WRL SERIES LIFE ACCOUNT
                                      Registrant

                                      WESTERN RESERVE LIFE ASSURANCE
                                      CO. OF OHIO
                                      Depositor

ATTEST:

/s/ THOMAS E. PIERPAN                 By:  /s/ JOHN R. KENNEY   
- ----------------------                   -----------------------
Thomas E. Pierpan                        John R. Kenney
Vice President, Assistant Secretary      Chairman of the Board,
and Associate General Counsel            Chief Executive Officer
                                         and President

   
     Pursuant to the requirements of the Securities Act of 1933, this
Post-Effective Amendment No. 1 to this Registration Statement has been signed
below by the following persons in the capacities and on the dates indicated.
    

    SIGNATURE AND TITLE                                       DATE

   
/s/ JOHN R. KENNEY                                       April 20, 1999
- --------------------------
John R. Kenney, Chairman of the
Board, Chief Executive Officer
and President

/s/ ALLAN J. HAMILTON                                    April 20, 1999
- --------------------------
Allan J. Hamilton, Vice President,
Treasurer and Controller

/s/ ALAN M. YAEGER                                       April 20, 1999
- --------------------------
Alan M. Yaeger, Executive Vice
President, Actuary and Chief
Financial Officer*
    

- ------
*Principal Financial Officer

<PAGE>

   
/s/ PATRICK S. BAIRD                                     April 20, 1999
- --------------------------
Patrick S. Baird, Director **/

/s/ JAMES R. WALKER                                      April 20, 1999
- --------------------------
James R. Walker, Director **/

/s/ LYMAN H. TREADWAY                                    April 20, 1999
- --------------------------
Lyman H. Treadway, Director **/

/s/ JACK E. ZIMMERMAN                                    April 20, 1999
- --------------------------
Jack E. Zimmerman, Director **/
    


**/  /s/ THOMAS E. PIERPAN    
     -------------------------
     Signed by: Thomas E. Pierpan
          as Attorney-in-fact


<PAGE>


                                  EXHIBIT INDEX

EXHIBIT                         DESCRIPTION
  NO.                           OF EXHIBIT

   
1(A)(5)(b)           Terminal Illness Accelerated Death Benefit Rider (Form No.
                     ACCDB-10/94)

1(A)(5)(c)           Primary Insured Rider (Form No. PIR10)

1(A)(5)(d)           Primary Insured Rider Plus (Form No. PIR11)

1(A)(5)(e)           Children's Insurance Rider (Form No. ULR3.01.05.84)

1(A)(5)(f)           Other Insured Rider (Form No. ULR2.01.05.84)

1(A)(5)(g)           Disability Waiver Rider (Form No. ULB1.01.05.84)

1(A)(5)(h)           Disability Waiver and Income Rider (Form No. ULB4.01.03.86)

1(A)(5)(i)           Accidental Death Benefit Rider (Form No. ULB3.01.05.84)

8.                   Consent of Sutherland Asbill & Brennan LLP

9.                   Consent of Ernst & Young LLP

10.                  Consent of PricewaterhouseCoopers LLP
    



   
                               Exhibit 1(A)(5)(b)


     Terminal Illness Accelerated Death Benefit Rider (Form No. ACCDB-10/94)
    


<PAGE>

                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                                (A STOCK COMPANY)

                           Home Office: Columbus, Ohio
                   Administrative Office: Clearwater, Florida

                TERMINAL ILLNESS ACCELERATED DEATH BENEFIT RIDER

        DEATH BENEFITS, CASH VALUES AND LOAN VALUES WILL BE REDUCED IF AN
                       ACCELERATED DEATH BENEFIT IS PAID.
                  AN ACCELERATED DEATH BENEFIT MAY BE TAXABLE.
      AS WITH ALL TAX MATTERS, A PERSONAL TAX ADVISOR SHOULD BE CONSULTED.

The Owner may elect to receive a portion of this Policy's Death Benefit, in a
Single Sum, when the Insured has incurred a Terminal Condition, subject to the
terms and conditions defined below.

                                   DEFINITIONS

In addition to the definitions contained in this Policy, the following
definitions apply to this Rider:

DEATH BENEFIT. For purposes of this Rider, Death Benefit means the amount
payable upon the death of the Insured under the base policy, plus:

    (a)  in the case of a single life policy, the benefit payable under a
         Primary Insured Rider, if any; or

    (b)  in the case of a joint last survivor policy, the benefit payable under
         a Joint Insured Term Rider, if any.

