WRL SERIES LIFE ACCOUNT
497, 2000-11-20
Previous: WRL SERIES LIFE ACCOUNT, 497, 2000-11-20
Next: WISCONSIN ENERGY CORP, U-1/A, 2000-11-20




                              WRL FREEDOM ELITE(SM)
                      SUPPLEMENT DATED NOVEMBER 8, 2000 TO
                          PROSPECTUS DATED MAY 1, 2000
                          AS AMENDED NOVEMBER 8, 2000



     This Supplement discusses the Adjustable Term Insurance Rider and the
Death Benefit Extension Rider that are available under the WRL Freedom Elite(SM)
(the "Policy"). Terms used in this Supplement have the same meaning as the
terms in the prospectus.


     The following is added as a new subsection under the section entitled
"Supplemental Benefits (Riders)" on page 59 of the prospectus:


Adjustable Term Insurance Rider ("ATIR")


     The ATIR provides a death benefit upon the death of the insured that is in
addition to the death benefit under the Base Policy. This rider can only be
added at issue of your Policy and for issue ages 18 through 80. The amount of
the death benefit payable under the rider adjusts over time, subject to the
terms of the rider and the Policy. This rider is not available in all states
and currently may not be available through all distribution channels.


     We require an initial minimum ATIR target death benefit of $4,000.


     We cap the ATIR death benefit at four (4) times the total of the Base
Policy's specified amount and the amount of Primary Insured Rider Plus
coverage. In other words, if the Base Policy's specified amount is $1,000,000
and your Primary Insured Rider Plus face amount is $500,000, the maximum ATIR
death benefit will be $6,000,000. Underwriting may place further limitations on
the maximum ATIR death benefit.


<TABLE>
<S>             <C>
 ATIR Death     Upon our receipt of due proof that the insured's death
 Benefit        occurred while the ATIR was in force, the amount of the
                death benefit payable under the ATIR will generally be the
                lesser of:
                o  the ATIR target death benefit you selected at the rider's
                   issue, as shown on the target death benefit page attached
                   to your Policy; or
                o  the return of premium(s) you paid on the Policy up to
                   an annual maximum, plus interest.
</TABLE>

     The death benefit on the ATIR will automatically decrease on a
dollar-for-dollar basis when the Base Policy death benefit is increased due to
the operation of the "limitation percentage" required by federal tax
requirements. It is possible that the amount of the ATIR death benefit may be
zero if your Base Policy death benefit increases enough.


                                       1
<PAGE>

     Even when the ATIR death benefit is reduced to zero by virtue of the
operation of the "limitation percentage," your rider remains in effect until
you remove it from your Policy. If later the base death benefit drops, the ATIR
coverage could reappear.


     At age 85, when the PIR Plus terminates, the face amount of coverage under
that rider may be added to coverage under the ATIR and the ATIR charge will
apply to the transferred coverage.


<TABLE>
<S>              <C>
 ATIR charge     The ATIR charge is a cost of insurance charge that is
                 calculated by multiplying the monthly cost of insurance rate
                 for the ATIR by the ATIR death benefit in effect on each
                 Monthiversary. The cost of insurance rates for the ATIR are
                 based on the insured's issue age, gender, rate class, and
                 length of time that the rider has been in force. We deduct
                 the charge from each subaccount and the fixed account in
                 accordance with your current premium allocation
                 instructions.
</TABLE>

     The total charges you pay may be less if you have greater coverage under
an ATIR rather than under the Base Policy and the PIR Plus rider. The monthly
guaranteed maximum costs of insurance rates for this rider are in your Policy.


     This rider is not available if you have chosen:
        -->  Death Benefit Option B;
        -->  the Disability Waiver Rider; or
        -->  the Disability Waiver and Income Rider.


     The rider does not contribute to the Policy's cash value or cash surrender
value. It cannot be used for a Policy loan. We do not assess any additional
surrender charge for the ATIR.


     The rider will terminate on the earliest of:
        -->  the date the Policy terminates;
        -->  the effective date of any change in the Death Benefit Option type
             under the Policy;
        -->  the Monthiversary when the rider terminates at the owner's written
             request; or
        -->  the anniversary nearest the maturity date if maturity is elected
             under the Base Policy or if you elect to continue coverage
             after maturity with the Base Policy death benefit equal to the
             cash value (Option 1 under Benefits at Maturity on page 56 of
             the prospectus). However, at attained age 95, if the Death
             Benefit Extension Rider has been elected, coverage under the
             ATIR also continues. At attained age 100, if the Death Benefit
             Extension Rider is on the Policy, any death benefit associated
             with the ATIR will become part of the Base Policy's specified
             amount.


                                       2
<PAGE>

     If you have the ATIR on your Policy, the following transactions will cause
any future scheduled increases in the maximum target death benefit to be
discontinued:

     o  a cash withdrawal;
     o  a decrease in the specified amount; or
     o  taking a loan.

     The following is added to the section entitled "Risk Summary" on page 9 of
the prospectus:


<TABLE>
<S>                 <C>
 Leverage Risks     Please be aware that the investment returns under the Policy
                    are not guaranteed. If you purchase any portion of this
                    Policy using loan proceeds, and investment returns are less
                    than expected, or your loan and withdrawal history under
                    the Policy results in lower than expected cash value, you
                    may be required to pay additional premiums in order to
                    maintain the Policy in force. Such costs would be in
                    addition to the principal and interest accruing on loans
                    outside the Policy.
</TABLE>

     The following is added at the end of the section entitled "Death Benefit
-- Death Benefit Proceeds" on page 43 of the prospectus:


Effect of Adjustable Term Insurance Rider ("ATIR") on the Death Benefit

     The ATIR provides a death benefit upon the death of the insured that
supplements the death benefit under the Base Policy. Upon our receipt of due
proof that the insured's death occurred while the ATIR was in force, the amount
of the death benefit payable under the ATIR will generally be the lesser of:

        (a) the ATIR target death benefit you selected at the rider's issue and
            is agreeable to us, as shown on the target death benefit page
            attached to your Policy; or
        (b) the return of premium(s) you paid on the Policy each year up to an
            annual maximum, plus interest.

     The death benefit on the ATIR will automatically decrease on a
dollar-for-dollar basis when the Base Policy death benefit is increased due to
the operation of the "limitation percentage" required by federal tax
requirements. It is possible that the amount of the ATIR death benefit may be
zero if your Base Policy death benefit increases enough. When determining the
ATIR death benefit, no interest is credited on or after the Policy anniversary
on which the insured turns 100.

     The ATIR is not available with Death Benefit Option B. A change from
Option A to Option B will cause an ATIR to terminate.

     The following is added as a new subsection under the section entitled
"Other Policy Information" on page 55 of the prospectus:

Split Dollar Arrangements

     You may enter into a split dollar arrangement with another owner or
another person(s) whereby the payment of premiums and the right to receive the
benefits under


                                       3
<PAGE>

the Policy (i.e., cash surrender value or insurance proceeds) are split between
the parties. There are different ways of allocating these rights.


     For example, an employer and employee might agree that under a Policy on
the life of the employee, the employer will pay the premiums and will have the
right to receive the cash surrender value. The employee may designate the
beneficiary to receive any insurance proceeds in excess of the cash surrender
value. If the employee dies while such an arrangement is in effect, the
employer would receive from the insurance proceeds the amount that he would
have been entitled to receive upon surrender of the Policy and the employee's
beneficiary would receive the balance of the proceeds.


     No transfer of Policy rights pursuant to a split dollar arrangement will
be binding on us unless in writing and received by us at our administrative
office. Split dollar arrangements may have tax consequences. You should consult
a tax advisor before entering into a split dollar arrangement.


     The following is added as a new subsection under the section entitled
"Supplemental Benefits (Riders)" on page 59 of the prospectus:


Death Benefit Extension Rider


     This rider will extend the life insurance coverage past attained age 100
with no administrative or cost of insurance charges at or after attained age
100. The then current mortality and risk charge associated with the base Policy
will apply. This rider can be elected at issue or, if then available, at any
time prior to attained age 81. This rider is not available in all states and
currently may not be available through all distribution channels.


     With this rider on your Policy, life insurance coverage automatically
extends on the maturity date (attained age 95) to attained age 100 with all
benefits and all charges as set forth in your Policy. At attained age 100, we
will discontinue taking monthly deductions for cost of insurance and
administrative charges.



<TABLE>
<S>                          <C>
 Death Benefit Extension     o The rider is pre-funded. The charge is deducted from
 Rider charge                  your Policy's cash value each month from the date the
                               rider is issued until attained age 100;
                             o The charge is added to the cost of insurance charges
                               deducted each month for the Base Policy, any ATIR and
                               any PIR Plus; and
                             o The charge is based on the insured's age when the rider
                               is issued.
                             o These charges may extend over a long period of time
                               and may be significant. You should examine these
                               charges carefully before you purchase this rider.
</TABLE>

                                       4
<PAGE>


<TABLE>
<S>                          <C>
 Conditions on and after     o  All riders will terminate and the death benefit under the
 age 100                        ATIR will be added to the Base Policy's specified
                                amount.
                             o  No future premium payments will be accepted without
                                our consent unless required to prevent lapse of the
                                Policy. Additional loan payments may be necessary to
                                keep the Policy in force.
                             o  Loan interest will continue to accumulate on any
                                outstanding Policy loans.
                             o  The death benefit may not be increased or decreased.
</TABLE>

     If you elect the Death Benefit Extension Rider, the limitation percentage
would be 101% at your attained age 100%.


     The following paragraph is added after the second paragraph under the
section entitled "Federal Income Tax Considerations -- Tax Treatment of Policy
Benefits" on page 52 of the prospectus:


     Death Benefit Extension Rider. Under the Death Benefit Extension Rider,
you may continue your Policy after the insured attains age 100. The tax
consequences associated with continuing your Policy after attained age 100 are
uncertain and a tax advisor should be consulted about these consequences.



                                       5
<PAGE>


P R O S P E C T U S
-------------------
May 1, 2000
as Amended November 8, 2000

------------------------------------------------------------------------------
                             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 9 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.

                                    If you already own a life insurance policy,
                                    it may not be to your advantage to buy
                                    additional insurance or to replace your
                                    policy with the Policy described in this
                                    prospectus.

                                    Prospectuses for the portfolios of:
                                    WRL Series Fund, Inc.;
                                    Variable Insurance Products Fund (VIP);
                                    Variable Insurance Products Fund II (VIP
                                    II); and
                                    Variable Insurance Products Fund III (VIP
                                    III)

                                    must accompany this prospectus. Certain
                                    portfolios may not be available in all
                                    states. Please read these documents before
                                    investing and save them for future
                                    reference.
                                   ---------------------------------------------
<PAGE>

Table of Contents
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                              <C>
Glossary .......................................................   1
Policy Summary .................................................   4
Risk Summary ...................................................   9
Portfolio Annual Expense Table .................................  13
Western Reserve and the Fixed Account ..........................  15
    Western Reserve ............................................  15
    The Fixed Account ..........................................  15
The Separate Account and the Portfolios ........................  16
    The Separate Account .......................................  16
    The Funds ..................................................  16
    Addition, Deletion, or Substitution of Investments .........  20
    Your Right to Vote Portfolio Shares ........................  21
The Policy .....................................................  22
    Purchasing a Policy ........................................  22
    Underwriting Standards .....................................  22
    When Insurance Coverage Takes Effect .......................  23
    Ownership Rights ...........................................  24
    Canceling a Policy .........................................  26
Premiums .......................................................  26
    Premium Flexibility ........................................  26
    Planned Periodic Payments ..................................  27
    Minimum Monthly Guarantee Premium ..........................  27
    No Lapse Period ............................................  27
    Premium Limitations ........................................  28
    Making Premium Payments ....................................  28
    Allocating Premiums ........................................  28
Policy Values ..................................................  29
    Cash Value .................................................  29
    Net Surrender Value ........................................  30
    Subaccount Value ...........................................  30
    Subaccount Unit Value ......................................  30
    Fixed Account Value ........................................  31
Transfers ......................................................  32
    General ....................................................  32
    Fixed Account Transfers ....................................  33
    Conversion Rights ..........................................  33
    Dollar Cost Averaging ......................................  34
    Asset Rebalancing Program ..................................  34
    Third Party Asset Allocation Services ......................  35
Charges and Deductions .........................................  36
    Premium Charges ............................................  36
    Monthly Deduction ..........................................  36
    Mortality and Expense Risk Charge ..........................  38
    Surrender Charge ...........................................  38
         This Policy is not available in the State of New York.
</TABLE>

                                        i
<PAGE>


<TABLE>
<CAPTION>
<S>                                                            <C>
    Pro Rata Decrease Charge ................................. 41
    Transfer Charge .......................................... 42
    Change in Premium Allocation Charge ...................... 42
    Cash Withdrawal Charge ................................... 42
    Taxes .................................................... 42
    Portfolio Expenses ....................................... 42
Death Benefit ................................................ 43
    Death Benefit Proceeds ................................... 43
    Base Policy Death Benefit ................................ 43
    Effects of Cash Withdrawals on the Death Benefit ......... 45
    Choosing Death Benefit Options ........................... 45
    Changing the Death Benefit Option ........................ 45
    Decreasing the Specified Amount .......................... 45
    No Increases in the Specified Amount ..................... 46
    Payment Options .......................................... 46
Surrenders and Cash Withdrawals .............................. 46
    Surrenders ............................................... 46
    Cash Withdrawals ......................................... 47
Loans ........................................................ 48
    General .................................................. 48
    Interest Rate Charged .................................... 49
    Loan Reserve Interest Rate Credited ...................... 49
    Effect of Policy Loans ................................... 49
Policy Lapse and Reinstatement ............................... 50
    Lapse .................................................... 50
    No Lapse Period .......................................... 50
    Reinstatement ............................................ 51
Federal Income Tax Considerations ............................ 51
    Tax Status of the Policy ................................. 52
    Tax Treatment of Policy Benefits ......................... 52
    Special Rules for 403(b) Arrangements .................... 54
Other Policy Information ..................................... 55
    Our Right to Contest the Policy .......................... 55
    Suicide Exclusion ........................................ 55
    Misstatement of Age or Gender ............................ 56
    Modifying the Policy ..................................... 56
    Benefits at Maturity ..................................... 56
    Payments We Make ......................................... 56
    Settlement Options ....................................... 57
    Reports to Owners ........................................ 58
    Records .................................................. 58
    Policy Termination ....................................... 58
Supplemental Benefits (Riders) ............................... 59
    Children's Insurance Rider ............................... 59
    Accidental Death Benefit Rider ........................... 59
    Other Insured Rider ...................................... 59
    Disability Waiver Rider .................................. 60
    Disability Waiver and Income Rider ....................... 60
</TABLE>

                                       ii
<PAGE>


<TABLE>
<CAPTION>
<S>                                                                                 <C>
    Primary Insured Rider ("PIR") and Primary Insured
       Rider Plus ("PIR Plus") ....................................................   60
    Terminal Illness Accelerated Death Benefit Rider ..............................   61
IMSA ..............................................................................   62
Performance Data ..................................................................   62
    Rates of Return ...............................................................   62
    Hypothetical Illustrations Based on Subaccount Performance ....................   64
    Other Performance Data in Advertising Sales Literature ........................   74
    Western Reserve's Published Ratings ...........................................   74
Additional Information ............................................................   75
    Sale of the Policies ..........................................................   75
    Legal Matters .................................................................   75
    Legal Proceedings .............................................................   75
    Variations in Policy Provisions ...............................................   75
    Experts .......................................................................   76
    Financial Statements ..........................................................   76
    Additional Information about Western Reserve ..................................   76
    Western Reserve's Directors and Officers ......................................   77
    Additional Information about the Separate Account .............................   79
Appendix A -- Illustrations .......................................................   80
Appendix B -- Wealth Indices of Investments in the U.S. Capital Market ............   84
Appendix C -- Surrender Charge Base Premiums (per thousand of Specified Amount) ...   86
Index to Financial Statements .....................................................   88
    WRL Series Life Account .......................................................   89
    Western Reserve Life Assurance Co. of Ohio ....................................  148
</TABLE>



                                       iii
<PAGE>

Glossary
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
<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.
                    --------------------------------------------------------------------------------
Base Policy         The WRL Freedom Elite variable life insurance policy
                    without any supplemental riders.
                    --------------------------------------------------------------------------------
 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
                    deductions. 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. The
                    fixed account may not be available in all states.
                    --------------------------------------------------------------------------------
 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.
                    --------------------------------------------------------------------------------
 funds              Investment companies which are registered with the U.S. Securities and
                    Exchange Commission. The Policy allows you to invest in the portfolios of
                    the funds through our subaccounts. We reserve the right to add other
                    registered investment companies to the Policy in the future.
                    --------------------------------------------------------------------------------
 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.
                    --------------------------------------------------------------------------------
</TABLE>
                                        1
<PAGE>


<TABLE>
<CAPTION>
<S>                <C>
 loan reserve      A part of the fixed account to which amounts are transferred as collateral for
                   Policy loans.
                   ---------------------------------------------------------------------------------
 maturity date     The Policy anniversary nearest the insured's 95th
                   birthday if the insured is living and the Policy is still in
                   force. It is the date when life insurance coverage under this
                   Policy ends. The maturity date may be extended. You may
                   continue coverage, at your option, under the Policy's
                   maturity date benefit provision.
                   ---------------------------------------------------------------------------------
 minimum           The amount shown on your Policy schedule page that we use during the no lapse
 monthly           period to determine whether a grace period will begin. We will adjust the
 guarantee         minimum monthly guarantee premium if you change death benefit options, decrease
 premium           the specified amount, or increase or add a rider. We make this determination
                   whenever your net surrender value is not enough to meet monthly deductions.
                   ---------------------------------------------------------------------------------
 Monthiversary     This is the day of each month when we determine Policy
                   charges and deduct them from cash value. It is the same date
                   each month as the Policy date. If there is no valuation date
                   that coincides with the Policy date in a calendar month, the
                   Monthiversary is the next valuation date.
                   ---------------------------------------------------------------------------------
 monthly           The monthly Policy charge, plus the monthly cost of insurance, plus the
 deduction         monthly charge for any riders added to your Policy, plus, if
                   any, the pro rata decrease charge incurred as a result of a
                   decrease in your specified amount.
                   ---------------------------------------------------------------------------------
 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 pay 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
 premium           interval over a  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 a fund.
                   ---------------------------------------------------------------------------------
 premiums          All payments you make under the Policy other than loan repayments.
                   ---------------------------------------------------------------------------------
</TABLE>

                                        2
<PAGE>


<TABLE>
<CAPTION>
<S>                 <C>
 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.
                    --------------------------------------------------------------------------------
 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 (level) death benefit.
                    --------------------------------------------------------------------------------
 subaccount         A subdivision of the separate account that invests exclusively in shares of one
                    investment portfolio of a 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 for business whenever the
                    New York Stock Exchange is open.
                    --------------------------------------------------------------------------------
 valuation period   The period of time over which we determine the change
                    in the value of the subaccounts. Each valuation period
                    begins at the close of normal trading on the New York Stock
                    Exchange (currently 4:00 p.m. Eastern time on each valuation
                    date) and ends at the close of normal trading of the New
                    York Stock Exchange on the next valuation date.
                    --------------------------------------------------------------------------------
 we, us, our
 (Western           Western Reserve Life Assurance Co. of Ohio.
  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
 (owner or          The person entitled to exercise all rights as owner under the Policy.
policyowner)        --------------------------------------------------------------------------------

</TABLE>



                                        3
<PAGE>

Policy Summary                             WRL Freedom Elite(SM)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
     This summary provides only a brief overview of the more important features
of the Policy. More detailed information about the Policy appears later in this
prospectus. Please read the remainder of this prospectus carefully.


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 p. 9.) 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 61-80.

     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


o    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.
o    Unplanned premiums may be made, within limits.
o    Premium payments must be at least $84 if paid monthly and $1,000 if paid
     annually.
o    You increase your risk of lapse if you do not regularly pay premiums at
     least as large as the currrent minimum monthly guarantee premium.
o    Until the no lapse date shown on your Policy schedule page, we guarantee
     that your Policy will not lapse, so long as you have paid total premiums
     (minus any withdrawals, minus any outstanding loans, and minus any pro rata
     decrease charge) that equal or exceed the sum of the minimum monthly
     guarantee premiums in effect for each month since the Policy date up to and
     including the current month. If you take a withdrawal, a loan, or if you
     decrease your specified amount, you may need to pay additional premiums in
     order to keep the no lapse guarantee in place.
o    The minimum monthly guarantee premium on the Policy date is shown on your
     Policy schedule page. We will adjust the minimum monthly guarantee premium
     if you change death benefit options, decrease the specified amount, or
     increase or add a rider.
o    Under certain circumstances, extra premiums may be required to prevent
     lapse.
o    Once we deliver your Policy, the free-look period begins. You may return
     the Policy during this period and receive a refund.


                                        4
<PAGE>

Deductions from premium before we place it in a subaccount and/or the fixed
account

o    From the initial premium: None
o    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 a 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.

The portfolios available to you are:

<TABLE>
<CAPTION>
<S>                                           <C>
    WRL SERIES FUND, INC.
    - WRL VKAM Emerging Growth                - WRL Goldman Sachs Growth
    - WRL T. Rowe Price Small Cap             - WRL GE U.S. Equity
    - WRL Goldman Sachs Small Cap             - WRL Great Companies -- America(SM)
    - WRL Pilgrim Baxter Mid Cap Growth       - WRL Salomon All Cap
    - WRL Alger Aggressive Growth             - WRL C.A.S.E. Growth
    - WRL Third Avenue Value                  - WRL Dreyfus Mid Cap
    - WRL Value Line Aggressive Growth        - WRL NWQ Value Equity
    - WRL GE International Equity             - WRL T. Rowe Price Dividend Growth
     (formerly, WRL GE/Scottish Equitable     - WRL Dean Asset Allocation
     International Equity)                    - WRL LKCM Strategic Total Return
    - WRL Great Companies -- Global2          - WRL J.P. Morgan Real Estate Securities
    - WRL Gabelli Global Growth               - WRL Federated Growth & Income
    - WRL Janus Global*                       - WRL AEGON Balanced
    - WRL Great Companies -- Technology(SM)   - WRL AEGON Bond
    - WRL LKCM Capital Growth**               - WRL J.P. Morgan Money Market
    - WRL Janus Growth
</TABLE>
 * Effective September 1, 2000, the WRL Janus Global portfolio is not available
   for investment to new policyowners. The portfolio remains open to
   policyowners who purchased the Policy before September 1, 2000.

** This portfolio will be available on or around January 15, 2001.

VARIABLE INSURANCE PRODUCTS FUND (VIP)

- Fidelity VIP Equity-Income Portfolio -- Service Class 2


VARIABLE INSURANCE PRODUCTS FUND II (VIP II)

- Fidelity VIP II Contrafund(R) Portfolio -- Service Class 2


VARIABLE INSURANCE PRODUCTS FUND III (VIP III)

- Fidelity VIP III Growth Opportunities Portfolio -- Service Class 2


     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%. The fixed account may not be available
in all states.

                                        5
<PAGE>

Cash Value

o    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 fixed account to secure the Policy loan.
o    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).
o    Cash value is the starting point for calculating important values under the
     Policy, such as net surrender value and the death benefit.
o    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)).
o    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

o    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.
o    You may make transfers in writing, by telephone or by fax.
o    Policy loans reduce the amount of cash value available for transfers.
o    Dollar cost averaging and asset rebalancing programs are available.
o    You may make one transfer per Policy year from the fixed account, and 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 amount of your transfer is limited to the greater of:
     (ARROW) 25% of your value in the fixed account; or
     (ARROW) the amount you transferred from the fixed account in the preceding
            Policy year.

Charges and Deductions

o    Monthly Policy charge: We deduct $5.00 from your cash value each month.
o    Cost of insurance charges: Deducted monthly from your cash value. Your
     charges vary each month with the insured's attained age, gender, the
     specified amount, the death benefit option you choose, and the investment
     results of the portfolios in which you invest.
o    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.
o    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


                                        6
<PAGE>

     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. 38. 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.
o    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.
o    Transfer fee: We deduct $10 for each transfer in excess of 12 per Policy
     year.
o    Rider charges: We deduct charges each month for the optional insurance
     benefits (riders) you select. Each rider will have its own charge.
o    Cash withdrawal fee: We deduct a processing fee for cash withdrawals equal
     to the lesser of $25 or 2% of the withdrawal.
o    Portfolio expenses: The portfolios deduct management fees and expenses from
     the amounts you have invested in the portfolios. Some portfolios also
     deduct 12b-1 fees from portfolio assets. These fees and expenses currently
     range from 0.44% to 1.20% annually, depending on the portfolio. See
     Portfolio Annual Expense Table. See also the fund prospectuses.

Loans

o    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.
o    The minimum loan amount is generally $500.
o    You may request a loan by calling us or by writing or faxing us written
     instructions.
o    We charge 5.2% interest annually (approximately equal to an annual
     effective rate of 5.5%). You will be charged the interest in advance each
     year on any outstanding loan amount.
o    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.
o    Federal income taxes and a penalty tax may apply to loans you take against
     the Policy.
o    There are risks involved in taking a Policy loan. See Risk Summary p. 9.

Base Policy Death Benefit

o    You must choose one of two death benefit options. We offer the following:
     o  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.


                                        7
<PAGE>

     o 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.
o    So long as the Policy does not lapse, the minimum death benefit we pay
     under any option will be the current specified amount.
o    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.
o    We will reduce the death benefit proceeds by the amount of any outstanding
     Policy loan, and any due and unpaid charges.
o    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.
o    After the third Policy year, you may change the death benefit option or
     decrease the specified amount (but not both) once each Policy year. A
     change in your death benefit option or a decrease in specified amount
     cannot reduce your specified amount below the minimum specified amount as
     shown in your Policy.
o    Under current tax law, the death benefit should be income tax free to the
     beneficiary.
o    The death benefit is available in a lump sum or a variety of payout
     options.

Cash Withdrawals and Surrenders

o    You may take one withdrawal of cash value per Policy year after the first
     Policy year.
o    The amount of the withdrawal must be:
     (ARROW) at least $500; and
     (ARROW) no more than 10% of the net surrender value. After the tenth Policy
             year, we currently intend to limit the withdrawal amount to no more
             than 25% of the net surrender value.
o    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.
o    There is no surrender charge assessed when you take a cash withdrawal.
o    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.
o    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.
o    Federal income taxes and a penalty tax may apply to cash withdrawals and
     surrenders.
o    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.


                                        8
<PAGE>

Inquiries


     If you need more information, please contact us at:
             Western Reserve Life
             P.O. Box 5068
             Clearwater, Florida 33758-5068
             1-800-851-9777
             www.westernreserve.com


Risk Summary
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                            <C>
 Investment                    If you invest your cash value in one or more
 Risk                          subaccounts, you will be subject
                               to the risk that investment performance could
                               be unfavorable and that the cash
                               value of your Policy would decrease. You could
                               lose everything you invest,
                               and your Policy could lapse. If you select the
                               fixed account, your cash value in
                               the fixed account is 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%.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 Risk of Lapse                 If your Policy fails to meet certain
                               conditions, we will notify you that the
                               Policy has entered a 61-day grace period and
                               will lapse unless you make a
                               sufficient payment during the grace period.
                               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 sufficient minimum
                               monthly guarantee premiums. If you do not pay
                               these premiums, you will
                               automatically lose the no lapse guarantee and
                               you will increase the risk that
                               your Policy will lapse. In addition, if you
                               take a cash 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 outstanding loans and any pro
                               rata decrease charge from
                               your premiums paid when we determine whether
                               your minimum monthly
                               guarantee premiums are high enough to keep the
                               no lapse period in effect.
                               If you change death benefit options, decrease
                               the specified amount, or add or
                               increase a rider, we will increase the amount
                               of your minimum monthly
                               guarantee premium.

                               Before you take a cash withdrawal, loan,
                               decrease the specified amount or
                               increase or add a rider, you should consider
                               carefully the effect it will have on
                               the no lapse guarantee.

                               After the no lapse period, your Policy may
                               lapse if loans, withdrawals, the
                               monthly deduction of insurance charges, and
                               insufficient investment returns
                               reduce the net surrender value to zero. The
                               Policy will enter a grace period if
                               on any Monthiversary the net surrender value
                               (that is, the cash value, minus
                               the surrender charge, minus any outstanding
                               loans, plus any interest you paid
</TABLE>

                                        9
<PAGE>


<TABLE>
<CAPTION>
<S>                            <C>
                               in advance on the loan between the date of
                               surrender and the next Policy
                               anniversary) is not enough to pay the monthly
                               deduction due.
                               A Policy lapse will have adverse tax
                               consequences. See Federal Income Tax
                               Considerations p. 51 and Policy Lapse and
                               Reinstatement p. 50.
                               You may reinstate this Policy within five
                               years after it has lapsed (and prior to
                               the maturity date), if the insured meets the
                               insurability requirements and you
                               pay the amount we require.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 Tax Risks                     A Policy must satisfy certain requirements set
 (Income Tax                   forth in the Internal Revenue Code in order to
 and MEC)                      qualify as life insurance for federal income tax
                               purposes. We expect that the Policy should, on
                               the basis of a standard rate class, generally be
                               deemed a life insurance policy under federal tax
                               law, so that the death benefit paid to the
                               beneficiary will not be subject to federal income
                               tax. However, due to lack of guidance, there is
                               less certainty 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 endow- ment
                               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 cash withdrawals, surrenders and loans
                               taken before you reach age 591/2. If a Policy is
                               not treated as a MEC, partial sur- renders and
                               withdrawals will not be subject to tax to the
                               extent of your invest- ment in the Policy.
                               Amounts in excess of your investment 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 cash
 Withdrawals                   withdrawal per Policy year, after the first
                               Policy year has been completed. The amount you
                               may withdraw is limited to 10% of the net
                               surrender value. We currently intend to limit the
                               amount you can withdraw to 25% of the net
                               surrender value after the 10th Policy year. 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. 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 by the amount of the withdrawal. If
                               death benefit Option B is in effect when you make
                               a withdrawal, the death benefit will be reduced
                               by the amount the cash value was reduced. In some
                               circumstances, a cash 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 cash withdrawals and surrenders.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>

                                       10
<PAGE>


<TABLE>
<CAPTION>
<S>                            <C>
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%
                               (approximately 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 that if the loan,
                               insurance charges and unfavorable investment
                               experience reduce your net surrender value, and
                               the no lapse period is no longer in effect, then
                               the Policy will lapse. Adverse tax consequences
                               would result. Policy loans may have tax
                               consequences. You should consult a tax advisor
                               before taking out a Policy loan. If a loan from a
                               Policy is outstanding when the Policy is canceled
                               or lapses, then the amount of the outstanding
                               indebted- ness will be taxed as if it were a
                               distribution from the Policy. See Federal Income
                               Tax Considerations p. 51.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Effects of the                 The surrender charge under this Policy is
Surrender                      significant, especially in the early Policy
Charge                         years. It is likely 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. Each month we
                               will use the cash value (reduced by the surrender
                               charge and reduced by outstanding loans and
                               interest paid in advance not yet earned) to
                               measure whether your Policy will remain in effect
                               or will enter a grace period.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 Comparison                    Like fixed benefit life insurance, the
 with Other                    Policy offers a death benefit and provides
 Insurance                     a cash value, loan privileges and a value on
 Policies                      surrender. However, the differs from a fixed
                               benefit policy because it allows you to place
                               your Policies premiums in investment subaccounts.
                               The amount and duration of life insur- ance
                               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
</TABLE>

                                       11
<PAGE>


<TABLE>
<CAPTION>
<S>                                                                              <C>

                               cash value and net surrender value 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 illustrations in this prospectus are based on
                               hypothetical rates of return that are not
                               guaranteed. They 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. It is almost certain 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.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>


                                       12
<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
prospectuses.

Annual Portfolio Operating Expenses
(As a percentage of average portfolio assets after fee waivers and expense
reimbursements)
<TABLE>
<CAPTION>
                                                                                           Total Portfolio
                                                    Management    Other      Rule 12b-1        Annual
 Portfolio                                             Fees     Expenses        Fees          Expenses
<S>                                                  <C>         <C>        <C>             <C>
 WRL SERIES FUND, INC.(1)(9)
 WRL VKAM Emerging Growth                               0.80%      0.07%        N/A            0.87%
 WRL T. Rowe Price Small Cap(5)                         0.75%      0.25%        N/A            1.00%
 WRL Goldman Sachs Small Cap(5)                         0.90%      0.10%        N/A            1.00%
 WRL Pilgrim Baxter Mid Cap Growth(5)                   0.90%      0.10%        N/A            1.00%
 WRL Alger Aggressive Growth                            0.80%      0.09%        N/A            0.89%
 WRL Third Avenue Value                                 0.80%      0.20%        N/A            1.00%
 WRL Value Line Aggressive Growth(6)                    0.80%      0.20%        N/A            1.00%
 WRL GE International Equity(2)                         1.00%      0.20%        N/A            1.20%
 WRL Great Companies -- Global2(10)                     0.80%      0.20%        N/A            1.00%
 WRL Gabelli Global Growth(10)                          1.00%      0.20%        N/A            1.20%
 WRL Janus Global(3)                                    0.80%      0.12%        N/A            0.92%
 WRL Great Companies -- Technology(SM)(6)               0.80%      0.20%        N/A            1.00%
 WRL LKCM Capital Growth(11)                            0.80%      0.20%        N/A            1.00%
 WRL Janus Growth(4)                                    0.80%      0.05%        N/A            0.85%
 WRL Goldman Sachs Growth(5)                            0.90%      0.10%        N/A            1.00%
 WRL GE U.S. Equity                                     0.80%      0.13%        N/A            0.93%
 WRL Great Companies -- America(SM)(6)                  0.80%      0.20%        N/A            1.00%
 WRL Salomon All Cap(5)                                 0.90%      0.10%        N/A            1.00%
 WRL C.A.S.E. Growth                                    0.80%      0.20%        N/A            1.00%
 WRL Dreyfus Mid Cap(5)                                 0.85%      0.15%        N/A            1.00%
 WRL NWQ Value Equity                                   0.80%      0.10%        N/A            0.90%
 WRL T. Rowe Price Dividend Growth(5)                   0.90%      0.10%        N/A            1.00%
 WRL Dean Asset Allocation                              0.80%      0.07%        N/A            0.87%
 WRL LKCM Strategic Total Return                        0.80%      0.06%        N/A            0.86%
 WRL J.P. Morgan Real Estate Securities                 0.80%      0.20%        N/A            1.00%
 WRL Federated Growth & Income                          0.75%      0.14%        N/A            0.89%
 WRL AEGON Balanced                                     0.80%      0.09%        N/A            0.89%
 WRL AEGON Bond                                         0.45%      0.08%        N/A            0.53%
 WRL J.P. Morgan Money Market                           0.40%      0.04%        N/A            0.44%
 VARIABLE INSURANCE PRODUCTS FUND (VIP)
 Fidelity VIP Equity-Income Portfolio --
  Service Class 2(8)                                    0.48%      0.10%      0.25%(7)         0.83%
 VARIABLE INSURANCE PRODUCTS FUND II (VIP II)
 Fidelity VIP II Contrafund(R) Portfolio --
  Service Class 2(8)                                    0.58%      0.12%      0.25%(7)         0.95%
 VARIABLE INSURANCE PRODUCTS FUND III (VIP III)
 Fidelity VIP III Growth Opportunities Portfolio --
  Service Class 2(8)                                    0.58%      0.13%      0.25%(7)         0.96%
</TABLE>
(1)  Effective January 1, 1997, the Board of the WRL Series Fund, Inc. ("WRL
     Fund") authorized the WRL Fund to charge each portfolio of the WRL Fund an
     annual Rule 12b-1 fee of up to 0.15% of each portfolio's average daily net
     assets. However, the WRL Fund will not deduct the fee from any portfolio
     before April 30, 2001. You will receive advance written notice if a Rule
     12b-1 fee is to be deducted. See the WRL Fund prospectus for more details.

(2)  Prior to May 1, 2000 this portfolio was known as WRL GE/Scottish Equitable
     International Equity. The fee table reflects estimated 2000 expenses
     because the expense limit for this portfolio will be reduced from 1.50% to
     1.20% effective May 1, 2000.

                                       13
<PAGE>

(3)  WRL Investment Management, Inc. ("WRL Management") currently waives 0.025%
     of its advisory fee on portfolio average daily net assets over $2 billion
     (net fee -- 0.775%). This waiver is voluntary and was terminated on June
     25, 2000. Effective September 1, 2000, this portfolio is not available for
     investment to new policyowners.
(4)  WRL Management currently waives 0.025% of its advisory fee for the first $3
     billion of the portfolio's average daily net assets (net fee -- 0.775%);
     and 0.05% for the portfolio's average daily net assets above $3 billion
     (net fee -- 0.75%). This waiver is voluntary and was terminated on June 25,
     2000. The fee table reflects estimated 2000 expenses because of the
     termination of the fee waiver.
(5)  Because these portfolios did not commence operations until May 3, 1999, the
     percentages set forth as "Other Expenses" and "Total Annual Expenses" are
     annualized.
(6)  Because these portfolios did not commence operations until May 1, 2000, the
     percentages set forth as "Other Expenses" and "Total Annual Expenses"
     reflect estimates of "Other Expenses" for the first year of operations.
(7)  The 12b-1 fee deducted for the Variable Insurance Products Fund (VIP),
     Variable Insurance Products Fund II (VIP II), and Variable Insurance
     Products Fund III (VIP III) (the "Fidelity VIP Funds") covers certain
     shareholder support services provided by companies selling variable
     contracts investing in the Fidelity VIP Funds. The 12b-1 fees assessed
     against the Fidelity VIP Funds shares held for the Policies will be
     remitted to AFSG, the principal underwriter for the Policies.
(8)  Service Class 2 expenses are based on estimated expenses for the year
     2000.
(9)  WRL Management, the investment adviser of the WRL Fund, has undertaken,
     until at least April 30, 2001, to pay expenses on behalf of the portfolios
     of the WRL Fund to the extent normal operating expenses of a portfolio
     exceed a stated percentage of each portfolio's average daily net assets.
     The expense limit, the amount reimbursed by WRL Management during 1999, and
     the expense ratio without the reimbursement are listed below for each
     portfolio:


<TABLE>
<CAPTION>
                                                                            Expense Ratio
                                              Expense    Reimbursement        Without
                                              Limit         Amount          Reimbursement
<S>                                         <C>         <C>              <C>
 WRL VKAM Emerging Growth                      1.00%       $    N/A                N/A
 WRL T. Rowe Price Small Cap                   1.00%         63,542              2.46%
 WRL Goldman Sachs Small Cap                   1.00%         60,555              5.57%
 WRL Pilgrim Baxter Mid Cap Growth             1.00%         34,986              1.40%
 WRL Alger Aggressive Growth                   1.00%            N/A                N/A
 WRL Third Avenue Value                        1.00%         10,734              1.06%
 WRL Value Line Aggressive Growth              1.00%            N/A                N/A
 WRL GE International Equity                   1.20%        112,088              1.84%
 WRL Great Companies -- Global2                1.00%            N/A                N/A
 WRL Gabelli Global Growth                     1.20%            N/A                N/A
 WRL Janus Global                              1.00%            N/A                N/A
 WRL Great Companies -- Technology(SM)         1.00%            N/A                N/A
 WRL LKCM Capital Growth                       1.00%            N/A                N/A
 WRL Janus Growth                              1.00%            N/A                N/A
 WRL Goldman Sachs Growth                      1.00%         49,677              2.68%
 WRL GE U.S. Equity                            1.00%            N/A                N/A
 WRL Great Companies -- America(SM)            1.00%            N/A                N/A
 WRL Salomon All Cap                           1.00%         53,174              2.87%
 WRL C.A.S.E. Growth                           1.00%            N/A                N/A
 WRL Dreyfus Mid Cap                           1.00%         34,541              4.89%
 WRL NWQ Value Equity                          1.00%            N/A                N/A
 WRL T. Rowe Price Dividend Growth             1.00%         46,989              2.35%
 WRL Dean Asset Allocation                     1.00%            N/A                N/A
 WRL LKCM Strategic Total Return               1.00%            N/A                N/A
 WRL J.P. Morgan Real Estate Securities        1.00%         51,924              2.69%
 WRL Federated Growth & Income                 1.00%            N/A                N/A
 WRL AEGON Balanced                            1.00%            N/A                N/A
 WRL AEGON Bond                                0.70%            N/A                N/A
 WRL J.P. Morgan Money Market                  0.70%            N/A                N/A
</TABLE>

(10) Because these portfolios did not commence operations until September 1,
     2000, the percentages set forth as "Other Expenses" and "Total Annual
     Expenses" reflect estimates of "Other Expenses" for the first year of
     operations.
(11) Because this portfolio does not commence operations until January 15, 2001,
     the percentages set forth as "Other Expenses" and "Total Annual Expenses"
     reflect estimates of "Other Expenses" for the first year of operations.


     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 funds for the fiscal year
ended December 31, 1999 (except as noted in the footnotes). Expenses of the
funds may be higher or lower in the future. For more information on the charges
described in this table, see the fund prospectuses which accompany this
prospectus.


                                       14
<PAGE>

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 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
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 may not be available in all states.

     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.


                                       15
<PAGE>

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 a 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 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 Funds


     The separate account invests in shares of the portfolios. Each portfolio is
an investment division of a fund, which is an open-end management investment
company registered with the SEC. Such registration does not involve supervision
of the management or investment practices or policies of the portfolios by the
SEC.


     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
sub-adviser. 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


                                       16
<PAGE>

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 prospectuses. You should read the
fund prospectuses carefully.


<TABLE>
<CAPTION>
Portfolio                   Sub-Adviser or 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                                                          stocks of small and medium-sized
                                                                companies.

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 Goldman      (ARROW)    Goldman Sachs Asset     (ARROW)     Seeks long-term growth of
Sachs Small Cap             Management                          capital.

WRL Pilgrim      (ARROW)    Pilgrim Baxter &        (ARROW)     Seeks capital appreciation.
Baxter Mid Cap              Associates, Ltd.
Growth

WRL Alger        (ARROW)    Fred Alger              (ARROW)     Seeks long-term capital
Aggressive                  Management, Inc.                    appreciation.
Growth

WRL Third        (ARROW)   EQSF Advisers, Inc.     (ARROW)     Seeks long-term capital
Avenue Value                                                    appreciation.

WRL Value Line   (ARROW)   Value Line, Inc.        (ARROW)      Seeks long-term growth of
Aggressive                                                      capital.
Growth

WRL GE           (ARROW)    GE Asset Management     (ARROW)     Seeks long-term growth of
International               Incorporated*                       capital.
Equity

WRL Great        (ARROW)    Great Companies, L.L.C. (ARROW)     Seeks long-term growth of capital
Companies --                                                    in a manner consistent with
Global(2)                                                       preservation of capital.

WRL Gabelli      (ARROW)    Gabelli Asset           (ARROW)     Seeks to provide investors with
Global Growth               Management Company                  appreciation of capital. Current
                                                                income is a secondary objective.

WRL Janus        (ARROW)    Janus Capital           (ARROW)     Seeks long-term growth of capital
Global                      Corporation                         in a manner consistent with the
                                                                preservation of capital.

WRL Great        (ARROW)    Great Companies, L.L.C. (ARROW)     Seeks long-term growth of
Companies --                                                    capital.
Technology(SM)

* Effective May 1, 2000, GE Asset Management Incorporated will be the sole
sub-adviser.
</TABLE>

                                       17
<PAGE>


<TABLE>
<CAPTION>
Portfolio                  Sub-Adviser or Adviser              Investment Objective
----------------           -------------------------           -----------------------------------
<S>                <C>     <C>                         <C>     <C>
WRL LKCM       (ARROW)     Luther King Capital     (ARROW)     Seeks long-term growth of
Capital Growth             Management                          capital.
                           Corporation
WRL Janus      (ARROW)     Janus Capital           (ARROW)     Seeks growth of capital.
Growth                     Corporation

WRL Goldman    (ARROW)     Goldman Sachs Asset     (ARROW)     Seeks long-term growth of
Sachs Growth               Management                          capital.

WRL GE U.S.    (ARROW)     GE Asset Management     (ARROW)     Seeks long-term growth of
Equity                     Incorporated                        capital.

WRL Great      (ARROW)     Great Companies, L.L.C. (ARROW)     Seeks long-term growth of
Companies --                                                   capital.
America(SM)

WRL Salomon    (ARROW)     Salomon Brothers Asset  (ARROW)     Seeks capital appreciation.
All Cap                    Management Inc

WRL C.A.S.E.   (ARROW)     C.A.S.E.                (ARROW)     Seeks annual growth of capital
Growth                     Management, Inc.                    through investment in companies

                                                               whose management, financial
                                                               resources and fundamentals appear
                                                               attractive on a scale measured
                                                               against each company's present
                                                               value.

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.

WRL NWQ Value  (ARROW)     NWQ Investment          (ARROW)     Seeks to achieve maximum,
Equity                     Management                          consistent total return with
                           Company, Inc.                       minimum risk to principal.

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 Dean Asset (ARROW)     Dean Investment         (ARROW)     Seeks preservation of capital and
Allocation                 Associates                          competitive investment returns.

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.
</TABLE>

                                       18
<PAGE>


<TABLE>
<CAPTION>
Portfolio                      Sub-Adviser or 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. Total return will
                                                                  consist of realized and unrealized
                                                                  capital gains and losses plus
                                                                  income

WRL Federated       (ARROW)    Federated Investment   (ARROW)     Seeks total return by investing in
Growth & Income                Counseling                         securities that have defensive
                                                                  characteristics.

WRL AEGON           (ARROW)    AEGON USA              (ARROW)     Seeks preservation of capital,
Balanced                       Investment                         reduced volatility, and superior
                               Management, Inc.                   long-term risk-adjusted returns.

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

WRL J.P. Morgan     (ARROW)    J.P. Morgan Investment (ARROW)     Seeks to obtain maximum current
Money Market                   Management Inc.                    income consistent with the
                                                                  preservation of principal and
                                                                  maintenance of liquidity.

Fidelity VIP        (ARROW)    Fidelity Management &  (ARROW)     Seeks reasonable income by
Equity-Income                  Research Company                   investing primarily in income-
Portfolio                                                         producing equity securities.
-- Service Class 2
Fidelity VIP II     (ARROW)    Fidelity Management &  (ARROW)     Seeks long-term capital apprecia-
Contrafund(R)                  Research Company                   tion by investing primarily in a
Portfolio                                                         broad variety of common stocks,
-- Service Class 2                                                using both growth-oriented and
                                                                  contrarian disciplines.

Fidelity VIP III    (ARROW)    Fidelity Management &  (ARROW)     Seeks capital growth by investing
Growth                         Research Company                   in a wide range of common
Opportunities                                                     domestic and foreign stocks, and
Portfolio                                                         securities convertible into
-- Service Class 2                                                common stocks.
</TABLE>

     WRL Management, located at 570 Carillon Parkway, St. Petersburg, Florida
33716, a wholly-owned subsidiary of Western Reserve, serves as investment
adviser to the WRL Fund and manages the WRL Fund in accordance with policies and
guidelines established by the WRL 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


                                       19
<PAGE>

advisers under the Investment Advisers Act of 1940, as amended. See the WRL Fund
prospectus for more information regarding WRL Management and the investment
sub-advisers.


     FMR, located at 82 Devonshire Street, Boston, Massachusetts 02109, serves
as investment adviser to the Fidelity VIP Funds and manages the Fidelity VIP
Funds in accordance with policies and guidelines established by the Fidelity VIP
Funds' Board of Trustees. For certain portfolios, FMR has engaged investment
sub-advisers to provide portfolio management services with regards to foreign
investments. FMR and each sub-adviser are registered investment advisers under
the Investment Advisers Act of 1940, as amended. See the Fidelity VIP Funds
prospectuses for more information regarding FMR and the investment sub-advisers.


     In addition to the separate account, shares of the portfolios 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
portfolios simultaneously. Neither we nor the funds currently foresee any such
disadvantages, either to variable life insurance policyowners or to variable
annuity contract owners. However, each fund's Board of Directors/Trustees 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 portfolio 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 a fund's Board of Directors/Trustees 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. 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 a 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


                                       20
<PAGE>

you 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 a fund, or in
shares of another investment company, with specified investment objectives. 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.


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. See Tax Status of the Policy p. 52.


     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
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.


                                       21
<PAGE>

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 submitting applications is:


              Western Reserve
              P.O. Box 628078
              Orlando, Florida 32862-8078


     You select the specified amount for your Policy within the following
limits. 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:

   o  the date of your application; or
   o  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
males and females 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.


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

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


                                       22
<PAGE>

     We also place insureds in various sub-standard rate classes, which involve
a higher mortality risk and higher cost of insurance 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 because of the specified amount you have chosen. For Policies with a
specified amount of $1,000,000 or more, we generally charge a lower rate. This
lower rate may not apply to Policies issued prior to January 1, 2001.