Death Benefit does not include amounts payable under any other Riders not
expressly named above, including, but not limited to, any Individual Insured
Rider, Accidental Death Benefit Rider, Other Insured Rider or Disability Waiver
Rider.

ELECTION PERCENTAGE. A percentage, selected by the Owner, not to exceed 100% of
this Policy's Death Benefit.

In no event will the Election Percentage result in a Single Sum Benefit greater
than $500,000.

IMMEDIATE FAMILY. A spouse, child, brother, sister, parent, grandparent or
grandchild of the Insured or Owner.

INSURED. The Insured for a single life policy will be the Insured as shown on
Page 3 of this Policy. The Insured for a joint last survivor policy will be the
Surviving Insured of the two Insureds shown on Page 3 of this Policy.

PHYSICIAN. A Doctor of Medicine or a Doctor of Osteopathy licensed to practice
medicine and treat injury or illness in the state in which treatment is received
and who is acting within the scope of that license. A Physician must be someone
other than:


<PAGE>


    (a)  the Insured;
    (b)  the Owner;
    (c)  a person who lives with the Insured or Owner; or
    (d)  a person who is part of the Insured's or Owner's Immediate Family.

PHYSICIAN'S STATEMENT. A written statement acceptable to us and signed by a
Physician which:

    (a)  provides the Physician's diagnosis and prognosis of the Insured's
         noncorrectable medical condition; and
    (b)  states with reasonable medical certainty that the noncorrectable
         medical condition will result in the death of the Insured within 12
         months from the date of the Physician's Statement. This statement must
         take into consideration the ordinary and reasonable medical care,
         advice and treatment available in the same or similar communities.

TERMINAL CONDITION. A condition resulting from injury or illness which, as
determined by a Physician, has reduced life expectancy to not more than 12
months from the date of the Physician's statement.

                                    BENEFITS

SINGLE SUM BENEFIT. We will pay the Single Sum Benefit to the Owner when we
receive proof satisfactory to us that the Insured has incurred a Terminal
Condition while this Policy and Rider are in force. We will make payment when
all of the terms and conditions have been met, subject to the conditions and
limitations contained in this Rider.

The Single Sum Benefit provided by this Rider may only be elected once.

The Single Sum Benefit is equal to:

    (a)  the Death Benefit in effect on the date the Single Sum Benefit is paid;

         multiplied by

    (b)  the Election Percentage;

         divided by

    (c)  (1 + i ), where i equals the greater of (A) and (B) on the date the
         Single Sum Benefit is paid. (A) equals the interest rate determined
         under the Internal Revenue Code section 846(c)(2), as may be amended
         from time to time; and (B) equals the Policy Loan Interest Rate;

         minus

    d)   Indebtedness, if any, at the time the Single Sum Benefit is paid,
         multiplied by the Election Percentage.

BENEFIT AND VALUE REDUCTION. This Policy's benefits and values, as those amounts
exist on the date the Single Sum Benefit is paid, will be reduced by the
Election Percentage. If the Election Percentage is 100%, this Policy will
terminate without further value.


<PAGE>


At the time of payment, we will provide the Owner with revised Policy
Specification pages and any other pertinent information which reflect the
reduction of all values applicable to this Policy and all benefits it provides.

                             RIDER CLAIMS PROVISIONS

NOTICE OF CLAIM. The Owner may give us written notice of a claim for this
Benefit any time after the Insured incurs a Terminal Condition as defined in
this Rider. Notice of Claim must be signed by the Owner, identify the Insured,
the Policy and the Election Percentage and be sent to us at our Administrative
Office.

CLAIM FORMS. We will send you claim forms within 15 days of the date we receive
written notice of claim. If we do not do so, the Owner will be considered to
have complied with the Proof of Terminal Condition requirements by giving us a
Physician's Statement acceptable to us and a written statement of the nature and
extent of the Terminal Condition.

PROOF OF TERMINAL CONDITION. Written proof of the Insured's Terminal Condition
must be received by us at our Administrative Office before we will make a Single
Sum Benefit payment. This proof must include a properly completed claim form and
a Physician's Statement acceptable to us. We may request additional medical
information from the Physician submitting the statement.

PHYSICAL EXAMINATION. At our expense, we reserve the right to have a Physician
of our choosing examine the Insured prior to making a Single Sum Benefit
payment. In the event the Physician we choose provides a different prognosis of
the Insured's medical condition, we reserve the right to rely on the statement
from the Physician of our choosing for claim purposes.