When Insurance Coverage Takes Effect


     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 required
under the Policy as issued 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, the insured 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>
<CAPTION>
<S>                             <C>
 The amount of                  o  the specified amount applied for; or
 conditional insurance          o  $300,000
 coverage is the lesser of:
                                reduced by all amounts payable under all life insurance
                                applications that the insured has pending with us.
</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>
 Conditional life insurance    o  the date of your application; or
 coverage begins on the        o  the date the insured completes all of the medical tests and
 later of:                        examinations that we require; or
                               o  the date of issue, if any, requested in the application.
</TABLE>

<TABLE>
<CAPTION>
<S>                            <C>
 Conditional life insurance    o  the date we determine the insured has satisfied our underwriting
 coverage terminates              requirements and the insurance applied for takes effect (the Policy
 automatically on the             date); or
 earliest of:                  o  60 days from the date the application was completed; or
                               o  the date we determine that any person proposed for insurance in the
                                  application is not insurable according to our rules, limits and
                                  standards for the plan, amount and rate class shown in the application;
                                  or
                               o  the date we modify the plan, amount, riders and/or the premium rate
                                  class shown in the application, or any supplemental agreements; or




</TABLE>

                                       23
<PAGE>


<TABLE>
<CAPTION>
<S>                            <C>
                               o the date we mail notice of the ending of coverage
                                 and we refund the first premium to the applicant at
                                 the address shown on the application.
</TABLE>


<TABLE>
<CAPTION>
<S>                            <C>
 Special limitations of the    o  the conditional receipt will be void:
 conditional receipt:             (ARROW) if not signed by an authorized agent
                                          of Western Reserve; or
                                  (ARROW) in the event the application contains
                                          any fraud or material misrepresentation; or
                                  (ARROW) if, on the date of the conditional
                                          receipt, the proposed insured is under 15 days
                                          of age or over 80 years of age.
                               o the conditional receipt does not provide benefits
                                 for disability and accidental death benefits.
                               o the conditional receipt does not provide benefits
                                 if any proposed insured commits suicide. In this
                                 case, Western Reserve's liability will be limited
                                 to return of the first premium paid with the
                                 application.
</TABLE>

     Full Insurance Coverage and Allocation of Initial Premium. Once we
determine that the insured meets our underwriting requirements and you have paid
the initial premium, full insurance coverage will begin and we will begin to
take the monthly deductions from your premium. This date is the Policy date. On
the Policy date, we will allocate your initial premium minus monthly 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 on
which we receive the premium or transaction request at our office. 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.
29.


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.


                                       24
<PAGE>


<TABLE>
<CAPTION>
<S>              <C>
 Changing the    o  Change the owner by providing written notice to us at our
 Owner              office at any time while the insured is alive and the Policy
                    is in force.
                 o  Change is effective as of the date that the written notice is
                    signed.
                 o  Changing the owner does not automatically change the
                    beneficiary.
                 o  Signature of owner's spouse is required if owner is a
                    resident of: Arizona, California, Idaho, Nevada, New
                    Mexico, Washington or Wisconsin.
                 o  Changing the owner may have tax consequences. You should
                    consult a tax advisor before changing the owner.
                 o  We are not liable for payments we made before we received
                    the written notice at our office.
</TABLE>


<TABLE>
<CAPTION>
<S>              <C>
 Choosing the    o  The owner designates the beneficiary (the person to receive
 Beneficiary        the death benefit when the insured dies) in the application.
                 o  If the owner designates more than one beneficiary, then each
                    beneficiary shares equally in any death benefit proceeds unless
                    the beneficiary designation states otherwise.
                 o  If thE beneficiary dies before the insured, then any contingent
                    beneficiary becomes the beneficiary.
                 o  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.
</TABLE>


<TABLE>
<CAPTION>
<S>              <C>
 Changing the    o  The owner changes the beneficiary by providing us with a
 Beneficiary        written notice to us at our office.
                 o  Change is effective as of the date the owner signs the
                    written notice.
                 o  Signature of owner's spouse is required if
                    owner is a resident of: Arizona, California, Idaho, Nevada, New
                    Mexico, Washington or Wisconsin.
                 o  We are not liable for any payments we made before we received
                    the written notice at our office.
</TABLE>


<TABLE>
<CAPTION>
<S>               <C>
 Assigning the   o  The owner may assign Policy rights while the insured is
 Policy             alive.
                 o  Signature of owner's spouse is required if owner is a
                    resident of: Arizona, California, Idaho, Nevada, New
                    Mexico, Washington or Wisconsin.
                 o  The owner retains any ownership rights that are not
                    assigned.
</TABLE>

                                       25
<PAGE>


<TABLE>
<CAPTION>
<S>  <C>
                 o  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.

                 o  Claims under any assignment are subject to proof of interest
                    and the extent of the assignment.
                 o  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; or
                    (ARROW) bound by any assignment which results in adverse
                            tax consequences to the owner, insured(s) or
                            beneficiary(ies).
                 o  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 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:


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


     Some states may require us to refund all of the premiums you paid for the
Policy.


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 over $84. Under some circumstances, you
may be required to pay extra premiums to prevent a


                                       26
<PAGE>

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. Please be sure to notify us or your agent/registered representative of
any address changes so that we may be able to keep your current address on
record.


     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 when due (and your no lapse period has 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. 50.


Minimum Monthly Guarantee Premium


     The full initial premium is the only premium you are required to pay under
the Policy. However, you greatly increase your risk of lapse if you do not
regularly pay premiums at least as large as the current minimum monthly
guarantee premium.


     Until the no lapse date shown on your Policy schedule page, we guarantee
that your Policy will not lapse, so long as you have paid total premiums (minus
any withdrawals, minus any outstanding loans, and minus any pro rata decrease
charge) that equal or exceed the minimum monthly guarantee premium in effect for
each month times the number of months since the Policy date, including the
current month. If you take a withdrawal, a loan, or if you decrease your
specified amount, you may need to pay additional premiums in order to keep the
no lapse guarantee in place.


     The initial minimum monthly guarantee premium is shown on your Policy's
schedule page, and depends on a number of factors, including the age, gender,
and rate class of the insured, and the specified amount requested. The minimum
monthly guarantee premium will change if you change death benefit options or
decrease the specified amount.


     After the no lapse period ends, paying the current minimum monthly
guarantee premium each month will not necessarily keep your Policy in force. You
may need to pay additional premiums to keep the Policy in force.


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:


                                       27
<PAGE>

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


               (ARROW) the sum of the minimum monthly guarantee premium in
                       effect for each month from the Policy date up to and
                       including the current month.

Premium Limitations

     Premium payments must be at least $84 if paid monthly or $1,000 if paid
annually ($1,000 if by wire). 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 permit you to make additional
premium payments until they are allowed by the maximum premium limitations. In
addition, we reserve the right to refund a premium if the premium would increase
the death benefit by more than the amount of the premium.

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 as follows:


                                All First Bank of Baltimore
                                ABA #: 052000113
                                For credit to: Western Reserve Life
                                Account #: 89539639
                                Policyowner's Name:
                                Policy Number:
                                Attention: General Accounting

     Tax-Free Exchanges ("1035 Exchanges"). We will accept part or all of your
initial premium money from one or more contracts insuring the same insured that
qualify for tax-free exchanges 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.

     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. The fixed account may not be available in all states. You
must follow these guidelines:


                                       28
<PAGE>

     o    allocation percentages must be in whole numbers;

     o    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

     o    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.


     Currently 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. The change will be effective at the end of the valuation date on
which we receive the change. Upon instructions from you, the registered
representative/agent of record for your Policy may also change your allocation
instructions for you. The current minimum amount you can allocate to a
particular subaccount is 1.0% of a premium payment. We reserve the right to
increase that amount in the future. We also 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 regular business session 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 periodically review how your cash value is allocated among the
subaccounts and the fixed account because market conditions and your overall
financial objectives may change.


Policy Values
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>             <C>
 Cash Value     o  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).
                o  serves as the starting point
                   for calculating values under a Policy.
                o  equals the sum of all values in each subaccount and the
                   fixed account.
</TABLE>

                                       29
<PAGE>

<TABLE>
<CAPTION>
<S>  <C>
                     o  is determined on the Policy date and on each valuation
                        date.
                     o  has no guaranteed minimum amount and may be more or
                        less than premiums paid.
                     o  includes any amounts held in the fixed account to secure any outstanding
                        Policy loan.
</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 at our office.

<TABLE>
<CAPTION>
<S>                <C>
 Net surrender
  valuation date     o   the cash value as of such date; minus value on any
  equals:            o   any surrender charge as of such date; minus
                     o   any outstanding Policy loan(s); plus
                     o   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>
<CAPTION>
<S>               <C>
 The number of       o   the initial units purchased at unit value on the record date; plus
 units in any        o   units purchased with additional premium(s); plus
 subaccount on       o   units purchased via transfers from another subaccount or
 any valuation           date equals: the fixed account; minus
 date equals:        o   units redeemed to pay for monthly deductions; minus
                     o   units redeemed to pay for partial withdrawals; minus
                     o   units redeemed as part of a transfer to another subaccount or the
                         fixed account; minus
                     o   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 next determined at the end of the valuation period on which the
premium, transfer request or cash withdrawal request is received at our office.

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

                                       30
<PAGE>

unit value of each subaccount was originally established at $10 per unit. The
unit value may increase or decrease from one valuation period to the next.



<TABLE>
<CAPTION>
<S>                    <C>
 The unit value        o    the total value of the portfolio shares held in the subaccount,
 of any                     determined by multiplying the number of portfolio shares
 subaccount at              owned by the subaccount by the portfolio's net asset value per
 the end of a               share determined at the end of the valuation period; minus
 valuation
 period                o    a charge equal to the daily net assets of the subaccount is calculated as:
 is calculated as:          multiplied by the daily equivalent of the daily charge; minus

                       o    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

                       o    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>
<CAPTION>
<S>                     <C>
 The fixed account      o   the sum of premium(s) allocated to the fixed account; plus
 value at the end of    o   any amounts transferred from a subaccount to the fixed
 any valuation              account; plus
 period is equal to:    o   total interest credited to the fixed account; minus
                        o   amounts charged to pay for monthly deductions; minus
                        o   amounts withdrawn or surrendered from the fixed account;
                            minus
                        o   amounts transferred from the fixed account to a
                            subaccount; minus
                        o   amounts withdrawn from the fixed account to pay any
                            pro rata decrease charge incurred due to a decrease
                            in specified amount.
</TABLE>


                                       31
<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 at our office. We may modify or revoke the
transfer privilege at any time. The following features apply to transfers under
the Policy:


(CHECK MARK)    You may make an unlimited number of "non-substantive"
                transfers in a Policy year among the subaccounts, although we do
                limit "substantive" transfers, as discussed below.
(CHECK MARK)    You may make one transfer from the fixed account in a
                Policy year (unless you choose dollar cost averaging from the
                fixed account).
(CHECK MARK)    You may request transfers in writing (in a form we accept), by
                fax or by telephone.
(CHECK MARK)    There is no minimum amount that must be transferred.
(CHECK MARK)    There is no minimum amount that must remain in a subaccount
                after a transfer.
(CHECK MARK)    We deduct a $10 charge from the amount transferred for each
                transfer in excess of 12 transfers in a Policy year.
(CHECK MARK)    We consider all transfers made in any one day to be a single
                transfer.
(CHECK MARK)    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.
(CHECK MARK)    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, during any 12-month period. 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 727-299-1648.


     Please note the following regarding telephone or fax transfers:

                                       32
<PAGE>

ARROW|     We will employ reasonable procedures to confirm that telephone
           instructions are genuine.
ARROW|     If we follow these procedures, 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.
ARROW|     If we do not employ reasonable confirmation procedures, we may be
           liable for losses due to unauthorized or fraudulent instructions.
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 you do not want the ability to make telephone transfers, you
           should notify us in writing.
ARROW|     Telephone or fax requests must be received at our office before 4:00
           p.m. Eastern time to assure same-day pricing of the transaction.
ARROW|     We will not be responsible for same-day processing of transfers if
           faxed to a number other than 727-299-1648.
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 at our office 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. The fixed account may not
be available for transfers in all states. 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 at
the end of the valuation date on which we receive the written request. The
maximum amount you may transfer is limited to 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.


                                       33
<PAGE>

Dollar Cost Averaging


     Dollar cost averaging is an investment strategy designed to reduce the
average purchase price per unit. 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 success of this strategy is not assured and
depends on market trends. You should consider carefully 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>
<CAPTION>
<S>                      <C>
 To start dollar cost    ARROW|  you must submit a completed form to us at our office
 averaging:                      requesting dollar 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>

     You may request dollar cost averaging at any time. There is no charge for
dollar cost averaging. Transfers under dollar cost averaging are not counted
towards your 12 free transfers each year.



<TABLE>
<CAPTION>
<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 you have


                                       34
<PAGE>

selected. 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 effect the initial rebalancing of cash value on the next
such anniversary, in accordance with the Policy's current premium allocation
schedule. You may modify your allocations quarterly. 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 at our office 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
                               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 participation 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


                                       35
<PAGE>

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.


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>
<CAPTION>
<S>                            <C>
 Services and benefits we      o  the death benefit, cash withdrawals and loan benefits;
 provide under the Policy:     o  investment options, including premium allocations;
                               o  administration of elective options; and
                               o  the distribution of reports to owners.
</TABLE>
<TABLE>
<CAPTION>
<S>                    <C>
 Costs and expenses    o  costs associated with processing and underwriting
 we incur:                applications;
                       o  expenses of issuing and administering the Policy
                          (including any Policy riders);
                       o  overhead and other expenses for providing services and
                          benefits, sales commissions and marketing expenses; and
                       o  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.
</TABLE>

<TABLE>
<CAPTION>
<S>                   <C>
 Risks we assume:      o  that the charges we may deduct may be insufficient to meet
                          our actual claims because insureds die sooner than we estimate;
                          and
                       o  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 Monthiversary. 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

                                       36
<PAGE>

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.


<TABLE>
<S>                          <C>
 The monthly deduction is    o  the monthly policy charge; plus
 equal to:                   o  the monthly cost of insurance charge for the Policy; plus
                             o  the monthly charge for any benefits provided by riders
                                attached to the Policy; plus
                             o  the pro rata decrease charge (if applicable) incurred as a
                                result of a decrease in the specified amount.

                             Monthly Policy Charge:

                             o  This charge equals $5.00 each Policy month.
                             o  We will not increase this charge.
                             o  We may waive this charge at issue on additional policies
                                (not on the original Policy) purchased naming the same
                                owner and insured.
                             o  This charge compensates us for administrative
                                expenses such as recordkeeping, processing death
                                benefit claims and Policy changes, and overhead
                                costs.
</TABLE>


<TABLE>
<CAPTION>
<S>  <C>
                             Cost of Insurance Charge:

                             o  We deduct this charge each month. It varies each
                                month and is equal to:
                                (ARROW) the death benefit on the Monthiversary;
                                        divided by
                                (ARROW) 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
                                (ARROW) the cash value on the Monthiversary;
                                        multiplied by
                                (ARROW) the monthly cost of insurance rate for
                                        the Policy.

                             Optional Insurance Riders:

                             o  The monthly deduction will include charges for
                                any optional insurance benefits you add to your
                                Policy by rider (see Supplemental Benefits
                                (Riders) p. 59).
</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. For
Policies with a specified amount of $1,000,000 or more, we generally charge a
lower rate. This lower rate may not


                                       37
<PAGE>

apply to Policies issued prior to January 1, 2001. 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. 22.


     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.


Mortality and Expense Risk Charge


     We deduct a daily charge from your cash value in each subaccount to
compensate us for certain mortality and expense risks we assume. This charge is
equal to:


     o  your Policy's cash value in each subaccount multiplied by
     o  the daily pro rata portion of the annual mortality and expense risk
        charge rate of 0.90%.


     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 surrender your Policy completely 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. There is no surrender charge if you
wait until the 15th Policy anniversary to surrender your Policy. The payment you
receive is called the net surrender value. The formula we use reduces the
surrender charge at older ages in compliance with state laws.


                                       38
<PAGE>

     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:

   o   you pay premiums equal to or not much higher than the minimum monthly
       guarantee premium shown in your Policy; and/or
   o   investment performance is too low.

<TABLE>
<CAPTION>
<S>                         <C>
 The surrender charge is    o  the issue charge; plus the sales charge; multiplied by
 equal to:                  o  the surrender charge factor.
</TABLE>

     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:

     o    26.5% multiplied by the total premiums paid up to the surrender charge
          base premium shown in your Policy; plus
     o    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.

<TABLE>
<CAPTION>
           Issue Age Range                    Unisex*
------------------------------------- ------------------------
      Male      Female    Percentage   Issue Age   Percentage
<S>           <C>        <C>          <C>         <C>
       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%
</TABLE>

   *  The reference to "unisex" is included for purposes of states which
      prohibit the use of actuarial tables that distinguish between males and
      females 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


                                       39
<PAGE>

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.


                            Surrender Charge Factors
                             Males Issue Ages 0 - 65
                             Females Issue Ages 0-70


<TABLE>
<CAPTION>
                        End of Policy Year*     Factor
                      ----------------------   -------
                      <S>                      <C>
                             At Issue           1.00
                               1-10             1.00
                                11               .80
                                12               .60
                                13               .40
                                14               .20
                                15                 0
                                16+                0
                      </TABLE>

     *    The factor on any date other than a Policy anniversary will be
          determined proportionately using the factor at the end of the Policy
          year prior to surrender and the factor at the end of the Policy year
          of surrender.


     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 a
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.


o     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:


<TABLE>
<CAPTION>
<S>       <C>                                               <C>
  (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
                                                            =========
</TABLE>

                                       40
<PAGE>

o     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:


<TABLE>
<CAPTION>
<S>       <C>                                              <C>
  (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
                                                           =========
</TABLE>

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:

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


<TABLE>
<CAPTION>
<S>                       <C>
 The pro rata decrease    o  the specified amount decrease that you request; divided by
 charge is equal to:      o  the full specified amount on the Policy date; then
                             multiply it by
                          o  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:

     o  a change in the death benefit option; or
     o  a cash 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 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


                                       41
<PAGE>

specified amount to the full initial specified amount. A decrease in specified
amount will generally decrease the insurance protection of the Policy.


Transfer Charge


<TABLE>
<CAPTION>
<S> <C>
o  We currently allow you to make 12 transfers each year free from charge.
o  We charge $10 for each additional transfer.
o  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.
o  We deduct the transfer charge from the amount being transferred.
o  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.
o  Transfers under dollar cost averaging and asset rebalancing are not transfers
   for purposes of this charge.
o  We will not increase this charge.
</TABLE>

Change in Premium Allocation Charge


     We currently do not charge you if you change your 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



<TABLE>
<S> <C>
o  After the first Policy year, you may take one cash withdrawal per Policy year.
o  When you make a cash withdrawal, we charge a processing fee of $25 or 2% of
   the amount you withdraw, whichever is less.
o  We deduct this amount from the withdrawal, and we pay you the balance.
o  We will not increase this charge.
</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 management fees and expenses from the amounts you
have invested in the portfolios. Some portfolios also deduct 12b-1 fees from
portfolio assets. These fees and expenses currently range from 0.44% to 1.20%.
See the Portfolio Annual Expense Table p. 13 in this prospectus, and the fund
prospectuses.


     Our affiliate, AFSG, the principal underwriter for the Policies, will
receive the 12b-1 fees and our affiliates, including the principal underwriter
for the Policies, may receive compensation from the investment advisers,
administrators, and/or distributors (and an affiliate thereof) of the portfolios
in connection with administrative or other services and cost savings



                                       42
<PAGE>

experienced by the investment advisers, administrators or distributors. It is
anticipated that such compensation will be based on assets of the particular
portfolios attributable to the Policy and may be significant. Some advisers,
administrators, distributors or portfolios may pay us (and our affiliates) more
than others.


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(ies). 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. 46.


<TABLE>
<CAPTION>
<S>                  <C>
 Death benefit       o  the death benefit (described below); minus
 proceeds equal:     o  any monthly deduction due during the grace period (if
                        applicable); minus
                     o  any outstanding Policy loan amount; plus
                     o  any additional insurance in force provided by rider; plus
                     o  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 p. 55; and Misstatement of Age or Gender p. 56.


Base Policy 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>
<CAPTION>
<S>                     <C>
 Death Benefit          o  the current specified amount; or
 Option A equals the    o  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.


                                       43
<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
attained age of the insured at the beginning of each Policy year. The following
table indicates the limitation percentages for different ages:


<TABLE>
<CAPTION>
   Attained Age                  Limitation Percentage
<S>                                            <C>
  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
  96 and older                           100%
</TABLE>

     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>
<CAPTION>
<S>                     <C>
 Death Benefit          o  the current specified amount; plus
 Option B equals the       ARROW|  the cash value on the insured's date of death; or
 greater of:            o  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.


                                       44
<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.


     o    You must make your request in writing.
     o    The effective date of the change will be the Monthiversary on or
          following the date when we receive your request for a change at our
          office.
     o    You may not make a change that would decrease the specified amount
          below the minimum specified amount stated in your Policy.
     o    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


                                       45
<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>
<CAPTION>
<S>                          <C>
 Conditions for              o  you must make your request in writing;
 decreasing the specified    o  you may not change your death benefit option in the same
 amount:                        Policy year that you decrease your specified amount;
                             o  you may not decrease your specified amount lower
                                than the minimum specified amount stated in your
                                Policy;
                             o  you may not decrease your specified amount if it
                                would disqualify your Policy as life
                                insurance under the Internal Revenue Code;
                             o  we may limit the amount of the decrease to no more
                                than 20% of the specified amount;
                             o  a decrease in specified amount will take effect on the
                                Monthiversary on or after we receive your written
                                request; and
                             o  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>

No Increases in the Specified Amount


     We do not allow increases in the specified amount. If you want additional
insurance, you may purchase a term rider (PIR or PIR Plus) or purchase an
additional policy(ies) naming the same owner and insured. We may waive the
Policy charge at issue on these additional policies.


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. 57 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 at our office. The insured must be alive, the Policy must
be in force, and it must be before the maturity date when you make your written
request. A surrender is effective as of the date when we receive your written
request. The signature of the owner's spouse will be required if the owner is a
resident of: Arizona, California, Idaho, Nevada, New Mexico, Washington or
Wisconsin. You will incur a surrender charge if you surrender the Policy during
the first


                                       46
<PAGE>

15 Policy years (see Charges and Deductions p. 36). 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. 51.

Cash Withdrawals

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


<TABLE>
<S>              <C>
 Cash            o  You must make your cash withdrawal request to us in
 withdrawal         writing.
 conditions:     o  Signature of owner's spouse is required if owner is a
                    resident of: Arizona, California, Idaho, Nevada, New Mexico,
                    Washington or Wisconsin.
                 o  We only allow one cash withdrawal per Policy year.
                 o  We may limit the amount you can withdraw to at least $500,
                    and to no more than 10% of the net surrender value. We currently
                    intend to limit the amount you can withdraw to 25% of the net
                    surrender value after the 10th Policy year.
                 o  You may not take a cash withdrawal if it will reduce the
                    specified amount below the minimum specified amount set forth
                    in the Policy.
                 o  You may specify the subaccount(s) and the fixed account from
                    which to make the withdrawal. If you do not specify an account,
                    we will take the withdrawal from each account in accordance
                    with your current premium allocation instructions.
                 o  We generally will pay a cash withdrawal request within seven
                    days following the valuation date we receive the request.
                 o  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.
                 o  You may not take a cash withdrawal that would disqualify your
                    Policy as life insurance under the Internal Revenue Code.
                 o  A cash withdrawal may have tax consequences (see Federal
                    Income Tax Considerations p. 51).
</TABLE>

     A cash withdrawal will reduce the cash value by the amount of the cash
withdrawal, and will 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.


                                       47
<PAGE>

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


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. 51.


<TABLE>
<CAPTION>
<S>                    <C>
 Policy loans are      o  we may require you to borrow at least $500;
 subject to certain    o  the maximum amount you may borrow is 90% of the cash
 conditions:              value, less any surrender charge and any outstanding loan
                          amount; and
                       o  signature of owner's spouse is required if owner is a
                          resident of: Arizona, California, Idaho, Nevada, New
                          Mexico, Washington or Wisconsin.
</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. 56.


     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 may 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.


                                       48
<PAGE>

     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 (approximately equal to an effective
annual rate of 5.5%). Loan interest 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.


     o    We currently credit interest at an effective annual rate of 4.75% on
          amounts you borrow during the first ten Policy years.
     o    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 reduces the death benefit proceeds and net surrender value 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
charged 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


                                       49
<PAGE>

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. 51).


     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 (terminate without value) 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 on
any Monthiversary is less than the monthly deductions due on that day. Such
lapse might occur if unfavorable investment experience, loans and cash
withdrawals cause a decrease in the net surrender value, or you have not paid
sufficient premiums as discussed below to offset the monthly deductions.

     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 you keep the no lapse period 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>
<CAPTION>
<S>                          <C>
 Early termination of the    o  The no lapse period coverage will end immediately if you
 no lapse period                do not pay sufficient premiums.
                             o  You must pay total premiums (minus withdrawals,
                                outstanding loans, and any pro rata decrease
                                charge) that equal at least:
                                ARROW|  the sum of the minimum monthly guarantee
                                        premiums in effect for each month from the Policy
                                        date up to and 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


                                       50
<PAGE>

consider carefully the effect it will have on the no lapse period guarantee.
See Minimum Monthly Guarantee Premium p. 27.