TIME  PAYMENT  OF  CLAIMS.  All  benefits  described  in  this  Rider  will be
available as soon as we receive satisfactory Proof of Terminal Condition.

CONSENT FOR BENEFIT PAYMENT. We must obtain consent of any irrevocable
beneficiary and any assignee of record before the Single Sum Benefit is paid. An
assignee's consent is required only to the extent that benefits paid would
reduce this Policy's values and benefits below the amounts assigned.

                            RIDER GENERAL PROVISIONS

ANNUAL STATEMENT. The Annual Statement for this Policy will reflect payment of
the Single Sum Benefit, if paid during the prior year, as well as resulting
reductions and remaining benefits and values.

CONTESTABILITY. This Rider will be contestable, on the same basis as the Policy,
during the lifetime of the Insured, for two years from the Rider Effective Date.

CHARGES.  No charges are payable for this Rider.

SELF-INFLICTED INJURY. If the Insured suffers a Terminal Condition which results
from a bodily injury which was intentionally self-inflicted, within the period
specified in the Suicide Provision of this Policy, no benefits will be payable
under this Rider.


<PAGE>


      TERMINATION.  This Rider will terminate at the earliest of:

    (a)  the date the Policy terminates;
    (b)  the effective date of a settlement option elected under the Policy;
    (c)  the date the Single Sum Benefit is paid; or
    (d)  the date the Owner elects to terminate this Rider.

RIDER EFFECTIVE DATE. Rider months, years and anniversaries are measured from
the Rider Effective Date. The Rider Effective Date is the Policy effective date
unless a different Rider Effective Date is shown here.

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                              /s/ WILLIAM H. GEIGER
                                    SECRETARY




   
                               Exhibit 1(A)(5)(c)


                     Primary Insured Rider (Form No. PIR10)
    


<PAGE>


                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                                (A STOCK COMPANY)

                          Home Office: Cleveland, Ohio
                  Administrative Office: Clearwater, Florida

                              PRIMARY INSURED RIDER

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

IN THIS RIDER, the Primary Insured is named on Page 3 of the Policy. The Primary
Insured will be referred to as YOU or YOUR. Western Reserve Life Assurance Co.
of Ohio will be referred to as WE, OUR, or US.

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

BENEFIT. We will pay the Face Amount of this Rider as shown on Page 4 of the
Policy when We receive due proof that Your death occurred while this Rider was
In Force.

CONSIDERATION.  This Rider is issued in consideration of:

1.   the application for this Rider; and
2.   the payment of the Initial Premium.

INCONTESTABILITY. This Rider shall be incontestable after it has been In Force
while You are still alive, for two years after the effective date of this Rider.

SUICIDE. If this Rider is issued on the same date as the Policy, the Suicide
Provision of the Policy is applicable to this Rider. If this Rider is issued
after the Policy and if You die by suicide, while sane or insane, within two
years after the effective date of this Rider, Our liability for this Rider shall
be limited to an amount equal to the excess of the total monthly deductions for
this Rider less any premiums being refunded under the Suicide Provision of the
Policy to which this Rider is attached.

CONVERSION PRIVILEGE. On any Monthiversary while this Rider is In Force, the
Owner may exchange this Rider, without evidence of insurability, for a new
policy on Your life. Such new policy will be issued upon written request subject
to the following:

1.   The Rider has not reached the Anniversary nearest Your 70th birthday; and
2.   The new policy is on any permanent plan of insurance then offered by Us;
     and
3.   The amount of insurance upon conversion will equal the Face Amount then In
     Force under this Rider; and
4.   The payment of the premium based on Your rate class under this Rider.

TERMINATION.  This Rider will terminate on the earliest of:

1.   The Anniversary nearest Your 90th birthday;
2.   The date this Policy terminates;
3.   The date of conversion of this Rider;
4.   The Monthiversary on which this Rider is terminated on written request by
     the Owner.

GENERAL.  This  Rider is part of the  Policy.  It is  subject to all the terms
of this Rider and the policy.  This Rider has no cash value.

<PAGE>

The monthly deduction for this Rider, for each of the first 12 policy months, is
shown on Page 4 of the Policy. Monthly deductions after the first policy year
will be calculated consistent with the monthly cost of insurance and monthly
cost of insurance rates provisions of the Policy to which this Rider is
attached.

EFFECTIVE  DATE.  This Rider becomes  effective on the same date as the Policy
unless a later date is shown here.

                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO

                              /s/ WILLIAM H. GEIGER
                                    Secretary




   
                               Exhibit 1(A)(5)(d)


                   Primary Insured Rider Plus (Form No. PIR11)
    


<PAGE>


                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                                (A STOCK COMPANY)

                          Home Office: Cleveland, Ohio
                  Administrative Office: Clearwater, Florida

                           PRIMARY INSURED RIDER PLUS

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

IN THIS RIDER, the Primary Insured is named on Page 3 of the Policy. The Primary
Insured will be referred to as YOU or YOUR. Western Reserve Life Assurance Co.
of Ohio will be referred to as WE, OUR, or US.

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

BENEFIT. We will pay the Face Amount of this Rider as shown on Page 4 of the
Policy when We receive due proof that Your death occurred while this Rider was
In Force.

CONSIDERATION.  This Rider is issued in consideration of:

1.   the application for this Rider; and
2.   the payment of the Initial Premium.

INCONTESTABILITY. This Rider shall be incontestable after it has been In Force
while You are still alive, for two years after the effective date of this Rider.

SUICIDE. If this Rider is issued on the same date as the Policy, the Suicide
Provision of the Policy is applicable to this Rider. If this Rider is issued
after the Policy and if You die by suicide, while sane or insane, within two
years after the effective date of this Rider, Our liability for this Rider shall
be limited to an amount equal to the excess of the total monthly deductions for
this Rider less any premiums being refunded under the Suicide Provision of the
Policy to which this Rider is attached.

CONVERSION PRIVILEGE. On any Monthiversary while this Rider is In Force, the
Owner may exchange this Rider, without evidence of insurability, for a new
policy on Your life. Such new policy will be issued upon written request subject
to the following:

1.   The Rider has not reached the Anniversary nearest Your 70th birthday; and
2.   The new policy is on any permanent plan of insurance then offered by Us;
     and
3.   The amount of insurance upon conversion will equal the Face Amount then In
     Force under this Rider; and
4.   The payment of the premium based on Your rate class under this Rider.

TERMINATION.  This Rider will terminate on the earliest of:

1.   The Anniversary nearest Your 85th birthday;
2.   The date this Policy terminates;
3.   The date of conversion of this Rider;
4.   The Monthiversary on which this Rider is terminated on written request by
     the Owner.

GENERAL. This Rider is part of the Policy. It is subject to all the terms of
this Rider and the policy. This Rider has no cash value.

<PAGE>

The monthly deduction for this Rider, for each of the first 12 policy months, is
shown on Page 4 of the Policy. Monthly deductions after the first policy year
will be calculated consistent with the monthly cost of insurance and monthly
cost of insurance rates provisions of the Policy to which this Rider is
attached.

EFFECTIVE DATE. This Rider becomes effective on the same date as the Policy
unless a later date is shown here.

                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO


                              /s/ WILLIAM H. GEIGER
                                    Secretary




   
                               Exhibit 1(A)(5)(e)


               Children's Insurance Rider (Form No. ULR3.01.05.84)
    


<PAGE>


                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                               ( A STOCK COMPANY)

                           Home Office: Columbus, Ohio
                   Administrative Office: Clearwater, Florida

                           CHILDREN'S INSURANCE RIDER

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

IN THIS RIDER, Western Reserve Life Assurance Co. Of Ohio will be referred to as
WE, OUR or US.

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

BENEFIT. We will pay the Face Amount of this rider as shown on Page 4 of the
Policy to the Primary Insured when we receive due proof that the death of an
Insured Child occurred while this rider and coverage on such child was in force.

INSURED  CHILD.  An Insured Child is a child,  step-child  or legally  adopted
child of the Primary Insured who is:

1.   at least 15 days old and no older than 18 years of age on the effective
     date of this rider; and
2.   named in the application for this benefit and approved by us.

An Insured Child shall also refer to any child born to or legally adopted by the
Primary Insured and spouse after the effective date of this rider after such
child is 15 days old.

CONSIDERATION.  This rider is issued in consideration of:

1.   the application for this rider; and
2.   the payment of the initial premium.

INCONTESTABILITY. This rider shall be incontestable after it has been in force
while you are still alive, for two years after the effective date of this rider.

SUICIDE. If an Insured Child dies by suicide, while sane or insane, within two
years after the effective date of this rider, our liability shall be limited to
an amount equal to the total monthly deductions for that child's coverage under
this rider.

ISSUE AGE AND SEX. If an Insured Child's date of birth or sex is not correctly
stated, we will adjust the death benefit to the amount payable had the date of
birth and sex been correctly stated.