Reinstatement

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

     o  submit a written application for reinstatement;
     o  provide evidence of insurability satisfactory to us;
     o  make a minimum premium payment sufficient to provide a net premium
        that is large enough to cover:
        ARROW|  three monthly deductions; and
        ARROW|  any surrender charge calculated from the Policy date to the date
                of reinstatement. (Although we do not currently assess this
                charge, we reserve the right to do so in the future.)


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


Federal Income Tax Considerations
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
     The following summarizes some of the basic 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 generally satisfy the
applicable Code requirements. 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


                                       51
<PAGE>

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.


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 a Policy (e.g., by assignment), the
tax consequences depend on whether the Policy is classified as a "Modified
Endowment Contract" ("MEC").


     Modified Endowment Contracts. Under the Code, certain life insurance
policies are classified as MECs and receive less favorable tax treatment than
other life insurance policies. The rules are too complex to summarize here, but
generally depend on the amount of premiums paid during the first seven Policy
years. Certain changes in the Policy after it is issued could also cause the
Policy to be classified as a MEC. 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 in certain circumstances
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 or 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. If your
Policy is not a MEC at issue, then you will also be notified of the maximum
amount of additional premiums 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.


                                       52
<PAGE>

     Distributions (other than Death Benefits) from Modified Endowment
Contracts. Policies classified as MECs are subject to the following tax rules:


     o    All distributions other than death benefits from a MEC, including
          distributions upon surrender and cash 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.


     o    Loans taken from or secured by (e.g., by assignment) such a Policy are
          treated as distributions and taxed accordingly.


     o    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 59 1/2 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 the beneficiary.


     o    If a Policy becomes a MEC, distributions that occur during the Policy
          year will be taxed as distributions from a MEC. In addition,
          distributions from a Policy within two years before it becomes a MEC
          will be taxed in this manner. This means that a distribution from a
          Policy that is not a MEC at the time when the distribution is made
          could later become taxable as a distribution from a MEC.


     Distributions (other than Death Benefits) 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 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.


     The tax consequences of loans from or secured by a Policy that is not a MEC
are uncertain 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.


     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.


     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.


                                       53
<PAGE>

     Policy Loans. If a loan from a Policy is outstanding when the Policy is
canceled or lapses, then the amount of the outstanding indebtedness will be
taxed as if it were a distribution.


     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 excludible 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 legal developments and their effect on the Policy.


Special Rules for 403(b) Arrangements


     If this Policy is purchased by public school systems and certain tax-exempt
organizations for their employees, then the federal, state and estate tax
consequences could differ from those stated in the prospectus. A competent tax
advisor should be consulted in connection with such purchase.


     Certain restrictions apply. The Policy must be purchased in connection with
a tax-sheltered annuity described in section 403(b) of the Code. Premiums,
distributions, and other transactions in connection with the Policy must be
administered in coordination with the section 403(b) annuity.


     The amount of life insurance that may be purchased on behalf of a
participant in a 403(b) plan is limited. The current cost of insurance for the
net amount at risk is treated under the Code as a "current fringe benefit" and
must be included annually in the plan participant's gross income. This cost
(generally referred to as the "P.S. 58" cost) is reported to the participant
annually.


                                       54
<PAGE>

     If the plan participant dies while covered by the 403(b) plan and the
Policy proceeds are paid to the participant's beneficiary, then the excess of
the death benefit over the cash value will generally not be taxable. However,
the cash value will generally be taxable to the extent it exceeds the
participant's cost basis in the Policy.


     Policies owned under these types of plans may be subject to the Employee
Retirement Income Security Act of 1974 ("ERISA"), which may impose additional
requirements of Policy loans and other Policy provisions. Plan loans must also
satisfy tax requirements in order to be treated as non-taxable. Plan loan
requirements and provisions may differ from the Policy loan provisions stated in
the prospectus. You should consult a qualified advisor regarding ERISA.


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 (or two years from the reinstatement date, if the Policy lapses
and is reinstated), the Policy will terminate and our liability is limited to an
amount equal to the premiums paid, less any outstanding loans, and less any cash
withdrawals. 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.


Misstatement of Age or Gender


     If the age or gender of the insured was stated incorrectly in the
application or any supplemental application, then the death benefit will be
adjusted based on what the cost of insurance charge for the most recent monthly
deduction 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.


                                       55
<PAGE>

     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. At your request, we will extend 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 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 at our office. However, we
can postpone such payments if:

     o    the NYSE is closed, other than customary weekend and holiday closing,
          or trading on the NYSE is restricted as determined by the SEC; or
     o    the SEC permits, by an order, the postponement for the protection of
          policyowners; or
     o    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


                                       56
<PAGE>

until such check or draft has been honored. We also reserve the right to defer
payment of transfers, cash withdrawals, death benefit proceeds, or surrenders
from the fixed account for up to six months.


Settlement Options


     If you surrender the Policy, 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 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 or the insured's date of death.


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

     o    the amount of the surrender or death benefit proceeds on the surrender
          date or insured's date of death;
     o    the interest rate we credit on those amounts (we guarantee a minimum
          annual interest rate of 3%);
     o    the mortality tables we use; and
     o    the specific payment option(s) you choose.


<TABLE>
<CAPTION>
<S>                      <C>
 Option 1 - Equal        o  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.
                         o  We will stop making payments once we have made all
                            the payments for the period selected.
</TABLE>


<TABLE>
<CAPTION>
<S>                         <C>
 Option 2 - Equal           At your or the beneficiary's direction, we will make equal
 Monthly Installments       monthly installments:
 for Life (Life Income)
                               o  only for the life of the payee, at the end of which
                                  payments will end; or
                               o  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
                               o  until the total amount of all payments we have
                                  made equals the proceeds that were applied to the
                                  settlement option.
</TABLE>

                                       57
<PAGE>


<TABLE>
<CAPTION>
<S>                           <C>
 Option 3 - Equal            o   We will make equal monthly payments during the joint
 Monthly Installments for        lifetime 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        o   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|  two-thirds of the amount paid to the payee
                                         before the payee's death. All payments will cease
                                         upon the death of the co-payee.
</TABLE>

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>
<CAPTION>
<S>                                                       <C>
CHECK|     the current cash value              CHECK|     any activity since the last report
CHECK|     the current net surrender value     CHECK|     projected values
CHECK|     the current death benefit           CHECK|     investment experience of each subaccount
CHECK|     any outstanding loans               CHECK|     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>
<CAPTION>
<S>                                          <C>
  o     the maturity date;             o     the end of the grace period; or
  o     the date the insured dies;     o     the date the Policy is
                                             surrendered.
</TABLE>


                                       58
<PAGE>

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. These riders may not be available in all states.


Children's Insurance Rider


     This rider provides a face amount on the primary insured's children. Our
current minimum face amount for this rider for issue ages 0-18 is $2,000. The
maximum face amount is $10,000. At the age of 25 or upon death of the primary
insured, whichever happens first, this rider may be converted to a new policy
with a maximum face amount of up to five times the face amount of the rider. 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.


Accidental Death Benefit Rider


     Our current minimum face amount for this rider for issue ages 15-59 is
$10,000. The maximum face amount available for this rider is $150,000 (up to
150% of specified amount).


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


     o  the death is caused by external, violent, and accidental means;
     o  the death occurs within 90 days of the accident; and
     o  the death occurs while the rider is in force.


The rider will terminate on the earliest of:


     o  the Policy anniversary nearest the primary insured's 70th birthday;
     o  the date the Policy terminates; or
     o  the Monthiversary when the rider terminates at the owner's request.


Other Insured Rider


     This rider insures the spouse or life partner and/or dependent children of
the primary insured. We will pay the rider's face amount when we receive proof
of the other insured's death. On any Monthiversary while the rider is in force,
you may replace it with a new policy on the other insured's life (without
evidence of insurability).


                                       59
<PAGE>


<TABLE>
<CAPTION>
<S>               <C>
 Conditions to    o  your request must be in writing;
 replace the      o  the rider has not reached the anniversary nearest to the
 rider:              other insured's 70th birthday;
                  o  the new policy is any permanent insurance policy that we
                     currently offer;
                  o  subject to the minimum face 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 as
                     long as it meets the minimum specified amount requirements of
                     the original Policy; and
                  o  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. This rider may be purchased if your issue age
is 15-55 years of age. We must receive proof that:


     o  you are totally disabled;

     o  the rider was in force when you became disabled;

     o  you became disabled before the anniversary nearest your 60th birthday;
        and

     o  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 Income Rider


     This rider has the same benefits as the Disability Waiver Rider, but adds a
monthly income benefit for up to 120 months. This rider may be purchased if your
issue age is 15-55 years of age. The minimum income amount for this rider is
$10. The maximum income amount is the lesser of 0.2% of your specified amount or
$300 per month.


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.


                                       60
<PAGE>


<TABLE>
<CAPTION>
<S>             <C>
 Features of    o  the rider increases the Policy's death benefit by the rider's
 PIR and PIR       face amount;
 Plus:          o  the PIR may be purchased from issue ages 0-80;
                o  the PIR Plus may be purchased from issue ages 18-80;
                o  the PIR terminates when the insured turns 90, and the PIR Plus
                   terminates when the insured turns 85;
                o  the minimum purchase amount for the PIR and PIR Plus is $25,000.
                   There is no maximum purchase amount;
                o  we do not assess any additional surrender charge for PIR and
                   PIR Plus;
                o  a separate cost of insurance rate applies to the PIR and PIR
                   Plus;
                o  generally PIR and PIR Plus coverage costs less than the
                   insurance coverage under the Policy, but has no cash value;
                o  you may cancel or reduce your rider coverage without decreasing
                   your Policy's specified amount; and
                o  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 Policy's specified amount, because we do not deduct surrender
charge in connection with your PIR or PIR Plus. However, it may cost you more to
keep a higher specified amount under the Base Policy, 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. For Policies with a specified
amount of $1,000,000 or more, we generally charge a lower rate. This lower rate
may not apply to Policies issued prior to January 1, 2001.


     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:


     o  the death benefit on the date we pay the single-sum benefit; multiplied
        by
     o  the election percentage of the death benefit you elect to receive;
        divided by
     o  1 + i ("i" equals the current yield on 90-day Treasury bills or the
        Policy loan interest rate, whichever is greater); minus
     o  any indebtedness at the time we pay the single-sum benefit, multiplied
         by the election percentage.


                                       61
<PAGE>

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


     o  the death benefit available under the Policy at the insured's death;
        plus
     o  the benefit available under any PIR or PIR Plus in force.
     o  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:


     o  the date the Policy terminates;
     o  the date a settlement option takes effect;
     o  the date we pay a single-sum benefit; or
     o  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 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 and advertising 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 total return for the periods ended
on December 31, 1999.


     These rates of return do not reflect any charges that are deducted under
the Policy or from the separate account (such as the annual mortality and
expense risk charge, the


                                       62
<PAGE>

monthly deduction, or the surrender charge). If these charges were deducted,
performance would be significantly lower. These rates of return are not
estimates, projections or guarantees 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.

                          Average Annual Total Return
                   For the Periods Ended on December 31, 1999


<TABLE>
<CAPTION>
                                                                                                                     Inception
Fund Portfolio                                  Inception      10 Years      5 Years      3 Years       1 Year          Date
-------------------------------------------   -------------   ----------   -----------   ---------   -----------   -------------
<S>                                           <C>             <C>          <C>           <C>         <C>           <C>
WRL VKAM Emerging Growth ..................        32.64%        N/A           42.96%      50.69%      105.16%      03/01/1993
WRL T. Rowe Price Small Cap ...............        38.49%        N/A           N/A          N/A         N/A         05/03/1999
WRL Goldman Sachs Small Cap ...............        17.82%        N/A           N/A          N/A         N/A         05/03/1999
WRL Pilgrim Baxter Mid Cap Growth .........        78.00%        N/A           N/A          N/A         N/A         05/03/1999
WRL Alger Aggressive Growth ...............        30.35%        N/A           36.62%      46.16%       69.02%      03/01/1994
WRL Third Avenue Value ....................         3.84%        N/A           N/A          N/A         15.72%      01/02/1998
WRL GE International Equity ...............        14.90%        N/A           N/A          N/A         24.95%      01/02/1997
WRL Janus Global ..........................        27.91%        N/A           32.94%      38.24%       71.10%      12/03/1992
WRL Janus Growth ..........................        23.47%        23.62%        39.89%      45.60%       59.67%      10/02/1986
WRL Goldman Sachs Growth ..................        17.50%        N/A           N/A          N/A         N/A         05/03/1999
WRL GE U.S. Equity ........................        22.76%        N/A           N/A          N/A         18.41%      01/02/1997
WRL Salomon All Cap .......................        15.57%        N/A           N/A          N/A         N/A         05/03/1999
WRL C.A.S.E. Growth .......................        18.80%        N/A           N/A         16.41%       33.84%      05/01/1995
WRL Dreyfus Mid Cap .......................         7.20%        N/A           N/A          N/A         N/A         05/03/1999
WRL NWQ Value Equity ......................        10.76%        N/A           N/A          8.73%        7.95%      05/01/1996
WRL T. Rowe Price Dividend Growth .........        (7.40)%       N/A           N/A          N/A         N/A         05/03/1999
WRL Dean Asset Allocation .................        10.38%        N/A           N/A          6.02%       (5.64)%     01/03/1995
WRL LKCM Strategic Total Return ...........        13.82%        N/A           16.50%      14.40%       12.07%      03/01/1993
WRL J.P. Morgan Real Estate
 Securities ...............................       (11.31)%       N/A           N/A          N/A         (3.77)%     05/01/1998
WRL Federated Growth & Income .............         8.82%        N/A           11.41%       7.07%       (4.45)%     03/01/1994
WRL AEGON Balanced ........................         8.53%        N/A           11.34%       8.86%        3.03%      03/01/1994
WRL AEGON Bond ............................         7.03%         7.33%         7.36%       5.02%       (2.94)%     10/02/1986
WRL J.P. Morgan Money Market* .............         5.00%         4.67%         5.11%       5.04%        4.63%      10/02/1986
S&P 500 ...................................        18.11%        18.20%        28.54%      27.56%       21.04%      10/02/1986
</TABLE>

*Yield more closely reflects the current earnings than its total return.



     Because WRL Great Companies -- America(SM), WRL Great Companies --
Technology(SM), WRL Value Line Aggressive Growth, WRL Great Companies --
Global2, WRL Gabelli Global Growth, WRL LKCM Capital Growth portfolios,
Fidelity VIP Equity-Income Portfolio -- Service Class 2, Fidelity VIP II
Contrafund(R) Portfolio -- Service Class 2, and Fidelity VIP III Growth
Opportunities Portfolio -- Service Class 2 had not commenced operations as of
December 31, 1999, the above chart does not reflect rates of return for these
portfolios.


                                       63
<PAGE>

     The annualized yield for the WRL J.P. Morgan Money Market portfolio for the
seven days ended December 31, 1999 was 5.15%.


     Additional information regarding the investment performance of the
portfolios appears in the fund prospectuses, which accompany this 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 WRL 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 value and net
surrender value below depict these Policy values as if you had purchased the
Policy on the last valuation date prior to January 1 of the year after the
subaccount began operations 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 operations. 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 could have affected the Option A death benefit, cash value and net
surrender value of the Policy, we provide hypothetical illustrations for a
hypothetical insured. These hypothetical illustrations are designed to show the
performance that could have resulted if the hypothetical insured had held the
Policy during the period illustrated. 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 subaccounts. 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, cash
withdrawals, and loans would affect individual Policy benefits.


     For each subaccount, the illustrations below assume death benefit Option A
was selected based on an annual premium of $5,500 and a specified amount of
$500,000 for a male age 35, non-tobacco use, ultimate select rate class.


                                       64
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     389,716       381,821       385,949      378,054
</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 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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     89,273        87,043       85,506       83,276
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       66
<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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     76,119        74,119       72,352       70,352
</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
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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     107,949       105,914       101,303       99,268
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       67
<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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     108,745       106,906       102,562      100,723
</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 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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     44,507        43,639       38,324       37,456
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       68
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     71,603        70,531       65,881       64,810
</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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     28,007        27,492       22,285       21,771
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       69
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     28,465        27,951       22,744       22,230
</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
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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     29,854        29,305       24,133       23,584
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       70
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 ....................................     28,240        27,797       22,981       22,538
</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 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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     20,847        20,612       16,050       15,814
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
  previous Policy years.

                                       71
<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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     15,623        15,416       10,825       10,619
</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 GE
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 INTERNATIONAL EQUITY
                    Male Issue Age 35, $5,500 Annual Premium
      ($500,000 specified amount, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     19,297        19,057       14,500       14,259
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
  previous Policy years.


                                       72
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     10,321        10,226       5,986         5,891
</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 J.P.
Morgan Real Estate Securities subaccount would have affected benefits for a
Policy dated on the last valuation date prior to January 1, 1999. 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 REAL ESTATE SECURITIES
                   Male Issue Age 35, $5,500 Annual Premium
      ($500,000 specified amount, Non-Tobacco Use, Ultimate Select Class)
                             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>
2000 .....................................    $4,440        $4,440         $567         $567
</TABLE>

*For each year shown, benefits and values reflect only premiums paid during
 previous Policy years.

     Because 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 3, 1999, the Fidelity VIP Equity-Income Portfolio
-- Service Class 2, Fidelity VIP II Contrafund(R) Portfolio -- Service Class 2
and Fidelity VIP III Growth Opportunities Portfolio -- Service Class 2, WRL
Great Companies -- America(SM), WRL Great Companies -- Technology(SM), and WRL
Value Line Aggressive Growth subaccounts did not commence operations until
May 1, 2000, the WRL Great Companies -- Global2 and WRL Gabelli Global Growth
subaccounts did not commence operations until September 1, 2000, and the WRL
LKCM Capital Growth subaccount did not commence operations until December 1,
2000, there are no hypothetical illustrations for these subaccounts.


                                       73
<PAGE>

Other Performance Data in Advertising Sales Literature


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


   o  other variable life issuers in general;

   o  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.
   o  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
   o  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 funds or their portfolios, or to their
performance.


                                       74
<PAGE>

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:

   o  65% of all premiums you make during the first Policy year, plus
   o  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.


     AFSG will receive the 12b-1 fees assessed against the Fidelity VIP Funds
shares held for the Policies as compensation for providing certain shareholder
support services. AFSG will also receive an additional fee based on the value of
shares of the Fidelity VIP Funds held for the Policies as compensation for
providing certain recordkeeping services.


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, Senior
Vice President, Assistant Secretary and General Counsel of Western Reserve.


Legal Proceedings


     Western Reserve, like other life insurance companies is involved in
lawsuits, including class action lawsuits. In some lawsuits involving 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, at the present time, it appears that there are no pending or
threatened lawsuits that are likely to have a material adverse impact on the
separate account, on AFSG's ability to perform under its principal underwriting
agreement, or on Western Reserve's ability to meet its obligations under the
Policy.


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


                                       75
<PAGE>

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.

Experts

     The financial statements of WRL Series Life Account as of December 31, 1999
and for the year then ended included in this prospectus and registration
statement have been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent certified public accountants, given on
the authority of said firm as experts in auditing and accounting.

     The statutory-basis financial statements and schedules of Western Reserve
at December 31, 1999 and 1998 and for each of the three years in the period
ended December 31, 1999, 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 certified public accountants.
The financial statements and schedules referred to above are included in
reliance upon such report given upon the authority of such firm as experts in
auditing and accounting.

     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

     Western Reserve's financial statements appear on the following pages. These
financial statements should be distinguished from the separate account's
financial statements and you should consider these financial statements only as
bearing upon Western Reserve's ability to meet our obligations under the
Policies.

     Western Reserve's financial statements as of September 30, 2000 and for the
nine months then ended (unaudited) and as of December 31, 1999 and 1998 and for
each of the three years in the period ended December 31, 1999, 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 indirectly 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.


                                       76
<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>
--------------------------------------------------------------------------------------------------------------
 Name and Address                   Position with Western Reserve    Principal Occupation
                                                                     During Past 5 years
--------------------------------------------------------------------------------------------------------------
<S>                                <C>                               <C>
 John R. Kenney                    Chairman of the Board and         Chairman of the Board, and
 570 Carillon Parkway              Chief Executive Officer           President of WRL Series Fund,
 St. Petersburg, Florida 33716                                       Inc. (1993 - present); Chairman
                                                                     of the Board of IDEX Mutual
                                                                     Funds (1990 - present); Chair-
                                                                     man of the Board of WRL
                                                                     Investment Management, Inc.
                                                                     (1996 - present); and Chairman
                                                                     of the Board of WRL Investment
                                                                     Services, Inc. (1996 - present).
--------------------------------------------------------------------------------------------------------------
 Jerome C. Vahl                    Director and President            Executive Vice President (1998 -
 570 Carillon Parkway                                                1999), Vice President (1995 - 1998),
 St. Petersburg, Florida 33716                                       Assistant Vice President (1994 - 1995)
                                                                     of Western Reserve; Vice President and
                                                                     Manager Corporate Projects (1991 -
                                                                     1996), and Manager Tax and Technical
                                                                     (1986 - 1991) 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>

                                       77
<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>
--------------------------------------------------------------------------------------------------------------
 Name and Address          Position with Western Reserve     Principal Occupation
                                                             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,
                        Corporate Counsel and Group          Corporate Counsel, and Group Vice
                        Vice President -- Compliance         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, Inc., 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.

                                       78
<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 USA, Inc. ("AEGON USA") in the aggregate amount
of $12 million, covering all of the employees of AEGON USA 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 to a limit of $10 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.


                                       79
<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 82 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 83 is based on the same factors as those on page
82, 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). 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 following
illustrations use 0.30% after the 15th Policy year; (2) estimated daily expenses
equivalent to an effective average annual expense level of 0.93% of the
portfolios' average daily net assets; and (3) all applicable cash value charges.
The 0.93% average portfolio expense level assumes an equal allocation of amounts
among 31 of the subaccounts (this percentage does not include WRL Janus Global
portfolio because effective September 1, 2000, this portfolio was no longer
available to new investors). We used annualized actual audited expenses incurred
during 1999 as shown in the Portfolio Annual Expense Table for the portfolios to
calculate the average annual expense level.


     Because the WRL Great Companies -- America(SM), WRL Great Companies --
Technology(SM), WRL Value Line Aggressive Growth, WRL Great Companies --
Global2, WRL Gabelli Global Growth, WRL LKCM Capital Growth portfolios,
Fidelity VIP Equity-Income Portfolio -- Service Class 2, Fidelity VIP II
Contrafund(R) -- Service Class 2, and Fidelity VIP III Growth Opportunities
Portfolio -- Service Class 2 had not commenced


                                       80
<PAGE>

operations as of December 31, 1999, the estimated average annual portfolio
expense level reflects estimated expenses for each of these portfolios for 2000.


     During 1999, WRL Management undertook to pay normal operating expenses of
certain WRL portfolios that exceeded a certain stated percentage of those
portfolios' average daily net assets. WRL Management has undertaken until at
least April 30, 2001 to pay expenses to the extent normal operating expenses of
certain portfolios of the WRL Fund exceed a stated percentage of the portfolio's
average daily net assets. For details on these expense limits, the amounts
reimbursed by WRL Management during 1999, and the expense ratios without the
reimbursements, see the Portfolio Annual Expense Table on page 13 of this
prospectus.


     Without these waivers and reimbursements, total annual expenses for the
portfolios would have been greater, and the illustrations would have assumed
that the assets in the portfolios were subject to an average annual expense
level of 1.53%. 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 provided only to
illustrate the mechanics of a hypothetical policy and do not represent past or
future investment rates of return. Tax charges that may be attributable to the
separate account are not reflected 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 Policy features.


                                       81
<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 funds. 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 funds 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 current fund prospectuses.

                                       82
<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 Guaranteed 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            1,052,238
  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 funds. 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 funds 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 current fund prospectuses.

                                       83
<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 assets returning the inflation rate over the period from
the end of 1925 to the end of 1999. 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 74-year period: investments of $1.00
in these assets would have grown to $2,845.63 and $6,640.79, respectively, by
year-end 1999. 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
$40.22.

     The lowest-risk strategy over the past 74 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 - 1999 period.

                                       84
<PAGE>

[GRAPHIC OMITTED]

                   Compound Annual Rates of Return by Decade

<TABLE>
<CAPTION>
                                 1920s*     1930s      1940s      1950s      1960s       1970s      1980s     1990s
<S>                             <C>        <C>       <C>         <C>       <C>         <C>         <C>       <C>
   Large Company ............   19.2%      -0.1%      9.2%       19.4%      7.8%        5.9%       17.5%     18.2%
   Small Company ............   -4.5        1.4       20.7        16.9      15.5        11.5       15.8      15.1
   Long-Term Corp. ..........    5.2        6.9        2.7         1.0       1.7         6.2       13.0       8.3
   Long-Term Govt. ..........    5.0        4.9        3.2        -0.1       1.4         5.5       12.6       9.0
   Inter-Term Govt. .........    4.2        4.6        1.8         1.3       3.5         7.0       11.9       7.2
   Treasury Bills ...........    3.7        0.6        0.4         1.9       3.9         6.3        8.9       4.9
   Inflation ................   -1.1       -2.0        5.4         2.2       2.5         7.4        5.1       2.9
</TABLE>
 ----------------
 * Based on the period 1926-1929.