CONVERSION PRIVILEGE. On the Monthiversay following an Insured Child's 25th
birthday, such child may exchange their coverage for a new policy on their life.
Such new policy will be issued subject to the following:

1.   written request is received prior to such child's 25th birthday; and
2.   the new policy is on any permanent plan of insurance then offered by
     us; and
3.   the amount of insurance upon conversion will equal 5 times the Face Amount
     of this rider;and
4.   the payment of the initial premium for the plan selected.


<PAGE>

Upon the death of the Primary Insured, this rider will terminate 31 days after
such death and a separate policy will be offered to each Insured Child. Each
policy offered will be for an amount equal to the Face Amount of this rider.

TERMINATION. Coverage for any Insured Child will terminate on the Monthiversary
following such child's 25th birthday.

This rider will terminate on the earliest of:

1.   the Maturity Date of the Policy;
2.   the date this Policy terminates for any reason except for death of the
     Primary Insured;
3.   31 days after the death of the Primary Insured;
4.   the Monthiversary on which this rider is terminated on written request by
     the Owner;
5.   the Monthiversary following the youngest Insured Child's 25th birthday or
     the last remaining Insured Child's death.

The Owner must notify us when to terminate this rider due to the youngest
Insured Child's 25th birthday or the last remaining Insured Child's death.

If we make any monthly deductions for this rider after it terminates, we will
recompute the policy values as though such deductions had not occurred. Such
deductions will not provide coverage beyond the intended date of termination.

GENERAL. This rider is part of the Policy. It is subject to all the terms of
this rider and the Policy. This rider has no cash value.

The monthly deduction for this rider, for each of the first 12 policy months, is
shown on Page 4 of the Policy. Each monthly deduction after the first policy
year will not exceed the monthly deduction during the first policy year.

EFFECTIVE DATE. This rider becomes effective on the same date as the Policy
unless a later date is shown here.

                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO


                              /s/ WILLIAM H. GEIGER
                                    Secretary




   
                               Exhibit 1(A)(5)(f)


                  Other Insured Rider (Form No. ULR2.01.05.84)
    


<PAGE>


                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                               ( A STOCK COMPANY)

                           Home Office: Columbus, Ohio
                   Administrative Office: Clearwater, Florida

                               OTHER INSURED RIDER

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

IN THIS RIDER, the Insured is named on Page 4 of the Policy. The Insured will be
referred to as YOU or YOUR. Western Reserve Life Assurance Co. Of Ohio will be
referred to as WE, OUR or US.

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

BENEFIT. We will pay the Face Amount of this rider as shown on Page 4 of the
Policy to the Primary Insured when we receive due proof that your death occurred
while this rider was in force.

CONSIDERATION.  This rider is issued in consideration of:

1.   the application for this rider; and
2.   the payment of the initial premium.

INCONTESTABILITY. This rider shall be incontestable after it has been in force
while you are still alive, for two years after the effective date of this rider.

SUICIDE. If you die by suicide, while sane or insane, within two years after the
effective date of this rider, our liability shall be limited to an amount equal
to the total monthly deductions for this rider.

ISSUE AGE AND SEX. If your date of birth or sex is not correctly stated, we will
adjust the death benefit to the amount payable had your date of birth and sex
been correctly stated.

CONVERSION PRIVILEGE. On any Monthiversary while this rider is in force, the
Owner may exchange this rider without evidence of insurability for a new policy
on your life. Such new policy will be issued upon written request subject to the
following:

1.   the rider has not reached the Anniversary nearest your 70th birthday; and
2.   the new policy is on any permanent plan of insurance then offered by us;
     and
3.   the amount of insurance upon conversion will equal the Face Amount then in
     force under this rider; and
4.   the payment of the premium based on your rate class under this rider.

TERMINATION.  This rider will terminate on the earliest of:

1.   the Maturity Date of the Policy;
2.   the Anniversary nearest your 95th birthday;
3.   the date this Policy terminates for any reason except for death of the
     Primary Insured;
4.   31 days after the death of the Primary Insured; 
5.   the date of conversion of this rider;
6.   the Monthiversary on which this rider is terminated on written request by
     the Owner.


<PAGE>


GENERAL. This rider is part of the Policy. It is subject to all the terms of
this rider and the Policy. This rider has no cash value.

The monthly deduction for this rider, for each of the first 12 policy months, is
shown on Page 4 of the Policy. Monthly deductions after the first policy year
will be calculated consistent with the Monthly Cost of Insurance and Monthly
Cost of Insurance Rates provisions of the Policy to which this rider is
attached.