Used with permission. (c)2000 Ibbotson Associates, Inc. All rights reserved.
[Certain portions of this work were derived from copyrighted works of Roger G.
Ibbotson and Rex Sinquefield.]

                                       85
<PAGE>
Appendix C
Surrender Charge Base Premiums
(per thousand of specified amount)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Issue       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>
                                       86
<PAGE>
Appendix C -- (continued)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Issue       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>
                                       87
<PAGE>
Index to Financial Statements
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
WRL Series Life Account:

Statements of Assets and Liabilities as of June 30, 2000 (unaudited)

Statements of Operations for the six months ended June 30, 2000 (unaudited)

Statements of Changes in Net Assets for the six months ended June 30, 2000 and
year ended December 31, 1999 (unaudited)

Financial Highlights for the period ended June 30, 2000 and for the years ended
December 31, 1999, 1998, 1997, 1996 and 1995 (unaudited)

Notes to the Financial Statements (unaudited)

Report of Independent Certified Public Accountants dated February 16, 2000

Statements of Assets and Liabilities as of December 31, 1999

Statements of Operations for the year ended December 31, 1999

Statements of Changes in Net Assets for the years ended December 31, 1999 and
1998

Financial Highlights for the periods ended December 31, 1999, 1998, 1997,
1996 and 1995

Notes to the Financial Statements

Western Reserve Life Assurance Co. of Ohio

Statutory-Basis Balance Sheet as of September 30, 2000 (unaudited)

Statutory-Basis Statement of Operations for the nine months ended September 30,
2000 (unaudited)

Statutory-Basis Statement of Changes in Capital and Surplus for the nine months
ended September 30, 2000 (unaudited)

Statutory-Basis Statement of Cash Flow for the nine months ended September 30,
2000 (unaudited)

Note to Statutory-Basis Financial Statements (unaudited)

Report of Independent Auditors dated February 18, 2000
Statutory-Basis Balance Sheets at December 31, 1999 and 1998

Statutory-Basis Statements of Operations for the years ended December 31, 1999,
1998 and 1997

Statutory-Basis Statements of Changes in Capital and Surplus for the years ended
December 31, 1999, 1998 and 1997

Statutory-Basis Statements of Cash Flows for the years ended December 31, 1999,
1998 and 1997

Notes to Statutory-Basis Financial Statements

Statutory-Basis Financial Statement Schedules

WRL00053-11/00

                                       88
<PAGE>
WRL Series Life Account
Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                            WRL           WRL           WRL           WRL          LKCM
                                                        J.P. Morgan      AEGON         Janus         Janus      Strategic
                                                        Money Market     Bond         Growth        Global     Total Return
                                                         Subaccount   Subaccount    Subaccount    Subaccount    Subaccount
<S>                                                    <C>           <C>          <C>            <C>          <C>
Assets:
 Investment in securities:
  Number of shares ...................................      36,667        2,235         17,320       12,970         6,093
                                                          ========      =======       ========     ========       =======
  Cost ...............................................   $  36,667     $ 25,615    $   777,588    $ 297,376     $  88,319
                                                         =========     ========    ===========    =========     =========
 Investment, at net asset value ......................   $  36,667     $ 24,560    $ 1,324,348    $ 494,379     $ 100,376
 Dividend receivable .................................         216            0              0            0             0
 Transfers receivable from depositor .................          88            0              0          165             0
                                                         ---------     --------    -----------    ---------     ---------
  Total assets .......................................      36,971       24,560      1,324,348      494,544       100,376
                                                         ---------     --------    -----------    ---------     ---------
Liabilities:
 Accrued expenses ....................................           1            1             32           12             2
 Transfers payable to depositor ......................           0           10             73            0            65
                                                         ---------     --------    -----------    ---------     ---------
  Total liabilities ..................................           1           11            105           12            67
                                                         ---------     --------    -----------    ---------     ---------
  Net assets .........................................   $  36,970     $ 24,549    $ 1,324,243    $ 494,532     $ 100,309
                                                         =========     ========    ===========    =========     =========
Net Assets Consists of:
 Policy Owners' equity ...............................   $  36,970     $ 24,549    $ 1,324,243    $ 494,532     $ 100,309
 Depositor's equity ..................................           0            0              0            0             0
                                                         ---------     --------    -----------    ---------     ---------
  Net assets applicable to units outstanding .........   $  36,970     $ 24,549    $ 1,324,243    $ 494,532     $ 100,309
                                                         =========     ========    ===========    =========     =========
 Policy Owners' units ................................       2,064        1,081          9,312       12,548         4,515
 Depositor's units ...................................           0            0              0            0             0
                                                         ---------     --------    -----------    ---------     ---------
  Units outstanding ..................................       2,064        1,081          9,312       12,548         4,515
                                                         =========     ========    ===========    =========     =========
  Accumulation unit value ............................   $   17.91     $  22.70    $    142.20    $   39.41     $   22.22
                                                         =========     ========    ===========    =========     =========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       89
<PAGE>
WRL Series Life Account
Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                             WRL          WRL                       WRL
                                                            VKAM         Alger         WRL       Federated      WRL
                                                          Emerging    Aggressive      AEGON      Growth &    Dean Asset
                                                           Growth       Growth      Balanced      Income     Allocation
                                                         Subaccount   Subaccount   Subaccount   Subaccount   Subaccount
<S>                                                     <C>          <C>          <C>          <C>          <C>
 Assets:
  Investment in securities:
   Number of shares ...................................     14,390       11,673        1,498        1,754       2,395
                                                         =========    =========     ========     ========    ========
   Cost ...............................................  $ 562,185    $ 244,147     $ 18,313     $ 21,226    $ 32,491
                                                         =========    =========     ========     ========    ========
  Investment, at net asset value ......................  $ 736,939    $ 359,912     $ 18,882     $ 20,442    $ 29,422
  Dividend receivable .................................          0            0            0            0           0
  Transfers receivable from depositor .................         18           91            0            0           0
                                                         ---------    ---------     --------     --------    --------
   Total assets .......................................    736,957      360,003       18,882       20,442      29,422
                                                         ---------    ---------     --------     --------    --------
 Liabilities:
  Accrued expenses ....................................         18            8            1            1           1
  Transfers payable to depositor ......................          0            0            2            3          12
                                                         ---------    ---------     --------     --------    --------
   Total liabilities ..................................         18            8            3            4          13
                                                         ---------    ---------     --------     --------    --------
   Net assets .........................................  $ 736,939    $ 359,995     $ 18,879     $ 20,438    $ 29,409
                                                         =========    =========     ========     ========    ========
 Net Assets Consists of:
  Policy Owners' equity ...............................  $ 736,939    $ 359,995     $ 18,879     $ 20,438    $ 29,409
  Depositor's equity ..................................          0            0            0            0           0
                                                         ---------    ---------     --------     --------    --------
   Net assets applicable to units outstanding .........  $ 736,939    $ 359,995     $ 18,879     $ 20,438    $ 29,409
                                                         =========    =========     ========     ========    ========
  Policy Owners' units ................................     10,232        8,736        1,243        1,234       1,863
  Depositor's units ...................................          0            0            0            0           0
                                                         ---------    ---------     --------     --------    --------
   Units outstanding ..................................     10,232        8,736        1,243        1,234       1,863
                                                         =========    =========     ========     ========    ========
   Accumulation unit value ............................  $   72.02    $   41.21     $  15.19     $  16.56    $  15.79
                                                         =========    =========     ========     ========    ========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       90
<PAGE>
WRL Series Life Account
Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                            WRL          WRL            GE            WRL        Third
                                                         C.A.S.E.        NWQ       International      GE         Avenue
                                                          Growth     Value Equity     Equity      U.S. Equity    Value
                                                        Subaccount    Subaccount    Subaccount    Subaccount   Subaccount
<S>                                                    <C>          <C>           <C>            <C>          <C>
Assets:
 Investment in securities:
  Number of shares ...................................      1,784         1,944           548         1,842         689
                                                            =====         =====           ===         =====         ===
  Cost ...............................................   $ 25,773      $ 26,435       $ 7,137      $ 27,374     $ 8,007
                                                         ========      ========       =======      ========     =======
 Investment, at net asset value ......................   $ 27,735      $ 25,275       $ 7,852      $ 29,117     $ 8,869
 Dividend receivable .................................          0             0             0             0           0
 Transfers receivable from depositor .................          0             0            12             0          80
                                                         --------      --------       -------      --------     -------
  Total assets .......................................     27,735        25,275         7,864        29,117       8,949
                                                         --------      --------       -------      --------     -------
Liabilities:
 Accrued expenses ....................................          1             1             0             1           0
 Transfers payable to depositor ......................         99             4             0           121           0
                                                         --------      --------       -------      --------     -------
  Total liabilities ..................................        100             5             0           122           0
                                                         --------      --------       -------      --------     -------
  Net assets .........................................   $ 27,635      $ 25,270       $ 7,864      $ 28,995     $ 8,949
                                                         ========      ========       =======      ========     =======
Net Assets Consists of:
 Policy Owners' equity ...............................   $ 27,635      $ 25,270       $ 7,864      $ 28,995     $ 8,949
 Depositor's equity ..................................          0             0             0             0           0
                                                         --------      --------       -------      --------     -------
  Net assets applicable to units outstanding .........   $ 27,635      $ 25,270       $ 7,864      $ 28,995     $ 8,949
                                                         ========      ========       =======      ========     =======
 Policy Owners' units ................................      1,689         1,771           534         1,617         689
 Depositor's units ...................................          0             0             0             0           0
                                                         --------      --------       -------      --------     -------
  Units outstanding ..................................      1,689         1,771           534         1,617         689
                                                         ========      ========       =======      ========     =======
  Accumulation unit value ............................   $  16.36      $  14.27       $ 14.74      $  17.93     $ 12.98
                                                         ========      ========       =======      ========     =======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       91
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                            WRL          WRL          WRL            WRL           WRL
                                                        J.P. Morgan    Goldman      Goldman        T. Rowe       T. Rowe
                                                        Real Estate     Sachs        Sachs          Price         Price
                                                        Securities     Growth      Small Cap   Dividend Growth  Small Cap
                                                        Subaccount   Subaccount   Subaccount     Subaccount     Subaccount
<S>                                                    <C>          <C>          <C>          <C>              <C>
Assets:
 Investment in securities:
  Number of shares ...................................        120          123           60            83            156
                                                          =======      =======      =======        ======        =======
  Cost ...............................................    $ 1,077      $ 1,351      $   669        $  747        $ 2,108
                                                          =======      =======      =======        ======        =======
 Investment, at net asset value ......................    $ 1,114      $ 1,466      $   695        $  788        $ 2,233
 Dividend receivable .................................          0            0            0             0              0
 Transfers receivable from depositor .................          4           31            1             0              0
                                                          -------      -------      -------        ------        -------
  Total assets .......................................      1,118        1,497          696           788          2,233
                                                          -------      -------      -------        ------        -------
Liabilities:
 Accrued expenses ....................................          0            0            0             0              0
 Transfers payable to depositor ......................          0            0            0            38              3
                                                          -------      -------      -------        ------        -------
  Total liabilities ..................................          0            0            0            38              3
                                                          -------      -------      -------        ------        -------
  Net assets .........................................    $ 1,118      $ 1,497      $   696        $  750        $ 2,230
                                                          =======      =======      =======        ======        =======
Net Assets Consists of:
 Policy Owners' equity ...............................    $   748      $ 1,497      $   696        $  750        $ 2,230
 Depositor's equity ..................................        370            0            0             0              0
                                                          -------      -------      -------        ------        -------
  Net assets applicable to units outstanding .........    $ 1,118      $ 1,497      $   696        $  750        $ 2,230
                                                          =======      =======      =======        ======        =======
 Policy Owners' units ................................         81          131           62            81            170
 Depositor's units ...................................         40            0            0             0              0
                                                          -------      -------      -------        ------        -------
  Units outstanding ..................................        121          131           62            81            170
                                                          =======      =======      =======        ======        =======
  Accumulation unit value ............................    $  9.25      $ 11.39      $ 11.26        $ 9.32        $ 13.12
                                                          =======      =======      =======        ======        =======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       92
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                        WRL           WRL            WRL             WRL            Great
                                                      Salomon    Pilgrim Baxter    Dreyfus       Value Line      Companies -
                                                      All Cap    Mid Cap Growth    Mid Cap    Aggressive Growth  America(SM)
                                                    Subaccount     Subaccount    Subaccount      Subaccount      Subaccount
<S>                                                <C>          <C>             <C>          <C>                <C>
Assets:
 Investment in securities:
  Number of shares ...............................        163          1,645            85              38             335
                                                      =======       ========       =======         =======         =======
  Cost ...........................................    $ 2,063       $ 34,956       $   969         $   388         $ 3,396
                                                      =======       ========       =======         =======         =======
 Investment, at net asset value ..................    $ 2,125       $ 35,830       $ 1,003         $   400         $ 3,493
 Dividend receivable .............................          0              0             0               0               0
 Transfers receivable from depositor .............         41             81             0              22              78
                                                      -------       --------       -------         -------         -------
  Total assets ...................................      2,166         35,911         1,003             422           3,571
                                                      -------       --------       -------         -------         -------
Liabilities:
 Accrued expenses ................................          0              1             0               0               0
 Transfers payable to depositor ..................          0              0             1               0               0
                                                      -------       --------       -------         -------         -------
  Total liabilities ..............................          0              1             1               0               0
                                                      -------       --------       -------         -------         -------
  Net assets .....................................    $ 2,166       $ 35,910       $ 1,002         $   422         $ 3,571
                                                      =======       ========       =======         =======         =======
Net Assets Consists of:
 Policy Owners' equity ...........................    $ 2,166       $ 35,910       $ 1,002         $   213         $ 3,363
 Depositor's equity ..............................          0              0             0             209             208
                                                      -------       --------       -------         -------         -------
  Net assets applicable to units outstanding .....    $ 2,166       $ 35,910       $ 1,002         $   422         $ 3,571
                                                      =======       ========       =======         =======         =======
 Policy Owners' units ............................        175          1,840            90              20             323
 Depositor's units ...............................          0              0             0              20              20
                                                      -------       --------       -------         -------         -------
  Units outstanding ..............................        175          1,840            90              40             343
                                                      =======       ========       =======         =======         =======
  Accumulation unit value ........................    $ 12.39       $  19.52       $ 11.07         $ 10.47         $ 10.40
                                                      =======       ========       =======         =======         =======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       93
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                            WRL
                                                           Great
                                                        Companies -      Fidelity VIP III  Fidelity VIP II   Fidelity VIP
                                                       Technology(SM) Growth Opportunities  Contrafund(R)   Equity-Income
                                                         Subaccount        Subaccount         Subaccount      Subaccount
<S>                                                    <C>           <C>                   <C>              <C>
Assets:
 Investment in securities:
  Number of shares ...................................         89                 7                  8               2
                                                          =======           =======             ======          ======
  Cost ...............................................    $   899           $   143             $  187          $   44
                                                          =======           =======             ======          ======
 Investment, at net asset value ......................    $   924           $   144             $  188          $   43
 Dividend receivable .................................          0                 0                  0               0
 Transfers receivable from depositor .................         74                11                 10               0
                                                          -------           -------             ------          ------
  Total assets .......................................        998               155                198              43
                                                          -------           -------             ------          ------
Liabilities:
 Accrued expenses ....................................          0                 0                  0               0
 Transfers payable to depositor ......................          0                 0                  0               0
                                                          -------           -------             ------          ------
  Total liabilities ..................................          0                 0                  0               0
                                                          -------           -------             ------          ------
  Net assets .........................................    $   998           $   155             $  198          $   43
                                                          =======           =======             ======          ======
Net Assets Consists of:
 Policy Owners' equity ...............................    $   790           $   130             $  173          $   18
 Depositor's equity ..................................        208                25                 25              25
                                                          -------           -------             ------          ------
  Net assets applicable to units outstanding .........    $   998           $   155             $  198          $   43
                                                          =======           =======             ======          ======
 Policy Owners' units ................................         76                13                 17               2
 Depositor's units ...................................         20                 3                  3               3
                                                          -------           -------             ------          ------
  Units outstanding ..................................         96                16                 20               5
                                                          =======           =======             ======          ======
  Accumulation unit value ............................    $ 10.39           $ 10.01             $ 9.98          $ 9.92
                                                          =======           =======             ======          ======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       94
<PAGE>
WRL Series Life Account

Statements of Operations
For the Period Ended June 30, 2000
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                              WRL           WRL           WRL           WRL          LKCM
                                                          J.P. Morgan      AEGON         Janus         Janus      Strategic
                                                          Money Market     Bond         Growth        Global     Total Return
                                                           Subaccount   Subaccount    Subaccount    Subaccount    Subaccount
<S>                                                      <C>           <C>          <C>            <C>          <C>
Investment Income:
 Dividend income .......................................    $ 1,291       $    0      $        0     $      0     $       0
 Capital gain distributions ............................          0            0               0            0             0
                                                            -------       ------      ----------     --------     ---------
  Total investment income ..............................      1,291            0               0            0             0

Expenses:
 Mortality and expense risk ............................        203          113           6,111        2,198           450
                                                            -------       ------      ----------     --------     ---------
  Net investment income (loss) .........................      1,088         (113)         (6,111)      (2,198)         (450)
                                                            -------       ------      ----------     --------     ---------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....          0         (295)         37,485        4,113         2,093
 Change in unrealized appreciation (depreciation) ......          0        1,187         (62,675)       3,404        (4,502)
                                                            -------       ------      ----------     --------     ---------
  Net gain (loss) on investment securities .............          0          892         (25,190)       7,517        (2,409)
                                                            -------       ------      ----------     --------     ---------
   Net increase (decrease) in net assets resulting
     from operations ...................................    $ 1,088       $  779      $  (31,301)    $  5,319     $  (2,859)
                                                            =======       ======      ==========     ========     =========
</TABLE>

<TABLE>
<CAPTION>
                                                              WRL           WRL                        WRL
                                                             VKAM          Alger          WRL       Federated      WRL
                                                           Emerging     Aggressive       AEGON      Growth &    Dean Asset
                                                            Growth        Growth       Balanced      Income     Allocation
                                                          Subaccount    Subaccount    Subaccount   Subaccount   Subaccount
<S>                                                      <C>          <C>            <C>          <C>          <C>
Investment Income:
 Dividend income .......................................  $       0     $        0     $     0      $     0      $    0
 Capital gain distributions ............................          0              0           0            0           0
                                                          ---------     ----------     -------      -------      ------
  Total investment income ..............................          0              0           0            0           0

Expenses:
 Mortality and expense risk ............................      3,190          1,668          83           78         138
                                                          ---------     ----------     -------      -------      ------
  Net investment income (loss) .........................     (3,190)        (1,668)        (83)         (78)       (138)
                                                          ---------     ----------     -------      -------      ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....    157,837          3,282         164         (377)         26
 Change in unrealized appreciation (depreciation) ......    (89,400)       (31,360)       (235)       1,480         320
                                                          ---------     ----------     -------      -------      ------
  Net gain (loss) on investment securities .............     68,437        (28,078)        (71)       1,103         346
                                                          ---------     ----------     -------      -------      ------
   Net increase (decrease) in net assets resulting
     from operations ...................................  $  65,247     $  (29,746)    $  (154)     $ 1,025      $  208
                                                          =========     ==========     =======      =======      ======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       95
<PAGE>
WRL Series Life Account

Statements of Operations
For the Period Ended June 30, 2000
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                              WRL          WRL            GE            WRL        Third
                                                           C.A.S.E.        NWQ       International      GE         Avenue
                                                            Growth     Value Equity     Equity      U.S. Equity    Value
                                                          Subaccount    Subaccount    Subaccount    Subaccount   Subaccount
<S>                                                      <C>          <C>           <C>            <C>          <C>
Investment Income:
 Dividend income .......................................   $     0       $    0         $    0       $     0       $   0
 Capital gain distributions ............................         0            0              0             0           0
                                                           -------       ------         ------       -------       -----
  Total investment income ..............................         0            0              0             0           0

Expenses:
 Mortality and expense risk ............................       117          114             36           118          25
                                                           -------       ------         ------       -------       -----
  Net investment income (loss) .........................      (117)        (114)           (36)         (118)        (25)
                                                           -------       ------         ------       -------       -----
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....      (234)        (447)           259           265         474
 Change in unrealized appreciation (depreciation) ......        11          749           (212)         (294)        472
                                                           -------       ------         ------       -------       -----
  Net gain (loss) on investment securities .............      (223)         302             47           (29)        946
                                                           -------       ------         ------       -------       -----
   Net increase (decrease) in net assets resulting
     from operations ...................................   $  (340)      $  188         $   11       $  (147)      $ 921
                                                           =======       ======         ======       =======       =====
</TABLE>

<TABLE>
<CAPTION>
                                                              WRL          WRL          WRL            WRL           WRL
                                                          J.P. Morgan    Goldman      Goldman        T. Rowe       T. Rowe
                                                          Real Estate     Sachs        Sachs          Price         Price
                                                          Securities     Growth      Small Cap   Dividend Growth  Small Cap
                                                          Subaccount   Subaccount   Subaccount     Subaccount     Subaccount
<S>                                                      <C>          <C>          <C>          <C>              <C>
Investment Income:
 Dividend income .......................................    $   0        $   0        $   0          $   0          $   0
 Capital gain distributions ............................        0            0            0              0              0
                                                            -----        -----        -----          -----          -----
  Total investment income ..............................        0            0            0              0              0

Expenses:
 Mortality and expense risk ............................        4            6            3              3              7
                                                            -----        -----        -----          -----          -----
  Net investment income (loss) .........................       (4)          (6)          (3)            (3)            (7)
                                                            ------       ------       ------         ------         ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....       76           18            9            (27)            62
 Change in unrealized appreciation (depreciation) ......       79            1            5             55            (15)
                                                            -----        -----        -----          -----          -----
  Net gain (loss) on investment securities .............      155           19           14             28             47
                                                            -----        -----        -----          -----          -----
   Net increase (decrease) in net assets resulting
     from operations ...................................    $ 151        $  13        $  11          $  25          $  40
                                                            =====        =====        =====          =====          =====
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       96
<PAGE>
WRL Series Life Account

Statements of Operations
For the Period Ended June 30, 2000
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                              WRL           WRL
                                                            Salomon    Pilgrim Baxter
                                                            All Cap    Mid Cap Growth
                                                          Subaccount     Subaccount
<S>                                                      <C>          <C>
Investment Income:
 Dividend income .......................................    $   0         $    0
 Capital gain distributions ............................        0              0
                                                            -----         ------
  Total investment income ..............................        0              0

Expenses:
 Mortality and expense risk ............................        5             92
                                                            -----         ------
  Net investment income (loss) .........................       (5)           (92)
                                                            ------        ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....      100            790
 Change in unrealized appreciation (depreciation) ......       44           (304)
                                                            -----         ------
  Net gain (loss) on investment securities .............      144            486
                                                            -----         ------
   Net increase (decrease) in net assets resulting
     from operations ...................................    $ 139         $  394
                                                            =====         ======

<CAPTION>
                                                              WRL             WRL             Great
                                                            Dreyfus       Value Line       Companies -
                                                            Mid Cap    Aggressive Growth   America(SM)
                                                          Subaccount    Subaccount (1)    Subaccount(1)
<S>                                                      <C>          <C>                <C>
Investment Income:
 Dividend income .......................................    $   0           $   0            $   0
 Capital gain distributions ............................        0               0                0
                                                            -----           -----            -----
  Total investment income ..............................        0               0                0

Expenses:
 Mortality and expense risk ............................        3               1                4
                                                            -----           -----            -----
  Net investment income (loss) .........................       (3)             (1)              (4)
                                                            ------          ------           ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....       39               0                2
 Change in unrealized appreciation (depreciation) ......       10              12               97
                                                            -----           -----            -----
  Net gain (loss) on investment securities .............       49              12               99
                                                            -----           -----            -----
   Net increase (decrease) in net assets resulting
     from operations ...................................    $  46           $  11            $  95
                                                            =====           =====            =====
</TABLE>

<TABLE>
<CAPTION>
                                                              WRL
                                                             Great
                                                           Companies -     Fidelity VIP III    Fidelity VIP II    Fidelity VIP
                                                         Technology(SM)  Growth Opportunities    Contrafund(R)   Equity-Income
                                                          Subaccount(1)      Subaccount(1)       Subaccount(1)   Subaccount (1)
<S>                                                      <C>             <C>                   <C>              <C>
Investment Income:
 Dividend income .......................................      $   0              $   0               $   0           $   0
 Capital gain distributions ............................          0                  0                   0               0
                                                              -----              -----               -----           -----
  Total investment income ..............................          0                  0                   0               0
Expenses:
 Mortality and expense risk ............................          1                  0                   0               0
                                                              -----              -----               -----           -----
  Net investment income (loss) .........................         (1)                 0                   0               0
                                                              ------             -----               -----           -----
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....          0                  0                   0               1
 Change in unrealized appreciation (depreciation) ......         25                  1                   1              (1)
                                                              -----              -----               -----           ------
  Net gain (loss) on investment securities .............         25                  1                   1               0
                                                              -----              -----               -----           -----
   Net increase (decrease) in net assets resulting
     from operations ...................................      $  24              $   1               $   1           $   0
                                                              =====              =====               =====           =====
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       97
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                              WRL                         WRL
                                                          J.P. Morgan                    AEGON
                                                         Money Market                    Bond
                                                          Subaccount                  Subaccount
                                                  --------------------------- ---------------------------
                                                    June 30,    December 31,    June 30,    December 31,
                                                  ------------ -------------- ------------ --------------
                                                      2000          1999          2000          1999
                                                  ------------ -------------- ------------ --------------
<S>                                               <C>          <C>            <C>          <C>
Operations:
 Net investment income (loss) ...................  $   1,088     $    1,474     $   (113)     $  1,329
 Net gain (loss) on investment securities .......          0              0          892        (2,327)
                                                   ---------     ----------     --------      --------
 Net increase (decrease) in net assets
  resulting from operations .....................      1,088          1,474          779          (998)
                                                   ---------     ----------     --------      --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .........    (16,141)        38,977       (1,344)        7,560
                                                   ---------     ----------     --------      --------
 Less cost of units redeemed:
  Administrative charges ........................      1,583          3,050        1,186         2,538
  Policy loans ..................................        901          1,775          395           954
  Surrender benefits ............................      1,553          4,017          421           846
  Death benefits ................................         10            115           13            29
                                                   ---------     ----------     --------      --------
                                                       4,047          8,957        2,015         4,367
                                                   ---------     ----------     --------      --------
  Increase (decrease) in net assets from
   capital unit transactions ....................    (20,188)        30,020       (3,359)        3,193
                                                   ---------     ----------     --------      --------
  Net increase (decrease) in net assets .........    (19,100)        31,494       (2,580)        2,195
 Depositor's equity contribution
  (net redemption) ..............................          0              0            0             0
Net Assets:
 Beginning of period ............................     56,070         24,576       27,129        24,934
                                                   ---------     ----------     --------      --------
 End of period ..................................  $  36,970     $   56,070     $ 24,549      $ 27,129
                                                   =========     ==========     ========      ========
Unit Activity:
 Units outstanding - beginning of period ........      3,206          1,460        1,232         1,090
 Units issued ...................................     24,213         18,474          241           883
 Units redeemed .................................    (25,355)       (16,728)        (392)         (741)
                                                   ---------     ----------     --------      --------
 Units outstanding - end of period ..............      2,064          3,206        1,081         1,232
                                                   =========     ==========     ========      ========

<CAPTION>
                                                                WRL
                                                               Janus
                                                              Growth
                                                            Subaccount
                                                  -------------------------------
                                                      June 30,      December 31,
                                                  --------------- ---------------
                                                        2000            1999
                                                  --------------- ---------------
<S>                                               <C>             <C>
Operations:
 Net investment income (loss) ...................   $    (6,111)    $   226,095
 Net gain (loss) on investment securities .......       (25,190)        262,161
                                                    -----------     -----------
 Net increase (decrease) in net assets
  resulting from operations .....................       (31,301)        488,256
                                                    -----------     -----------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .........        83,570         192,993
                                                    -----------     -----------
 Less cost of units redeemed:
  Administrative charges ........................        33,462          57,685
  Policy loans ..................................        24,282          33,172
  Surrender benefits ............................        20,192          32,554
  Death benefits ................................         4,047           1,908
                                                    -----------     -----------
                                                         81,983         125,319
                                                    -----------     -----------
  Increase (decrease) in net assets from
   capital unit transactions ....................         1,587          67,674
                                                    -----------     -----------
  Net increase (decrease) in net assets .........       (29,714)        555,930
 Depositor's equity contribution
  (net redemption) ..............................             0               0
Net Assets:
 Beginning of period ............................     1,353,957         798,027
                                                    -----------     -----------
 End of period ..................................   $ 1,324,243     $ 1,353,957
                                                    ===========     ===========
Unit Activity:
 Units outstanding - beginning of period ........         9,293           8,668
 Units issued ...................................         1,318           2,854
 Units redeemed .................................        (1,299)         (2,229)
                                                    -----------     -----------
 Units outstanding - end of period ..............         9,312           9,293
                                                    ===========     ===========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       98
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                                                             WRL
                                                                WRL                          LKCM
                                                               Janus                      Strategic
                                                               Global                    Total Return
                                                             Subaccount                   Subaccount
                                                    ---------------------------- ----------------------------
                                                       June 30,    December 31,     June 30,    December 31,
                                                    ------------- -------------- ------------- --------------
                                                         2000          1999           2000          1999
                                                    ------------- -------------- ------------- --------------
<S>                                                 <C>           <C>            <C>           <C>
Operations:
 Net investment income (loss) .....................   $  (2,198)    $  26,538      $    (450)    $   8,072
 Net gain (loss) on investment securities .........       7,517       153,543         (2,409)        2,825
                                                      ---------     ---------      ---------     ---------
 Net increase (decrease) in net assets
  resulting from operations .......................       5,319       180,081         (2,859)       10,897
                                                      ---------     ---------      ---------     ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      67,503        81,308          3,538        11,792
                                                      ---------     ---------      ---------     ---------
 Less cost of units redeemed:
  Administrative charges ..........................      14,944        25,132          3,990         8,436
  Policy loans ....................................       8,000         9,284          1,365         3,000
  Surrender benefits ..............................       6,356         8,537          1,578         3,136
  Death benefits ..................................         488           194            102           378
                                                      ---------     ---------      ---------     ---------
                                                         29,788        43,147          7,035        14,950
                                                      ---------     ---------      ---------     ---------
  Increase (decrease) in net assets from
   capital unit transactions ......................      37,715        38,161         (3,497)       (3,158)
                                                      ---------     ---------      ---------     ---------
  Net increase (decrease) in net assets ...........      43,034       218,242         (6,356)        7,739
 Depositor's equity contribution
  (net redemption) ................................           0             0              0             0
Net Assets:
 Beginning of period ..............................     451,498       233,256        106,665        98,926
                                                      ---------     ---------      ---------     ---------
 End of period ....................................   $ 494,532     $ 451,498      $ 100,309     $ 106,665
                                                      =========     =========      =========     =========
Unit Activity:
 Units outstanding - beginning of period ..........      11,605        10,167          4,674         4,814
 Units issued .....................................       2,647         4,823            742         1,538
 Units redeemed ...................................      (1,704)       (3,385)          (901)       (1,678)
                                                      ---------     ---------      ---------     ---------
 Units outstanding - end of period ................      12,548        11,605          4,515         4,674
                                                      =========     =========      =========     =========

<CAPTION>
                                                                 WRL
                                                                VKAM
                                                              Emerging
                                                               Growth
                                                             Subaccount
                                                    ----------------------------
                                                       June 30,     December 31,
                                                    -------------- -------------
                                                         2000           1999
                                                    -------------- -------------
<S>                                                 <C>            <C>
Operations:
 Net investment income (loss) .....................   $   (3,190)    $  81,707
 Net gain (loss) on investment securities .........       68,437       217,724
                                                      ----------     ---------
 Net increase (decrease) in net assets
  resulting from operations .......................       65,247       299,431
                                                      ----------     ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      102,079        94,168
                                                      ----------     ---------
 Less cost of units redeemed:
  Administrative charges ..........................       16,226        25,202
  Policy loans ....................................       11,786        11,395
  Surrender benefits ..............................       10,098        11,025
  Death benefits ..................................          407           512
                                                      ----------     ---------
                                                          38,517        48,134
                                                      ----------     ---------
  Increase (decrease) in net assets from
   capital unit transactions ......................       63,562        46,034
                                                      ----------     ---------
  Net increase (decrease) in net assets ...........      128,809       345,465
 Depositor's equity contribution
  (net redemption) ................................            0             0
Net Assets:
 Beginning of period ..............................      608,130       262,665
                                                      ----------     ---------
 End of period ....................................   $  736,939     $ 608,130
                                                      ==========     =========
Unit Activity:
 Units outstanding - beginning of period ..........        9,357         8,218
 Units issued .....................................        5,626         4,977
 Units redeemed ...................................       (4,751)       (3,838)
                                                      ----------     ---------
 Units outstanding - end of period ................       10,232         9,357
                                                      ==========     =========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       99
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                              WRL
                                                             Alger
                                                       Aggressive Growth
                                                          Subaccount
                                                  ----------------------------
                                                     June 30,    December 31,
                                                  ------------- --------------
                                                       2000          1999
                                                  ------------- --------------
<S>                                               <C>           <C>
Operations:
 Net investment income (loss) ...................   $  (1,668)    $  35,966
 Net gain (loss) on investment securities .......     (28,078)      101,488
                                                    ---------     ---------
 Net increase (decrease) in net assets
  resulting from operations .....................     (29,746)      137,454
                                                    ---------     ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .........      60,035        74,699
                                                    ---------     ---------
 Less cost of units redeemed:
  Administrative charges ........................      12,525        19,544
  Policy loans ..................................       6,534         8,193
  Surrender benefits ............................       5,181         7,977
  Death benefits ................................         232           118
                                                    ---------     ---------
                                                       24,472        35,832
                                                    ---------     ---------
  Increase (decrease) in net assets from
   capital unit transactions ....................      35,563        38,867
                                                    ---------     ---------
  Net increase (decrease) in net assets .........       5,817       176,321
 Depositor's equity contribution
  (net redemption) ..............................           0             0
Net Assets:
 Beginning of period ............................     354,178       177,857
                                                    ---------     ---------
 End of period ..................................   $ 359,995     $ 354,178
                                                    =========     =========
Unit Activity:
 Units outstanding - beginning of period ........       7,928         6,669
 Units issued ...................................       2,069         3,640
 Units redeemed .................................      (1,261)       (2,381)
                                                    ---------     ---------
 Units outstanding - end of period ..............       8,736         7,928
                                                    =========     =========

<CAPTION>
                                                              WRL                        WRL
                                                             AEGON                    Federated
                                                           Balanced                Growth & Income
                                                          Subaccount                  Subaccount
                                                  --------------------------- --------------------------
                                                    June 30,    December 31,    June 30,    December 31,
                                                  ------------ -------------- ------------ -------------
                                                      2000          1999          2000          1999
                                                  ------------ -------------- ------------ -------------
<S>                                               <C>          <C>            <C>          <C>
Operations:
 Net investment income (loss) ...................   $    (83)     $    213      $    (78)    $  1,091
 Net gain (loss) on investment securities .......        (71)          105         1,103       (2,078)
                                                    --------      --------      --------     --------
 Net increase (decrease) in net assets
  resulting from operations .....................       (154)          318         1,025         (987)
                                                    --------      --------      --------     --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .........      2,346         5,997         3,735        5,627
                                                    --------      --------      --------     --------
 Less cost of units redeemed:
  Administrative charges ........................      1,050         1,931         1,151        2,355
  Policy loans ..................................        204           429           340          346
  Surrender benefits ............................        228           626           217          542
  Death benefits ................................         14            10             3           55
                                                    --------      --------      --------     --------
                                                       1,496         2,996         1,711        3,298
                                                    --------      --------      --------     --------
  Increase (decrease) in net assets from
   capital unit transactions ....................        850         3,001         2,024        2,329
                                                    --------      --------      --------     --------
  Net increase (decrease) in net assets .........        696         3,319         3,049        1,342
 Depositor's equity contribution
  (net redemption) ..............................          0             0             0            0
Net Assets:
 Beginning of period ............................     18,183        14,864        17,389       16,047
                                                    --------      --------      --------     --------
 End of period ..................................   $ 18,879      $ 18,183      $ 20,438     $ 17,389
                                                    ========      ========      ========     ========
Unit Activity:
 Units outstanding - beginning of period ........      1,186           990         1,117          976
 Units issued ...................................        328           637           482          714
 Units redeemed .................................       (271)         (441)         (365)        (573)
                                                    --------      --------      --------     --------
 Units outstanding - end of period ..............      1,243         1,186         1,234        1,117
                                                    ========      ========      ========     ========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       100
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                            WRL                         WRL                        WRL
                                                           Dean                      C.A.S.E.                      NWQ
                                                     Asset Allocation                 Growth                   Value Equity
                                                        Subaccount                  Subaccount                  Subaccount
                                                --------------------------- --------------------------- --------------------------
                                                  June 30,     December 31,    June 30,    December 31,   June 30,    December 31,
                                                ------------ -------------- ------------ -------------- ------------ -------------
                                                    2000          1999          2000          1999          2000          1999
                                                ------------ -------------- ------------ -------------- ------------ -------------
<S>                                             <C>          <C>            <C>          <C>            <C>          <C>
Operations:
 Net investment income (loss) .................   $   (138)     $    954      $   (117)     $  2,402      $   (114)    $    379
 Net gain (loss) on investment securities .....        346        (3,414)         (223)        3,900           302        1,157
                                                  --------      --------      --------      --------      --------     --------
 Net increase (decrease) in net assets
  resulting from operations ...................        208        (2,460)         (340)        6,302           188        1,536
                                                  --------      --------      --------      --------      --------     --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......     (1,460)        1,729         2,623         7,781           342        3,283
                                                  --------      --------      --------      --------      --------     --------
 Less cost of units redeemed:
  Administrative charges ......................      1,656         3,875         1,447         2,946         1,256        2,874
  Policy loans ................................        408           991           365           668           287          713
  Surrender benefits ..........................        565           901           329           678           312          605
  Death benefits ..............................         27            89            16            12            83           32
                                                  --------      --------      --------      --------      --------     --------
                                                     2,656         5,856         2,157         4,304         1,938        4,224
                                                  --------      --------      --------      --------      --------     --------
  Increase (decrease) in net assets from
   capital unit transactions ..................     (4,116)       (4,127)          466         3,477        (1,596)        (941)
                                                  --------      --------      --------      --------      --------     --------
  Net increase (decrease) in net assets .......     (3,908)       (6,587)          126         9,779        (1,408)         595
 Depositor's equity contribution
  (net redemption) ............................          0             0             0             0             0            0
Net Assets:
 Beginning of period ..........................     33,317        39,904        27,509        17,730        26,678       26,083
                                                  --------      --------      --------      --------      --------     --------
 End of period ................................   $ 29,409      $ 33,317      $ 27,635      $ 27,509      $ 25,270     $ 26,678
                                                  ========      ========      ========      ========      ========     ========
Unit Activity:
 Units outstanding - beginning of period ......      2,128         2,383         1,657         1,417         1,895        1,982
 Units issued .................................        418           937           515         1,347           528        1,296
 Units redeemed ...............................       (683)       (1,192)         (483)       (1,107)         (652)      (1,383)
                                                  --------      --------      --------      --------      --------     --------
 Units outstanding - end of period ............      1,863         2,128         1,689         1,657         1,771        1,895
                                                  ========      ========      ========      ========      ========     ========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       101
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                           WRL                         WRL                        WRL
                                                            GE                         GE                    Third Avenue
                                                   International Equity            U.S. Equity                   Value
                                                        Subaccount                 Subaccount                 Subaccount
                                                -------------------------- --------------------------- -------------------------
                                                  June 30,    December 31,   June 30,    December 31,    June 30,   December 31,
                                                ----------- -------------- ------------ -------------- ----------- -------------
                                                    2000         1999          2000          1999          2000         1999
                                                ----------- -------------- ------------ -------------- ----------- -------------
<S>                                             <C>         <C>            <C>          <C>            <C>         <C>
Operations:
 Net investment income (loss) .................   $   (36)     $   325       $   (118)     $  1,730      $   (25)     $    61
 Net gain (loss) on investment securities .....        47        1,104            (29)        1,544          946          365
                                                  -------      -------       --------      --------      -------      -------
 Net increase (decrease) in net assets
  resulting from operations ...................        11        1,429           (147)        3,274          921          426
                                                  -------      -------       --------      --------      -------      -------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......     1,312          761          4,535        12,169        4,878          730
                                                  -------      -------       --------      --------      -------      -------
 Less cost of units redeemed:
  Administrative charges ......................       319          644          1,305         2,237          162          218
  Policy loans ................................        92          101            255           422           79           52
  Surrender benefits ..........................        59          258            237           444           12           80
  Death benefits ..............................         2            1             12             8            8            3
                                                  -------      -------       --------      --------      -------      -------
                                                      472        1,004          1,809         3,111          261          353
                                                  -------      -------       --------      --------      -------      -------
  Increase (decrease) in net assets from
   capital unit transactions ..................       840         (243)         2,726         9,058        4,617          377
                                                  -------      -------       --------      --------      -------      -------
  Net increase (decrease) in net assets .......       851        1,186          2,579        12,332        5,538          803
 Depositor's equity contribution
  (net redemption) ............................         0            0              0             0            0         (199)
Net Assets:
 Beginning of period ..........................     7,013        5,827         26,416        14,084        3,411        2,807
                                                  -------      -------       --------      --------      -------      -------
 End of period ................................   $ 7,864      $ 7,013       $ 28,995      $ 26,416      $ 8,949      $ 3,411
                                                  =======      =======       ========      ========      =======      =======
Unit Activity:
 Units outstanding - beginning of period ......       475          489          1,468           919          322          304
 Units issued .................................       279          672            639         1,292          618          258
 Units redeemed ...............................      (220)        (686)          (490)         (743)        (251)        (240)
                                                  -------      -------       --------      --------      -------      -------
 Units outstanding - end of period ............       534          475          1,617         1,468          689          322
                                                  =======      =======       ========      ========      =======      =======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       102
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                           WRL                        WRL                       WRL
                                                       J.P. Morgan               Goldman Sachs             Goldman Sachs
                                                  Real Estate Securities             Growth                  Small Cap
                                                        Subaccount                 Subaccount                Subaccount
                                                -------------------------- -------------------------- ------------------------
                                                  June 30,   December 31,    June 30,    December 31,   June 30,  December 31,
                                                ----------- -------------- ----------- -------------- ---------- -------------
                                                    2000         1999          2000        1999(1)       2000       1999(1)
                                                ----------- -------------- ----------- -------------- ---------- -------------
<S>                                             <C>         <C>            <C>         <C>            <C>        <C>
Operations:
 Net investment income (loss) .................   $    (4)      $   6        $    (6)     $    (2)     $    (3)      $  14
 Net gain (loss) on investment securities .....       155         (41)            19          110           14          20
                                                  -------       -----        -------      -------      -------       -----
 Net increase (decrease) in net assets
  resulting from operations ...................       151         (35)            13          108           11          34
                                                  -------       -----        -------      -------      -------       -----
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......       381         (26)           603          871          389         295
                                                  -------       -----        -------      -------      -------       -----
 Less cost of units redeemed:
  Administrative charges ......................        19          19             44           18           18           5
  Policy loans ................................         0           0             23            2            3           5
  Surrender benefits ..........................        22           1              1            7            0           0
  Death benefits ..............................         0           1              0            0            0           0
                                                  -------       -----        -------      -------      -------       -----
                                                       41          21             68           27           21          10
                                                  -------       -----        -------      -------      -------       -----
  Increase (decrease) in net assets from
   capital unit transactions ..................       340         (47)           535          844          368         285
                                                  -------       -----        -------      -------      -------       -----
  Net increase (decrease) in net assets .......       491         (82)           548          952          379         319
 Depositor's equity contribution
  (net redemption) ............................         0           0            (28)          25          (27)         25
Net Assets:
 Beginning of period ..........................       627         709            977            0          344           0
                                                  -------       -----        -------      -------      -------       -----
 End of period ................................   $ 1,118       $ 627        $ 1,497      $   977      $   696       $ 344
                                                  =======       =====        =======      =======      =======       =====
Unit Activity:
 Units outstanding - beginning of period ......        78          84             87            0           31           0
 Units issued .................................       228          67             83          106           45          41
 Units redeemed ...............................      (185)        (73)           (39)         (19)         (14)        (10)
                                                  -------       -----        -------      -------      -------       -----
 Units outstanding - end of period ............       121          78            131           87           62          31
                                                  =======       =====        =======      =======      =======       =====
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       103
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                               WRL                       WRL                        WRL
                                                          T. Rowe Price             T. Rowe Price                 Salomon
                                                         Dividend Growth              Small Cap                   All Cap
                                                           Subaccount                 Subaccount                Subaccount
                                                    ------------------------- -------------------------- -------------------------
                                                     June 30,   December 31,    June 30,    December 31,   June 30,   December 31,
                                                    ---------- -------------- ----------- -------------- ----------- -------------
                                                       2000        1999(1)        2000        1999(1)        2000       1999(1)
                                                    ---------- -------------- ----------- -------------- ----------- -------------
<S>                                                 <C>        <C>            <C>         <C>            <C>         <C>
Operations:
 Net investment income (loss) .....................  $    (3)     $    (1)      $    (7)      $   26       $    (5)     $   11
 Net gain (loss) on investment securities .........       28          (17)           47          162           144          15
                                                     -------      -------       -------       ------       -------      ------
 Net increase (decrease) in net assets
  resulting from operations .......................       25          (18)           40          188           139          26
                                                     -------      -------       -------       ------       -------      ------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      286          499         1,356          727         1,717         344
                                                     -------      -------       -------       ------       -------      ------
 Less cost of units redeemed:
  Administrative charges ..........................       37            2            55           15            37           9
  Policy loans ....................................        0            0             1            0             5           3
  Surrender benefits ..............................        2            3             3            0             1           0
  Death benefits ..................................        0            0             0            0             0           0
                                                     -------      -------       -------       ------       -------      ------
                                                          39            5            59           15            43          12
                                                     -------      -------       -------       ------       -------      ------
  Increase (decrease) in net assets from
   capital unit transactions ......................      247          494         1,297          712         1,674         332
                                                     -------      -------       -------       ------       -------      ------
  Net increase (decrease) in net assets ...........      272          476         1,337          900         1,813         358
 Depositor's equity contribution
  (net redemption) ................................      (23)          25           (32)          25           (30)         25
Net Assets:
 Beginning of period ..............................      501            0           925            0           383           0
                                                     -------      -------       -------       ------       -------      ------
 End of period ....................................  $   750      $   501       $ 2,230       $  925       $ 2,166      $  383
                                                     =======      =======       =======       ======       =======      ======
Unit Activity:
 Units outstanding - beginning of period ..........       55            0            75            0            36           0
 Units issued .....................................       88           65           142          161           258          58
 Units redeemed ...................................      (62)         (10)          (47)         (86)         (119)        (22)
                                                     -------      -------       -------       ------       -------      ------
 Units outstanding - end of period ................       81           55           170           75           175          36
                                                     =======      =======       =======       ======       =======      ======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       104
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                                   WRL                            WRL
                                                             Pilgrim Baxter                     Dreyfus
                                                             Mid Cap Growth                     Mid Cap
                                                               Subaccount                     Subaccount
                                                      -----------------------------   ---------------------------
                                                        June 30,      December 31,      June 30,     December 31,
                                                      ------------   --------------   -----------   -------------
                                                          2000           1999(1)          2000         1999(1)
                                                      ------------   --------------   -----------   -------------
<S>                                                   <C>            <C>              <C>           <C>
Operations:
 Net investment income (loss) .....................     $    (92)       $     5         $    (3)       $    (1)
 Net gain (loss) on investment securities .........          486          1,268              49             16
                                                        --------        -------         -------        -------
 Net increase (decrease) in net assets
  resulting from operations .......................          394          1,273              46             15
                                                        --------        -------         -------        -------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........       31,646          3,885             675            297
                                                        --------        -------         -------        -------
 Less cost of units redeemed:
  Administrative charges ..........................          665             37              28              0
  Policy loans ....................................          420             18               1              0
  Surrender benefits ..............................           94             30               0              0
  Death benefits ..................................           16              0               0              0
                                                        --------        -------         -------        -------
                                                           1,195             85              29              0
                                                        --------        -------         -------        -------
  Increase (decrease) in net assets from
   capital unit transactions ......................       30,451          3,800             646            297
                                                        --------        -------         -------        -------
  Net increase (decrease) in net assets ...........       30,845          5,073             692            312
 Depositor's equity contribution
  (net redemption) ................................            0             (8)            (27)            25
Net Assets:
 Beginning of period ..............................        5,065              0             337              0
                                                        --------        -------         -------        -------
 End of period ....................................     $ 35,910        $ 5,065         $ 1,002        $   337
                                                        ========        =======         =======        =======
Unit Activity:
 Units outstanding - beginning of period ..........          317              0              33              0
 Units issued .....................................        2,021            412             158             52
 Units redeemed ...................................         (498)           (95)           (101)           (19)
                                                        --------        -------         -------        -------
 Units outstanding - end of period ................        1,840            317              90             33
                                                        ========        =======         =======        =======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       105
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                              WRL              Great          Great
                                                          Value Line        Companies -    Companies -
                                                       Aggressive Growth   America(SM)    Technology(SM)
                                                          Subaccount        Subaccount      Subaccount
                                                      ------------------   ------------   -------------
                                                           June 30,          June 30,        June 30,
                                                      ------------------   ------------   -------------
                                                            2000(1)           2000(1)        2000(1)
                                                      ------------------   ------------   -------------
<S>                                                   <C>                  <C>            <C>
Operations:
 Net investment income (loss) .....................        $     (1)         $     (4)      $     (1)
 Net gain (loss) on investment securities .........              12                99             25
                                                           --------          --------       --------
 Net increase (decrease) in net assets
  resulting from operations .......................              11                95             24
                                                           --------          --------       --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........             211             3,306            776
                                                           --------          --------       --------
 Less cost of units redeemed:
  Administrative charges ..........................               0                19              2
  Policy loans ....................................               0                11              0
  Surrender benefits ..............................               0                 0              0
  Death benefits ..................................               0                 0              0
                                                           --------          --------       --------
                                                                  0                30              2
                                                           --------          --------       --------
  Increase (decrease) in net assets from
   capital unit transactions ......................             211             3,276            774
                                                           --------          --------       --------
  Net increase (decrease) in net assets ...........             222             3,371            798
 Depositor's equity contribution
  (net redemption) ................................             200               200            200
Net Assets:
 Beginning of period ..............................               0                 0              0
                                                           --------          --------       --------
 End of period ....................................        $    422          $  3,571       $    998
                                                           ========          ========       ========
Unit Activity:
 Units outstanding - beginning of period ..........               0                 0              0
 Units issued .....................................              41               382             97
 Units redeemed ...................................              (1)              (39)            (1)
                                                           ---------         --------       ---------
 Units outstanding - end of period ................              40               343             96
                                                           ========          ========       ========
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       106
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)
<TABLE>
<CAPTION>
                                                         Fidelity VIP III      Fidelity VIP II    Fidelity VIP
                                                       Growth Opportunities     Contrafund(R)     Equity-Income
                                                            Subaccount           Subaccount        Subaccount
                                                      ---------------------   ----------------   --------------
                                                             June 30,             June 30,          June 30,
                                                      ---------------------   ----------------   --------------
                                                             2000(1)               2000(1)           2000(1)
                                                      ---------------------   ----------------   --------------
<S>                                                   <C>                     <C>                <C>
Operations:
 Net investment income (loss) .....................           $    0               $    0            $    0
 Net gain (loss) on investment securities .........                1                    1                 0
                                                              ------               ------            ------
 Net increase (decrease) in net assets
  resulting from operations .......................                1                    1                 0
                                                              ------               ------            ------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........              129                  173                18
                                                              ------               ------            ------
 Less cost of units redeemed:
  Administrative charges ..........................                0                    1                 0
  Policy loans ....................................                0                    0                 0
  Surrender benefits ..............................                0                    0                 0
  Death benefits ..................................                0                    0                 0
                                                              ------               ------            ------
                                                                   0                    1                 0
                                                              ------               ------            ------
  Increase (decrease) in net assets from
   capital unit transactions ......................              129                  172                18
                                                              ------               ------            ------
  Net increase (decrease) in net assets ...........              130                  173                18
 Depositor's equity contribution
  (net redemption) ................................               25                   25                25
Net Assets:
 Beginning of period ..............................                0                    0                 0
                                                              ------               ------            ------
 End of period ....................................           $  155               $  198            $   43
                                                              ======               ======            ======
Unit Activity:
 Units outstanding - beginning of period ..........                0                    0                 0
 Units issued .....................................               16                   20                 6
 Units redeemed ...................................                0                    0                (1)
                                                              ------               ------            -------
 Units outstanding - end of period ................               16                   20                 5
                                                              ======               ======            ======
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       107
<PAGE>
WRL Series Life Account
Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                       WRL J.P. Morgan Money Market
                                                               Subaccount
                                                       ----------------------------
                                                          June 30,    December 31,
                                                       ------------- --------------
                                                            2000          1999
                                                       ------------- --------------
<S>                                                    <C>           <C>
Accumulation unit value, beginning of period .........    $ 17.49       $  16.83
 Income from operations:
  Net investment income (loss) .......................       0.42           0.66
  Net realized and unrealized gain (loss) on
    investment .......................................       0.00           0.00
                                                          -------       --------
   Net income (loss) from operations .................       0.42           0.66
                                                          -------       --------
Accumulation unit value, end of period ...............    $ 17.91       $  17.49
                                                          =======       ========
Total return .........................................       2.43 %         3.92 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $36,970       $  56,070
 Ratio of net investment income (loss) to average
   net assets ........................................       4.83 %         3.87 %