EFFECTIVE DATE. This rider becomes effective on the same date as the Policy
unless a later date is shown here.

                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO


                              /s/ WILLIAM H. GEIGER
                                    Secretary




   
                               Exhibit 1(A)(5)(g)


                Disability Waiver Rider (Form No. ULB1.01.05.84)
    


<PAGE>


                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                               ( A STOCK COMPANY)

                           Home Office: Columbus, Ohio
                   Administrative Office: Clearwater, Florida

                             DISABILITY WAIVER RIDER

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

IN THIS RIDER, the Insured is named on Page 4 of the Policy. The Insured will be
referred to as YOU or YOUR. Western Reserve Life Assurance Co. Of Ohio will be
referred to as WE, OUR or US.

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

BENEFIT. We will waive the monthly deductions for this Policy when we receive
due proof that your total disability has existed continuously for at least six
months, as provided in this rider. No monthly deduction will be waived which
falls due more than one year prior to receipt at our Office of written notice of
claim.

TOTAL DISABILITY. Total disability means your complete inability, because of
bodily injury or disease, to engage in any gainful occupation for which you are
qualified by education, training or experience. Such bodily injury must occur or
disease must first manifest itself after the date this rider is signed by us.

We will also recognize as total disability your complete and irrecoverable loss
of any one of the following:

1.   sight of both eyes;
2.   use of both hands or both feet; or
3.   use of one hand and one foot.

RISKS NOT COVERED. We will not waive premiums if your total disability results
from:

1.   intentionally self-inflicted bodily injury; or
2.   service in the military or naval forces of any country when such country is
     engaged in war, whether declared or not; or
3.   bodily injury sustained while in or on, or in consequence of having been in
     or on any device for aerial navigation, or in descending from or with, or
     while adjusting, operating or handling any such device. This restriction
     does not apply while actually riding as a fare-paying passenger in an
     aircraft operated on regular schedule by an incorporated passenger carrier
     over its established air route.

CONSIDERATION.  This rider is issued in consideration of:

1.   the application for this rider; and
2.   the payment of the initial premium.

NOTICE OF CLAIM. Before we waive any monthly deductions, we must receive written
notice of claim at our Office. Notice must be received by us while total
disability continues and while you are still alive, or as soon as reasonably
possible.

PROOF OF DISABILITY. Before we waive any monthly deductions, we must receive
proof that your total disability has existed continuously for at least six
months.


<PAGE>


We may require proof at reasonable intervals that total disability continues.
After total disability has continued for two consecutive years we will not
require such proof more than once a year. We may require your physical
examination at our expense by a physician of our choice as part of any proof of
total disability. We will not waive any further monthly deductions if proof is
not furnished as required.

RECOVERY FROM DISABILITY.  If and when you recover from total disability,  no
further monthly deductions will be waived for that period of disability.

TERMINATION.  This rider will terminate on the earliest of:

1.   the Anniversary nearest your 60th birthday, except in respect to benefits
     accruing during the continuance of any then existing total disability of
     which we received due proof of as set forth above; or
2.   the date this Policy terminates; or
3.   the Monthiversary on which this rider is terminated on written request by
     the Owner.

GENERAL. This rider is part of the Policy. It is subject to all the terms of
this rider and the Policy. This rider has no cash value.

The monthly deduction for this rider, for the first policy month, is shown on
Page 4 of the Policy. Monthly deductions after the first policy month will equal
the Waiver Factor per unit at risk shown on Page 4 times the number of units at
risk at the beginning of each month for each coverage in force.

EFFECTIVE DATE. This rider becomes effective on the same date as the Policy
unless a later date is shown here.

                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO



                              /s/ WILLIAM H. GEIGER
                                    Secretary




   
                               Exhibit 1(A)(5)(h)


           Disability Waiver and Income Rider (Form No. ULB4.01.03.86)
    


<PAGE>


                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO
                                (A STOCK COMPANY)

                           Home Office: Columbus, Ohio
                  Administrative Office: Clearwater, Florida

                       DISABILITY WAIVER AND INCOME RIDER

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

IN THIS RIDER, the Insured is named on Page 4 of the Policy. The Insured will be
referred to as YOU or YOUR. Western Reserve Life Assurance Co. Of Ohio will be
referred to as WE, OUR or US.

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

BENEFIT. We will waive the monthly deductions for this Policy and pay the
Monthly Income shown on Page 4 of the Policy to the Owner when we receive due
proof that your total disability has existed continuously for at least six
months, as provided in this rider. No benefit will be provided which falls due:

1.   more than one year prior to receipt at our Office of written notice of
     claim; or
2.   after recovery from disability; or 
3.   after the termination of this rider.