<CAPTION>
                                                                WRL J.P. Morgan Money Market Subaccount
                                                       ---------------------------------------------------------
                                                                             December 31,
                                                       ---------------------------------------------------------
                                                            1998           1997          1996          1995
                                                       -------------- ------------- ------------- --------------
<S>                                                    <C>            <C>           <C>           <C>
Accumulation unit value, beginning of period .........   $   16.13       $ 15.45       $ 14.83      $   14.19
 Income from operations:
  Net investment income (loss) .......................        0.70          0.68          0.62           0.64
  Net realized and unrealized gain (loss) on
    investment .......................................        0.00          0.00          0.00           0.00
                                                         ---------       -------       -------      ---------
   Net income (loss) from operations .................        0.70          0.68          0.62           0.64
                                                         ---------       -------       -------      ---------
Accumulation unit value, end of period ...............   $   16.83       $ 16.13       $ 15.45      $   14.83
                                                         =========       =======       =======      =========
Total return .........................................        4.36 %        4.37 %        4.17 %         4.49 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $  24,576       $ 16,440      $ 12,740     $  10,759
 Ratio of net investment income (loss) to average
   net assets ........................................        4.24 %        4.28 %        4.07 %         4.37 %
</TABLE>

<TABLE>
<CAPTION>
                                                        WRL AEGON Bond Subaccount
                                                       ---------------------------
                                                         June 30,    December 31,
                                                       ------------ --------------
                                                           2000          1999
                                                       ------------ --------------
<S>                                                    <C>          <C>
Accumulation unit value, beginning of period .........   $  22.01     $   22.89
 Income from operations:
  Net investment income (loss) .......................     (0.10)          1.13
  Net realized and unrealized gain (loss) on
   investment ........................................      0.79          (2.01)
                                                         --------     ---------
   Net income (loss) from operations .................      0.69          (0.88)
                                                         --------     ---------
Accumulation unit value, end of period ...............   $  22.70     $   22.01
                                                         ========     =========
Total return .........................................      3.12 %        (3.81)%
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 24,549     $   27,129
 Ratio of net investment income (loss) to average
  net assets .........................................      (0.90)%         5.10 %

<CAPTION>
                                                                      WRL AEGON Bond Subaccount
                                                       -------------------------------------------------------
                                                                            December 31,
                                                       -------------------------------------------------------
                                                            1998          1997          1996          1995
                                                       ------------- ------------- ------------- -------------
<S>                                                    <C>           <C>           <C>           <C>
Accumulation unit value, beginning of period .........    $ 21.12       $ 19.53      $  19.67      $ 16.14
 Income from operations:
  Net investment income (loss) .......................       1.01          1.01          0.99          1.05
  Net realized and unrealized gain (loss) on
   investment ........................................       0.76          0.58         (1.13)         2.48
                                                          -------       -------      --------      --------
   Net income (loss) from operations .................       1.77          1.59         (0.14)         3.53
                                                          -------       -------      --------      --------
Accumulation unit value, end of period ...............    $ 22.89       $ 21.12      $  19.53      $  19.67
                                                          =======       =======      ========      ========
Total return .........................................       8.34 %        8.18 %       (0.75)%       21.81 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $ 24,934      $ 17,657     $ 11,585      $ 10,066
 Ratio of net investment income (loss) to average
  net assets .........................................       4.58 %        5.06 %        5.34 %        5.80 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       108
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                    WRL Janus Growth Subaccount
                                                  --------------------------------
                                                      June 30,      December 31,
                                                  --------------- ----------------
                                                        2000            1999
                                                  --------------- ----------------
<S>                                               <C>             <C>
Accumulation unit value, beginning of period ....  $    145.70       $    92.07
 Income from operations:
  Net investment income (loss) ..................        (0.66)           25.03
  Net realized and unrealized gain (loss) on
   investment ...................................        (2.84)           28.60
                                                   -----------       ----------
   Net income (loss) from operations ............        (3.50)           53.63
                                                   -----------       ----------
Accumulation unit value, end of period ..........  $    142.20       $   145.70
                                                   ===========       ==========
Total return ....................................       (2.40)%           58.25 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....  $ 1,324,243       $ 1,353,957
 Ratio of net investment income (loss) to average
  net assets ....................................       (0.90)%           22.67 %

<CAPTION>
                                                                 WRL Janus Growth Subaccount
                                                  ----------------------------------------------------------
                                                                         December 31,
                                                  ----------------------------------------------------------
                                                       1998           1997           1996           1995
                                                  -------------- -------------- -------------- -------------
<S>                                               <C>            <C>            <C>            <C>
Accumulation unit value, beginning of period ....    $  56.48       $  48.48       $  41.47      $  28.44
 Income from operations:
  Net investment income (loss) ..................        0.13           5.83           2.88          3.89
  Net realized and unrealized gain (loss) on
   investment ...................................       35.46           2.17           4.13          9.14
                                                     --------       --------       --------      --------
   Net income (loss) from operations ............       35.59           8.00           7.01         13.03
                                                     --------       --------       --------      --------
Accumulation unit value, end of period ..........    $  92.07       $  56.48       $  48.48      $  41.47
                                                     ========       ========       ========      ========
Total return ....................................       63.01 %        16.50 %        16.91 %       45.81 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....    $ 798,027      $ 450,271      $ 349,491     $ 262,467
 Ratio of net investment income (loss) to average
  net assets ....................................        0.19 %        10.84 %         6.41 %       11.05 %
</TABLE>

<TABLE>
<CAPTION>
                                                    WRL Janus Global Subaccount
                                                  -------------------------------
                                                     June 30,      December 31,
                                                  -------------- ----------------
                                                       2000            1999
                                                  -------------- ----------------
<S>                                               <C>            <C>
Accumulation unit value, beginning of period ....   $   38.91       $    22.94
 Income from operations:
  Net investment income (loss) ..................      (0.18)             2.44
  Net realized and unrealized gain (loss) on
   investment ...................................       0.68             13.53
                                                    ---------       ----------
   Net income (loss) from operations ............       0.50             15.97
                                                    ---------       ----------
Accumulation unit value, end of period ..........   $   39.41       $    38.91
                                                    =========       ==========
Total return ....................................       1.30 %           69.58 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....   $ 494,532       $   451,498
 Ratio of net investment income (loss) to average
  net assets ....................................       (0.90)%            9.07 %

<CAPTION>
                                                                 WRL Janus Global Subaccount
                                                  ----------------------------------------------------------
                                                                         December 31,
                                                  ----------------------------------------------------------
                                                       1998           1997           1996           1995
                                                  -------------- -------------- -------------- -------------
<S>                                               <C>            <C>            <C>            <C>
Accumulation unit value, beginning of period ....    $  17.80       $  15.13       $  11.95      $   9.80
 Income from operations:
  Net investment income (loss) ..................        0.82           2.30           1.50          0.45
  Net realized and unrealized gain (loss) on
   investment ...................................        4.32           0.37           1.68          1.70
                                                     --------       --------       --------      --------
   Net income (loss) from operations ............        5.14           2.67           3.18          2.15
                                                     --------       --------       --------      --------
Accumulation unit value, end of period ..........    $  22.94       $  17.80       $  15.13      $  11.95
                                                     ========       ========       ========      ========
Total return ....................................       28.86 %        17.69 %        26.60 %       21.96 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....    $ 233,256      $ 145,017      $  83,159     $  37,049
 Ratio of net investment income (loss) to average
  net assets ....................................        3.92 %        13.39 %        11.09 %        4.25 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       109
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                         WRL LKCM Strategic Total
                                                            Return Subaccount
                                                       ----------------------------
                                                          June 30,    December 31,
                                                       ------------- --------------
                                                            2000          1999
                                                       ------------- --------------
<S>                                                    <C>           <C>
Accumulation unit value, beginning of period .........  $   22.82       $  20.55
 Income from operations:
  Net investment income (loss) .......................      (0.10)          1.68
  Net realized and unrealized gain (loss) on
   investment ........................................      (0.50)          0.59
                                                        ---------       --------
   Net income (loss) from operations .................      (0.60)          2.27
                                                        ---------       --------
Accumulation unit value, end of period ...............  $   22.22       $  22.82
                                                        =========       ========
Total return .........................................     (2.65)%         11.07 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 100,309       $ 106,665
 Ratio of net investment income (loss) to average
  net assets .........................................     (0.90)%          7.93 %


<CAPTION>
                                                               WRL LKCM Strategic Total Return Subaccount
                                                       ----------------------------------------------------------
                                                                              December 31,
                                                       ----------------------------------------------------------
                                                            1998           1997           1996           1995
                                                       -------------- -------------- -------------- -------------
<S>                                                    <C>            <C>            <C>            <C>
Accumulation unit value, beginning of period .........    $  18.91       $  15.66       $  13.74       $ 11.12
 Income from operations:
  Net investment income (loss) .......................        0.71           1.56           0.82          0.68
  Net realized and unrealized gain (loss) on
   investment ........................................        0.93           1.69           1.10          1.94
                                                          --------       --------       --------       -------
   Net income (loss) from operations .................        1.64           3.25           1.92          2.62
                                                          --------       --------       --------       -------
Accumulation unit value, end of period ...............    $  20.55       $  18.91       $  15.66       $ 13.74
                                                          ========       ========       ========       =======
Total return .........................................        8.66 %        20.77 %        13.97 %       23.55 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $  98,926      $  80,753      $  55,900      $ 39,648
 Ratio of net investment income (loss) to average
  net assets .........................................        3.67 %         8.89 %         5.76 %        5.47 %
</TABLE>

<TABLE>
<CAPTION>
                                                         WRL VKAM Emerging Growth
                                                               Subaccount
                                                       -----------------------------
                                                          June 30,     December 31,
                                                       -------------- --------------
                                                            2000           1999
                                                       -------------- --------------
<S>                                                    <C>            <C>
Accumulation unit value, beginning of period .........   $   64.99       $  31.96
 Income from operations:
  Net investment income (loss) .......................      (0.33)           9.32
  Net realized and unrealized gain (loss) on
   investment ........................................       7.36           23.71
                                                         ---------       --------
   Net income (loss) from operations .................       7.03           33.03
                                                         ---------       --------
Accumulation unit value, end of period ...............   $   72.02       $  64.99
                                                         =========       ========
Total return .........................................      10.82 %        103.33 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 736,939       $ 608,130
 Ratio of net investment income (loss) to average
  net assets .........................................       (0.90)%         23.19 %


<CAPTION>
                                                                  WRL VKAM Emerging Growth Subaccount
                                                       ----------------------------------------------------------
                                                                              December 31,
                                                       ----------------------------------------------------------
                                                            1998           1997           1996           1995
                                                       -------------- -------------- -------------- -------------
<S>                                                    <C>            <C>            <C>            <C>
Accumulation unit value, beginning of period .........    $  23.48       $  19.51       $  16.56       $ 11.38
 Income from operations:
  Net investment income (loss) .......................        0.91           2.20           0.82          0.65
  Net realized and unrealized gain (loss) on
   investment ........................................        7.57           1.77           2.13          4.53
                                                          --------       --------       --------       -------
   Net income (loss) from operations .................        8.48           3.97           2.95          5.18
                                                          --------       --------       --------       -------
Accumulation unit value, end of period ...............    $  31.96       $  23.48       $  19.51       $ 16.56
                                                          ========       ========       ========       =======
Total return .........................................       36.11 %        20.37 %        17.82 %       45.49 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $ 262,665      $ 164,702      $ 107,925      $ 67,905
 Ratio of net investment income (loss) to average
  net assets .........................................        3.44 %        10.18 %         4.51 %        4.66 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       110
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                       WRL Alger Aggressive Growth
                                                               Subaccount
                                                       ----------------------------
                                                          June 30,    December 31,
                                                       ------------- --------------
                                                            2000          1999
                                                       ------------- --------------
<S>                                                    <C>           <C>
Accumulation unit value, beginning of period .........  $   44.67       $  26.67
 Income from operations:
  Net investment income (loss) .......................      (0.20)          4.90
  Net realized and unrealized gain (loss) on
   investment ........................................      (3.26)         13.10
                                                        ---------       --------
   Net income (loss) from operations .................      (3.46)         18.00
                                                        ---------       --------
Accumulation unit value, end of period ...............  $   41.21       $  44.67
                                                        =========       ========
Total return .........................................     (7.75)%         67.52 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 359,995       $ 354,178
 Ratio of net investment income (loss) to average
  net assets .........................................     (0.90)%         15.54 %

<CAPTION>
                                                                WRL Alger Aggressive Growth Subaccount
                                                       --------------------------------------------------------
                                                                             December 31,
                                                       --------------------------------------------------------
                                                            1998           1997          1996          1995
                                                       -------------- ------------- ------------- -------------
<S>                                                    <C>            <C>           <C>           <C>
Accumulation unit value, beginning of period .........    $  18.10       $ 14.70       $ 13.43       $  9.82
 Income from operations:
  Net investment income (loss) .......................        1.33          1.75          0.36          0.37
  Net realized and unrealized gain (loss) on
   investment ........................................        7.24          1.65          0.91          3.24
                                                          --------       -------       -------       -------
   Net income (loss) from operations .................        8.57          3.40          1.27          3.61
                                                          --------       -------       -------       -------
Accumulation unit value, end of period ...............    $  26.67       $ 18.10       $ 14.70       $ 13.43
                                                          ========       =======       =======       =======
Total return .........................................       47.36 %       23.14 %        9.46 %       36.79 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $ 177,857      $ 94,652      $ 54,408      $ 32,904
 Ratio of net investment income (loss) to average
  net assets .........................................        6.20 %       10.26 %        2.65 %        2.93 %
</TABLE>

<TABLE>
<CAPTION>
                                                           WRL AEGON Balanced
                                                               Subaccount
                                                       --------------------------
                                                         June 30,   December 31,
                                                       ------------ -------------
                                                           2000          1999
                                                       ------------ -------------
<S>                                                    <C>          <C>
Accumulation unit value, beginning of period .........  $  15.33       $ 15.02
 Income from operations:
  Net investment income (loss) .......................     (0.07)         0.19
  Net realized and unrealized gain (loss) on
   investment ........................................     (0.07)         0.12
                                                        --------       -------
   Net income (loss) from operations .................     (0.14)         0.31
                                                        --------       -------
Accumulation unit value, end of period ...............  $  15.19       $ 15.33
                                                        ========       =======
Total return .........................................    (0.90)%         2.11 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 18,879       $ 18,183
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%         1.26 %

<CAPTION>
                                                                    WRL AEGON Balanced Subaccount
                                                       --------------------------------------------------------
                                                                             December 31,
                                                       --------------------------------------------------------
                                                            1998           1997          1996          1995
                                                       -------------- ------------- ------------- -------------
<S>                                                    <C>            <C>           <C>           <C>
Accumulation unit value, beginning of period .........    $  14.17       $ 12.21       $ 11.13       $  9.37
 Income from operations:
  Net investment income (loss) .......................        0.25          1.55          0.36          0.37
  Net realized and unrealized gain (loss) on
   investment ........................................        0.60          0.41          0.72          1.39
                                                          --------       -------       -------       -------
   Net income (loss) from operations .................        0.85          1.96          1.08          1.76
                                                          --------       -------       -------       -------
Accumulation unit value, end of period ...............    $  15.02       $ 14.17       $ 12.21       $ 11.13
                                                          ========       =======       =======       =======
Total return .........................................        5.98 %       16.06 %        9.73 %       18.73 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $  14,864      $ 10,716      $  6,418      $  3,795
 Ratio of net investment income (loss) to average
  net assets .........................................        1.76 %       11.62 %        3.18 %        3.59 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       111
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                       WRL Federated Growth & Income Subaccount
                                                       ----------------------------------------
                                                         June 30,          December 31,
                                                       ------------ --------------------------
                                                           2000         1999          1998
                                                       ------------ ------------ -------------
<S>                                                    <C>          <C>          <C>
Accumulation unit value, beginning of period .........  $  15.57      $ 16.44       $ 16.09
 Income from operations:
  Net investment income (loss) .......................     (0.07)        1.05          0.77
  Net realized and unrealized gain (loss) on
   investment ........................................      1.06        (1.92)        (0.42)
                                                        --------      -------       -------
   Net income (loss) from operations .................      0.99        (0.87)         0.35
                                                        --------      -------       -------
Accumulation unit value, end of period ...............  $  16.56      $ 15.57       $ 16.44
                                                        ========      =======       =======
Total return .........................................     6.38 %       (5.31)%        2.13 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 20,438      $ 17,389      $ 16,047
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%        6.51 %        4.83 %

<CAPTION>
                                                       WRL Federated Growth & Income Subaccount
                                                       -----------------------------------------
                                                                     December 31,
                                                       -----------------------------------------
                                                            1997          1996          1995
                                                       ------------- ------------- -------------
<S>                                                    <C>           <C>           <C>
Accumulation unit value, beginning of period .........    $ 13.03       $ 11.77      $   9.49
 Income from operations:
  Net investment income (loss) .......................       2.61          0.76          0.49
  Net realized and unrealized gain (loss) on
   investment ........................................       0.45          0.50          1.79
                                                          -------       -------      --------
   Net income (loss) from operations .................       3.06          1.26          2.28
                                                          -------       -------      --------
Accumulation unit value, end of period ...............    $ 16.09       $ 13.03      $  11.77
                                                          =======       =======      ========
Total return .........................................      23.54 %       10.64 %       24.14 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $  9,063      $  5,501     $  2,631
 Ratio of net investment income (loss) to average
  net assets .........................................      18.50 %        6.38 %        4.57 %
</TABLE>

<TABLE>
<CAPTION>
                                                        WRL Dean Asset Allocation Subaccount
                                                       ---------------------------------------
                                                         June 30,          December 31,
                                                       ------------ --------------------------
                                                           2000         1999          1998
                                                       ------------ ------------ -------------
<S>                                                    <C>          <C>          <C>
Accumulation unit value, beginning of period .........  $  15.66      $ 16.74       $ 15.60
 Income from operations:
  Net investment income (loss) .......................     (0.07)        0.41          1.58
  Net realized and unrealized gain (loss) on
   investment ........................................      0.20        (1.49)        (0.44)
                                                        --------      -------       -------
   Net income (loss) from operations .................      0.13        (1.08)         1.14
                                                        --------      -------       -------
Accumulation unit value, end of period ...............  $  15.79      $ 15.66       $ 16.74
                                                        ========      =======       =======
Total return .........................................     0.81 %       (6.48)%        7.36 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 29,409      $ 33,317      $ 39,904
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%        2.50 %        9.69 %

<CAPTION>
                                                         WRL Dean Asset Allocation Subaccount
                                                       -----------------------------------------
                                                                     December 31,
                                                       -----------------------------------------
                                                            1997          1996        1995(1)
                                                       ------------- ------------- -------------
<S>                                                    <C>           <C>           <C>
Accumulation unit value, beginning of period .........    $ 13.50       $ 11.90      $  10.00
 Income from operations:
  Net investment income (loss) .......................       1.20          0.53          0.61
  Net realized and unrealized gain (loss) on
   investment ........................................       0.90          1.07          1.29
                                                          -------       -------      --------
   Net income (loss) from operations .................       2.10          1.60          1.90
                                                          -------       -------      --------
Accumulation unit value, end of period ...............    $ 15.60       $ 13.50      $  11.90
                                                          =======       =======      ========
Total return .........................................      15.55 %       13.40 %       19.03 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $ 29,123      $ 17,946     $  9,446
 Ratio of net investment income (loss) to average
  net assets .........................................       8.14 %        4.35 %        5.47 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       112
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                                          WRL C.A.S.E. Growth Subaccount
                                                       --------------------------------------------------------------------
                                                         June 30,                        December 31,
                                                       ------------ -------------------------------------------------------
                                                           2000          1999          1998          1997        1996(1)
                                                       ------------ ------------- ------------- ------------- -------------
<S>                                                    <C>          <C>           <C>           <C>           <C>
Accumulation unit value, beginning of period .........  $  16.60       $ 12.51       $ 12.32       $ 10.81      $  10.00
 Income from operations:
  Net investment income (loss) .......................     (0.07)         1.52          1.24          1.51          0.37
  Net realized and unrealized gain (loss) on
   investment ........................................     (0.17)         2.57         (1.05)         0.00          0.44
                                                        --------       -------       -------       -------      --------
   Net income (loss) from operations .................     (0.24)         4.09          0.19          1.51          0.81
                                                        --------       -------       -------       -------      --------
Accumulation unit value, end of period ...............  $  16.36       $ 16.60       $ 12.51       $ 12.32      $  10.81
                                                        ========       =======       =======       =======      ========
Total return .........................................    (1.45)%        32.65 %        1.56 %       14.00 %        8.09 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 27,635       $ 27,509      $ 17,730      $ 11,946     $  4,466
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%        10.16 %       10.21 %       12.65 %        6.11 %
</TABLE>