In no event will any Monthly Income continue after a total of 120 income
payments have been made. Such payments need not be made consecutively and may
result from more than one period of disability.

TOTAL DISABILITY. Total disability means your inability, because of bodily
injury or disease, to engage in any gainful occupation for which you are
qualified by education, training or experience. Such bodily injury must occur or
disease must first manifest itself after the effective date of this rider.

We will also recognize as total disability your complete and irrecoverable loss
of any one of the following:

1.   sight of both eyes; or
2.   use of both hands or both feet; or
3.   use of one hand and one foot.

RISKS NOT COVERED. We will not provide any benefits if your total disability
results from:

1.   intentionally self-inflicted bodily injury; or
2.   service in the military or naval forces of any country when such country is
     engaged in war, whether declared or not; or
3.   bodily injury sustained while in or on, or in consequence of having been in
     or on any device for aerial navigation. This restriction does not apply
     while actually riding as a fare-paying passenger in an aircraft operated on
     regular schedule by an incorporated passenger carrier over its established
     air route.

CONSIDERATION.  This rider is issued in consideration of:

1.   the application for this rider; and
2.   the payment of the initial premium.

INCONTESTABILITY.  This rider is contestable  during the entire period of time
that the rider remains in force.


<PAGE>


NOTICE OF CLAIM. Before we provide any benefits, we must receive written notice
of claim at our Office. Notice must be received by us while total disability
continues and while you are still alive, or as soon as reasonably possible.

PROOF OF DISABILITY. Before we provide any benefits, we must receive proof that
your total disability has existed continuously for at least six months.

We may require proof at reasonable intervals that total disability continues.
After total disability has continued for two consecutive years we will not
require such proof more than once a year. We may require your physical
examination at our expense by a physician of our choice as part of any proof of
total disability. We will not provide any further benefits if proof is not
furnished as required.

RECOVERY FROM DISABILITY. If and when you recover from total disability, no
further benefits will be provided for that period of disability.

TERMINATION.  This rider will terminate on the earliest of:

1.   the Anniversary nearest your 60th birthday, except in respect to benefits
     accruing during the continuance of any then existing total disability of
     which we received due proof of as set forth above; or
2.   In respect to benefits accruing during the continuance of an existing total
     disability after the Anniversary nearest your 60th birthday, the date of
     your recovery from disability; or
3.   the date this Policy terminates; or
4.   the Monthiversary on which this rider is terminated on written request by
     the Owner.

GENERAL. This rider is part of the Policy. It is subject to all the terms of
this rider and the Policy. This rider has no cash value.

The monthly deductions for this rider, for the first policy month, are shown on
Page 4 of the Policy.

Monthly deductions after the first policy month, for the benefit providing the
waiver of monthly deductions for this Policy, will equal the Waiver Factor shown
on Page 4 times the number of units at risk at the beginning of each month for
each coverage in force. The number of units at risk for the Policy is equal to
the death benefit minus the cash value, in thousands. The number of units at
risk for each rider is equal to the Face Amount, in thousands, for each rider.

Monthly deductions after the first policy month, for the benefit providing the
Monthly Income for this Policy, will be equal to the deduction in the first
month. Monthly deductions for the Monthly Income will cease after a total of 120
income payments have been made.

EFFECTIVE  DATE.  This rider becomes  effective on the same date as the Policy
unless a later date is shown here.


                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO


                              /s/ WILLIAM H. GEIGER
                                    Secretary




   
                               Exhibit 1(A)(5)(i)


             Accidental Death Benefit Rider (Form No. ULB3.01.05.84)
    


<PAGE>


                              WESTERN RESERVE LIFE
                              ASSURANCE CO. OF OHIO
                                (A STOCK COMPANY)

                           Home Office: Columbus, Ohio
                   Administrative Office: Clearwater, Florida

                         ACCIDENTAL DEATH BENEFIT RIDER

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

IN THIS RIDER, the Insured is named on Page 4 of the Policy. The Insured will be
referred to as YOU or YOUR. Western Reserve Life Assurance Co. Of Ohio will be
referred to as WE, OUR or US.

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

BENEFIT. We will pay the ADB Amount of this rider as shown on Page 4 of the
Policy when we receive due proof that your death:

1.   resulted from bodily injuries effected directly and independently of all
     other causes through external, violent and accidental means; and

2.   occurred within 90 days from the date of accident causing such injuries;
     and

3.   occurred while this rider was in force.

RISKS NOT COVERED. The benefit provided by this Rider is not payable if your
death results from any of the following:

1.   Bodily injuries of which there is no visible contusion or wound on the
     exterior of the body, except in case of drowning or internal injuries
     revealed by autopsy;
2.   Suicide or self-destruction while sane or insane; 3. Disease or bodily or
     mental infirmity;
4.   Bodily injury sustained as a result of war, whether declared or not, riot
     or insurrection;
5.   Bodily injury sustained while operating, riding in, or descending from any
     kind of aircraft if you are:
  a) a pilot, officer, or member of a crew; or
  b) being flown for the purpose of descent from such aircraft while in flight;
     or
  c) giving or receiving any kind of training or instruction; or
  d) having any duties aboard such aircraft.
6.   Bodily injuries sustained while participating in or attempting to commit an
     assault or felony;
7.   Any poison, gas or fumes voluntarily administered, absorbed or inhaled.

CONSIDERATION.  This rider is issued in consideration of:

1.   the application for this rider; and
2.   the payment of the initial premium.

TERMINATION.  This rider will terminate on the earliest of:

1.   the Anniversary nearest your 70th birthday;
2.   the date this Policy terminates;
3.   the Monthiversary on which this rider is terminated on written request by
     the Owner.


<PAGE>

GENERAL. This rider is part of the Policy. It is subject to all the terms of
this rider and the Policy. This rider has no cash value.

We reserve the right and opportunity to:

1.   investigate the circumstances of your death; and
2.   examine your body upon death; and
3.   have an autopsy performed, unless prohibited by law.

The monthly deduction for this rider, for each of the first 12 policy months, is
shown on Page 4 of the Policy. Monthly deductions after the first policy year
will not exceed the rates shown below adjusted by the rating factor for this
coverage.

                   ATTAINED         MONTHLY RATE
                      AGE      PER $1,000 ADB AMOUNT
                 -------------------------------------

                     15-45            $.10
                     46-50             .11
                     51-55             .12
                     56-60             .13
                     61-65             .15
                     66-69             .18


EFFECTIVE DATE. This rider becomes effective on the same date as the Policy
unless a later date is shown here.

                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO



                             /s/ WILLIAM H. GEIGER
                                    Secretary




   
                                    Exhibit 8


                   Consent of Sutherland Asbill & Brennan LLP
    


<PAGE>


                                S.A.B. letterhead

                                    April 20, 1999

Board of Directors
Western Reserve Life Assurance Co. of Ohio
WRL Series Life Account
570 Carillon Parkway
St. Petersburg, Florida  33716

          RE:  WRL Series Life Account
               FILE NO. 333-62397           

Gentlemen:

     We hereby consent to the use of our name under the caption "Legal Matters"
in the Prospectuses for the WRL Freedom Elite contained in Post-Effective
Amendment No. 1 to the Registration Statement on Form S-6 (File No. 333-62397)
of the WRL Series Life Account filed by Western Reserve Life Assurance Co. of
Ohio with the Securities and Exchange Commission. 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.

                                    Very truly yours,

                                    SUTHERLAND ASBILL & BRENNAN LLP

                                    By: /s/ STEPHEN E. ROTH 
                                       --------------------
                                        Stephen E. Roth



   
                                    Exhibit 9


                          Consent of Ernst & Young LLP
    


<PAGE>


                         CONSENT OF INDEPENDENT AUDITORS

We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated February 19, 1999, with respect to the statutory-basis
financial statements and schedules of Western Reserve Life Assurance Co. of Ohio
included in Post-Effective Amendment No. 1 to the Registration Statement (Form
S-6 No. 333-62397) and related Prospectus of WRL Series Life Account.

                                                       ERNST & YOUNG LLP

Des Moines, Iowa
April 20, 1999




   
                                   Exhibit 10


                      Consent of PricewaterhouseCoopers LLP
    


<PAGE>


                       CONSENT OF INDEPENDENT ACCOUNTANTS

We hereby consent to the use in the Prospectus constituting part of the WRL
Freedom Elite Post-Effective Amendment No. 1 to the Registration Statement on
Form S-6 of our report dated January 29, 1999, relating to the financial
statements and financial highlights of the sub-accounts comprising the WRL
Series Life Account, which appears in such Prospectus. We also consent to the
reference to us under the heading "Experts" in such Prospectus.

PRICEWATERHOUSECOOPERS LLP

Boston, Massachusetts
April 20, 1999



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