<TABLE>
<CAPTION>
                                                                         WRL NWQ Value Equity Subaccount
                                                       -------------------------------------------------------------------
                                                         June 30,                        December 31,
                                                       ------------ ------------------------------------------------------
                                                           2000          1999         1998          1997        1996(1)
                                                       ------------ ------------- ------------ ------------- -------------
<S>                                                    <C>          <C>           <C>          <C>           <C>
Accumulation unit value, beginning of period .........   $  14.08      $ 13.16      $ 13.94       $ 11.25      $  10.00
 Income from operations:
  Net investment income (loss) .......................     (0.06)         0.20         0.95          0.14          0.05
  Net realized and unrealized gain (loss) on
   investment ........................................      0.25          0.72        (1.73)         2.55          1.20
                                                         --------      -------      -------       -------      --------
   Net income (loss) from operations .................      0.19          0.92        (0.78)         2.69          1.25
                                                         --------      -------      -------       -------      --------
Accumulation unit value, end of period ...............   $  14.27      $ 14.08      $ 13.16       $ 13.94      $  11.25
                                                         ========      =======      =======       =======      ========
Total return .........................................       1.35 %       6.98 %      (5.63)%       23.93 %       12.51 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 25,270     $ 26,678     $ 26,083      $ 26,714      $  8,887
 Ratio of net investment income (loss) to average
  net assets .........................................      (0.90)%       1.42 %       6.84 %        1.05 %        0.77 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       113
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                                  WRL GE International Equity Subaccount
                                                         --------------------------------------------------------
                                                          June 30,                   December 31,
                                                         ----------   -------------------------------------------
                                                            2000           1999           1998          1997(1)
                                                         ----------   -------------   ------------   ------------
<S>                                                      <C>          <C>             <C>            <C>
Accumulation unit value, beginning of period .........   $ 14.76      $ 11.92          $ 10.65        $ 10.00
 Income from operations:
  Net investment income (loss) .......................     (0.07)       0.62            (0.09)         (0.03)
  Net realized and unrealized gain (loss) on
   investment ........................................      0.05        2.22             1.36           0.68
                                                         --------     -------          --------       --------
   Net income (loss) from operations .................     (0.02)       2.84             1.27           0.65
                                                         --------     -------          --------       --------
Accumulation unit value, end of period ...............   $ 14.74      $ 14.76          $ 11.92        $ 10.65
                                                         ========     =======          ========       ========
Total return .........................................    (0.12)%      23.84 %          11.84 %         6.54 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 7,864      $ 7,013          $ 5,827        $ 2,289
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%        5.09 %          (0.81)%        (0.28)%
</TABLE>

<TABLE>
<CAPTION>
                                                                        WRL GE U.S. Equity Subaccount
                                                         ------------------------------------------------------------
                                                           June 30,                     December 31,
                                                         ------------   ---------------------------------------------
                                                             2000            1999            1998          1997(1)
                                                         ------------   -------------   -------------   -------------
<S>                                                      <C>            <C>             <C>             <C>
Accumulation unit value, beginning of period .........    $  17.99        $  15.33        $  12.59      $ 10.00
 Income from operations:
  Net investment income (loss) .......................       (0.08)           1.38            0.73         0.99
  Net realized and unrealized gain (loss) on
   investment ........................................        0.02            1.28            2.01         1.60
                                                          --------        --------        --------      -------
   Net income (loss) from operations .................       (0.06)           2.66            2.74         2.59
                                                          --------        --------        --------      -------
Accumulation unit value, end of period ...............    $  17.93        $  17.99        $  15.33      $ 12.59
                                                          ========        ========        ========      =======
Total return .........................................      (0.33)%          17.35 %         21.78 %      25.89 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $ 28,995        $ 26,416        $ 14,084      $ 3,258
 Ratio of net investment income (loss) to average
  net assets .........................................      (0.90)%           8.27 %          5.30 %       8.28 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       114
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                                                                            WRL
                                                                       WRL                              J.P. Morgan
                                                                Third Avenue Value                Real Estate Securities
                                                                    Subaccount                          Subaccount
                                                       ------------------------------------ -----------------------------------
                                                        June 30,        December 31,         June 30,        December 31,
                                                       ---------- ------------------------- ---------- ------------------------
                                                          2000         1999       1998(1)      2000        1999       1998(1)
                                                       ---------- ------------- ----------- ---------- ----------- ------------
<S>                                                    <C>        <C>           <C>         <C>        <C>         <C>
Accumulation unit value, beginning of period ......... $ 10.59      $   9.23    $ 10.00     $  8.06     $   8.46   $ 10.00
 Income from operations:
  Net investment income (loss) .......................   (0.06)         0.19      (0.05)      (0.04)        0.07    (0.05)
  Net realized and unrealized gain (loss) on
   investment ........................................    2.45          1.17      (0.72)       1.23        (0.47)   (1.49)
                                                       --------     --------    -------     -------     --------   -------
   Net income (loss) from operations .................    2.39          1.36      (0.77)       1.19        (0.40)   (1.54)
                                                       --------     --------    -------     -------     --------   -------
Accumulation unit value, end of period ............... $ 12.98      $  10.59    $  9.23     $  9.25     $   8.06   $ 8.46
                                                       ========     ========    =======     =======     ========   =======
Total return .........................................   22.60 %       14.68 %    (7.67)%     14.73 %      (4.63)% (15.44)%
Ratios and supplemental data:
 Net assets at end of period (in thousands) .......... $ 8,949      $  3,411    $ 2,807     $ 1,118     $    627   $  709
 Ratio of net investment income (loss) to average
  net assets .........................................  (0.90)%         1.98 %    (0.52)%     (0.90)%       0.95%   (0.90)%
</TABLE>

<TABLE>
<CAPTION>
                                                                     WRL                           WRL
                                                                Goldman Sachs                 Goldman Sachs
                                                                   Growth                       Small Cap
                                                                 Subaccount                     Subaccount
                                                         ---------------------------   ----------------------------
                                                          June 30,     December 31,      June 30,      December 31,
                                                         ----------   --------------   ------------   -------------
                                                            2000          1999(1)          2000          1999(1)
                                                         ----------   --------------   ------------   -------------
<S>                                                      <C>          <C>              <C>            <C>
Accumulation unit value, beginning of period .........   $ 11.29      $ 10.00           $ 10.92         $  10.00
 Income from operations:
  Net investment income (loss) .......................     (0.05)      (0.05)            (0.05)             0.76
  Net realized and unrealized gain (loss) on
   investment ........................................      0.15        1.34              0.39              0.16
                                                         --------     ---------         --------        --------
   Net income (loss) from operations .................      0.10        1.29              0.34              0.92
                                                         --------     ---------         --------        --------
Accumulation unit value, end of period ...............   $ 11.39      $ 11.29           $ 11.26         $  10.92
                                                         ========     =========         ========        ========
Total return .........................................     0.91 %      12.91 %            3.11 %            9.23 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 1,497      $   977           $   696         $    344
 Ratio of net investment income (loss) to average
  net assets .........................................     (0.90)%      (0.90)%           (0.90)%           15.66 %
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       115
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                                  WRL                         WRL
                                                             T. Rowe Price               T. Rowe Price
                                                            Dividend Growth                Small Cap
                                                              Subaccount                  Subaccount
                                                      --------------------------- ---------------------------
                                                        June 30,    December 31,    June 30,    December 31,
                                                      ------------ -------------- ------------ --------------
                                                          2000         1999(1)        2000         1999(1)
                                                      ------------ -------------- ------------ --------------
<S>                                                   <C>          <C>            <C>          <C>
Accumulation unit value, beginning of period ........ $  9.16      $ 10.00         $ 12.31        $  10.00
 Income from operations:
  Net investment income (loss) ......................   (0.04)       (0.04)          (0.06)           0.41
  Net realized and unrealized gain (loss) on
   investment .......................................    0.20        (0.80)           0.87            1.90
                                                      -------      -------         --------       --------
   Net income (loss) from operations ................    0.16        (0.84)           0.81            2.31
                                                      -------      -------         --------       --------
Accumulation unit value, end of period .............. $  9.32       $ 9.16         $ 13.12        $  12.31
                                                      =======      =======         ========       ========
Total return ........................................    1.70 %      (8.37)%          6.61 %         23.09 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ......... $   750       $  501          $ 2,230       $    925
 Ratio of net investment income (loss) to average
  net assets ........................................   (0.90)%      (0.90)%         (0.90)%          8.13 %

<CAPTION>
                                                                 WRL
                                                               Salomon
                                                               All Cap
                                                             Subaccount
                                                      --------------------------
                                                        June 30,    December 31,
                                                      ------------ -------------
                                                          2000        1999(1)
                                                      ------------ -------------
<S>                                                   <C>          <C>
Accumulation unit value, beginning of period ........  $ 10.70        $ 10.00
 Income from operations:
  Net investment income (loss) ......................   (0.05)           0.40
  Net realized and unrealized gain (loss) on
   investment .......................................    1.74            0.30
                                                       --------       -------
   Net income (loss) from operations ................    1.69            0.70
                                                       --------       -------
Accumulation unit value, end of period ..............  $ 12.39        $ 10.70
                                                       ========       =======
Total return ........................................   15.76 %          7.02 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .........  $ 2,166        $   383
 Ratio of net investment income (loss) to average
  net assets ........................................    (0.90)%         8.07 %
</TABLE>

<TABLE>
<CAPTION>
                                                              WRL                        WRL
                                                        Pilgrim Baxter                 Dreyfus
                                                        Mid Cap Growth                 Mid Cap
                                                          Subaccount                  Subaccount
                                                  --------------------------- --------------------------
                                                    June 30,    December 31,    June 30,    December 31,
                                                  ------------ -------------- ------------ -------------
                                                      2000         1999(1)        2000        1999(1)
                                                  ------------ -------------- ------------ -------------
<S>                                               <C>          <C>            <C>          <C>
Accumulation unit value, beginning of period ....   $  15.98      $  10.00     $ 10.14     $ 10.00
 Income from operations:
  Net investment income (loss) ..................     (0.08)          0.04      (0.04)      (0.04)
  Net realized and unrealized gain (loss) on
   investment ...................................      3.62           5.94        0.97        0.18
                                                    --------      --------     --------    ---------
   Net income (loss) from operations ............      3.54           5.98        0.93        0.14
                                                    --------      --------     --------    ---------
Accumulation unit value, end of period ..........   $ 19.52       $  15.98     $ 11.07     $ 10.14
                                                    ========      ========     ========    =========
Total return ....................................     22.16 %        59.78 %      9.12 %      1.44 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....   $35,910       $  5,065     $ 1,002     $   337
 Ratio of net investment income (loss) to average
  net assets ....................................     (0.90)%         0.62 %     (0.90)%     (0.90)%
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       116
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)
<TABLE>
<CAPTION>
                                                            WRL                  WRL                  WRL
                                                        Value Line        Great Companies -    Great Companies -
                                                     Aggressive Growth       America(SM)        Technology(SM)
                                                        Subaccount           Subaccount           Subaccount
                                                    ------------------   ------------------   ------------------
                                                         June 30,             June 30,             June 30,
                                                    ------------------   ------------------   ------------------
                                                          2000(1)              2000(1)              2000(1)
                                                    ------------------   ------------------   ------------------
<S>                                                      <C>                  <C>                  <C>
Accumulation unit value, beginning of period .........   $ 10.00              $ 10.00              $ 10.00
 Income from operations:
  Net investment income (loss) .......................     (0.02)               (0.02)               (0.02)
  Net realized and unrealized gain (loss) on
   investment ........................................      0.49                 0.42                 0.41
                                                         ---------            ---------            ---------
   Net income (loss) from operations .................      0.47                 0.40                 0.39
                                                         ---------            ---------            ---------
Accumulation unit value, end of period ...............   $ 10.47              $ 10.40              $ 10.39
                                                         =========            =========            =========
Total return .........................................     4.74 %               4.04 %               3.94 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $   422              $ 3,571              $   998
 Ratio of net investment income (loss) to average
  net assets .........................................   (0.90)%              (0.90)%              (0.90)%
</TABLE>

<TABLE>
<CAPTION>
                                                        Fidelity VIP III      Fidelity VIP II    Fidelity VIP
                                                      Growth Opportunities     Contrafund(R)     Equity-Income
                                                           Subaccount           Subaccount        Subaccount
                                                     ---------------------   ----------------   --------------
                                                            June 30,             June 30,          June 30,
                                                     ---------------------   ----------------   --------------
                                                            2000(1)               2000(1)           2000(1)
                                                     ---------------------   ----------------   --------------
<S>                                                      <C>                     <C>                <C>
Accumulation unit value, beginning of period .........   $ 10.00                 $ 10.00            $ 10.00
 Income from operations:
  Net investment income (loss) .......................      0.00                    0.00               0.00
  Net realized and unrealized gain (loss) on
   investment ........................................      0.01                   (0.02)             (0.08)
                                                         -------                 -------            -------
   Net income (loss) from operations .................      0.01                   (0.02)             (0.08)
                                                         -------                 -------            -------
Accumulation unit value, end of period ...............   $ 10.01                 $  9.98             $ 9.92
                                                         =======                 =======            =======
Total return .........................................    0.09 %                 (0.23)%            (0.76)%
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $   155                  $  198             $   43
 Ratio of net investment income (loss) to average
  net assets .........................................   (0.90)%                  (0.90)%            (0.90)%
</TABLE>
See accompanying notes which are an integral part of the financial statements.

                                       117
<PAGE>
WRL Series Life Account
Notes to the Financial Statements
At June 30, 2000
(unaudited)

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", or the "depositor") and is registered as a unit investment trust under
the Investment Company Act of 1940, as amended. The Life Account contains
twenty-nine investment options referred to as subaccounts. Each subaccount
invests exclusively in a corresponding Portfolio (the "Portfolio") of a Series
Fund, which collectively is referred to as the "Fund". The Life Account contains
four Funds (collectively referred to as the "Funds"). Each Fund is a registered
management investment company under the Investment Company Act of 1940, as
amended.

Subaccount Investment by Fund:
------------------------------

WRL Series Fund, Inc.
    WRL J.P. Morgan Money Market
     WRL AEGON Bond
     WRL Janus Growth
     WRL Janus Global
     WRL LKCM Strategic Total Return
     WRL VKAM Emerging Growth
     WRL Alger Aggressive Growth
     WRL AEGON Balanced
     WRL Federated Growth & Income
     WRL Dean Asset Allocation
     WRL C.A.S.E. Growth
     WRL NWQ Value Equity
     WRL GE International Equity
       (formerly WRL GE/Scottish Equitable
       International Equity)
     WRL GE U.S. Equity
     WRL Third Avenue Value
     WRL J.P. Morgan Real Estate Securities
     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
     WRL Dreyfus Mid Cap
     WRL Value Line Aggressive Growth
     WRL Great Companies - America(SM)
     WRL Great Companies - Technology(SM)

Variable Insurance Products Fund III (VIP III)
 Fidelity VIP III Growth Opportunities Portfolio - Service Class 2 (Referred to
 as "Fidelity VIP III Growth Opportunities")

Variable Insurance Products Fund II (VIP II)
 Fidelity VIP II Contrafund(R) Portfolio - Service Class 2 (Referred to as
 "Fidelity VIP II Contrafund(R)")

Variable Insurance Products Fund (VIP)
 Fidelity VIP Equity Income Portfolio - Service Class 2 (Referred to as
 "Fidelity VIP Equity-Income")

The WRL Series Fund, Inc. 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 ("Sub-Advisers"), some of which are affiliates of WRL. Each
Sub-Adviser is compensated directly by WRL Management.

Each period reported on within the financial statements reflects a full six or
twelve month period except as follows:

<TABLE>
<CAPTION>
Subaccount                                  Inception Date
----------------------------------------   ---------------
<S>                                        <C>
WRL Dean Asset Allocation                      01/03/1995
WRL C.A.S.E. Growth                            05/01/1996
WRL NWQ Value Equity                           05/01/1996
WRL GE International Equity                    01/02/1997
WRL GE U.S. Equity                             01/02/1997
WRL Third Avenue Value                         01/02/1998
WRL J.P. Morgan Real Estate Securities         05/01/1998
WRL Goldman Sachs Growth                       07/01/1999
WRL Goldman Sachs Small Cap                    07/01/1999
WRL T. Rowe Price Dividend Growth              07/01/1999
WRL T. Rowe Price Small Cap                    07/01/1999
WRL Salomon All Cap                            07/01/1999
WRL Pilgrim Baxter Mid Cap Growth              07/01/1999
WRL Dreyfus Mid Cap                            07/01/1999
WRL Value Line Aggressive Growth               05/01/2000
</TABLE>
                                       118
<PAGE>
WRL Series Life Account
Notes to the Financial Statements
At June 30, 2000
(unaudited)

NOTE 1 -- (continued)
<TABLE>
<CAPTION>
Subaccount (continued)                     Inception Date
---------------------------------------   ---------------
<S>                                       <C>
WRL Great Companies - America(SM)              05/01/2000
WRL Great Companies - Technology(SM)           05/01/2000
Fidelity VIP III Growth Opportunities          05/01/2000
Fidelity VIP II Contrafund(R)                  05/01/2000
Fidelity VIP Equity-Income                     05/01/2000
</TABLE>

On May 1, 2000, WRL made initial contributions totaling $675,000 to the Life
Account. The respective amounts of the contributions and units received are as
follows:
<TABLE>
<CAPTION>
Subaccount                         Contribution     Units
-------------------------------   --------------   -------
<S>                               <C>              <C>
WRL Value Line Aggressive
  Growth                          $ 200,000       20,000
WRL Great Companies -
  America(SM)                       200,000       20,000
WRL Great Companies -
  Technology(SM)                    200,000       20,000
Fidelity VIP III Growth
  Opportunities                      25,000        2,500
Fidelity VIP II Contrafund(R)        25,000        2,500
Fidelity VIP Equity-Income           25,000        2,500
</TABLE>

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
accounting principles generally accepted in the United States, have been
consistently applied in the preparation of the Life Account Financial
Statements. The preparation of the Financial Statements required management to
make estimates and assumptions that affect the reported amounts and disclosures.
Actual results could differ from those estimates.

A. Valuation of Investments and Securities Transactions

Investments in the Funds' shares are valued at the closing net asset value
("NAV") per share of the underlying Portfolio, as determined by the Funds.
Investment transactions are accounted for on the trade date at the Portfolio 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.

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 subaccounts.
Contingent surrender charges may also apply.

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 on the
Policies. This charge (not assessed at the individual contract level)
effectively reduces the value of a unit outstanding during the year.

NOTE 3 -- DIVIDEND 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.

                                       119
<PAGE>
WRL Series Life Account
Notes to the Financial Statements
At June 30, 2000
(unaudited)

NOTE 4 -- SECURITIES TRANSACTIONS

Securities transactions for the period ended June 30, 2000 are as follows (in
thousands):
<TABLE>
<CAPTION>
                                                    from Sales
                                   Purchases of      Proceeds
Subaccount                          Securities     of Securities
-------------------------------   -------------   --------------
<S>                               <C>             <C>
WRL J.P. Morgan Money
  Market                          $ 275,368       $ 296,883
WRL AEGON Bond                        1,289           4,769
WRL Janus Growth                     45,934          49,500
WRL Janus Global                     42,255           6,241
WRL LKCM Strategic Total
  Return                              2,593           6,475
WRL VKAM Emerging Growth            305,250         244,241
WRL Alger Aggressive Growth          39,641           5,235
WRL AEGON Balanced                    1,821           1,050
WRL Federated Growth &
  Income                              4,090           2,134
WRL Dean Asset Allocation             1,308           5,541
WRL C.A.S.E. Growth                   2,863           2,409
WRL NWQ Value Equity                  2,887           4,564
WRL GE International Equity           2,756           1,936
WRL GE U.S. Equity                    5,008           2,221
WRL Third Avenue Value                6,211           1,723
WRL J.P. Morgan Real Estate
  Securities                          1,935           1,608
WRL Goldman Sachs Growth                732             257
WRL Goldman Sachs Small
  Cap                                   440             105
WRL T. Rowe Price Dividend
  Growth                                668             399
WRL T. Rowe Price Small Cap           1,550             288
WRL Salomon All Cap                   2,638           1,040
WRL Pilgrim Baxter Mid Cap
  Growth                             32,400           2,107
WRL Dreyfus Mid Cap                   1,550             918
WRL Value Line Aggressive
  Growth                                389               1
WRL Great Companies -
  America(SM)                         3,601             207
WRL Great Companies -
  Technology(SM)                        900               1
Fidelity VIP III Growth
  Opportunities                         144               1
Fidelity VIP II Contrafund(R)           188               1
Fidelity VIP Equity-Income               59              16
</TABLE>

NOTE 5 -- FINANCIAL HIGHLIGHTS

Per unit information has been computed using average units outstanding
throughout each period. Total return is not annualized for periods of less than
one year. The ratio of net investment income (loss) to average net assets is
annualized for periods of less than one year.

                                       120
<PAGE>
              Report of Independent Certified Public 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 statements 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 Subaccounts constituting the WRL Series Life Account (a separate
account of Western Reserve Life Assurance Co. of Ohio ("WRL")) at December 31,
1999, the results of each of their operations, the changes in each of their net
assets and financial highlights for each of the periods indicated, in conformity
with accounting principles generally accepted in the United States. These
financial statements and financial highlights (hereafter referred to as
"financial statements") are the responsibility of WRL'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 auditing standards generally accepted in the United States, 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.


[GRAPHIC OMITTED]


PricewaterhouseCoopers LLP
Tampa, Florida
February 16, 2000

                                       121
<PAGE>
WRL Series Life Account
Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands
<TABLE>
<CAPTION>
                                                              WRL             WRL             WRL            WRL
                                                          J.P. Morgan        AEGON           Janus          Janus
                                                          Money Market       Bond           Growth          Global
                                                           Subaccount     Subaccount      Subaccount      Subaccount
<S>                                                      <C>             <C>            <C>              <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................        58,182          2,559           17,348         12,035
                                                              ======          =====           ======         ======
  Cost ...............................................      $ 58,182       $ 29,390      $   743,669      $ 257,249
                                                            ========       ========      ===========      =========
 Investment, at net asset value ......................      $ 58,182       $ 27,148      $ 1,353,104      $ 450,848
 Transfers receivable from depositor .................             0              0              853            650
                                                            --------       --------      -----------      ---------
  Total assets .......................................        58,182         27,148        1,353,957        451,498
                                                            --------       --------      -----------      ---------
Liabilities:
 Accrued expenses ....................................             0              0                0              0
 Transfers payable to depositor ......................         2,112             19                0              0
                                                            --------       --------      -----------      ---------
  Total liabilities ..................................         2,112             19                0              0
                                                            --------       --------      -----------      ---------
  Net assets .........................................      $ 56,070       $ 27,129      $ 1,353,957      $ 451,498
                                                            ========       ========      ===========      =========
Net Assets Consists of:
 Policy Owners' equity ...............................      $ 56,070       $ 27,129      $ 1,353,957      $ 451,498
 Depositor's equity ..................................             0              0                0              0
                                                            --------       --------      -----------      ---------
  Net assets applicable to units outstanding .........      $ 56,070       $ 27,129      $ 1,353,957      $ 451,498
                                                            ========       ========      ===========      =========
 Policy Owners' units ................................         3,206          1,232            9,293         11,605
 Depositor's units ...................................             0              0                0              0
                                                            --------       --------      -----------      ---------
  Units outstanding ..................................         3,206          1,232            9,293         11,605
                                                            ========       ========      ===========      =========
  Accumulation unit value ............................      $  17.49       $  22.01      $    145.70      $   38.91
                                                            ========       ========      ===========      =========
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       122
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands
<TABLE>
<CAPTION>
                                                              WRL             WRL            WRL
                                                              LKCM           VKAM           Alger          WRL
                                                           Strategic       Emerging      Aggressive       AEGON
                                                          Total Return      Growth         Growth        Balanced
                                                           Subaccount     Subaccount     Subaccount     Subaccount
<S>                                                      <C>             <C>            <C>            <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................         6,332         13,205         10,626         1,436
                                                               =====         ======         ======         =====
  Cost ...............................................     $  90,108      $ 343,339      $ 206,459      $ 17,378
                                                           =========      =========      =========      ========
 Investment, at net asset value ......................     $ 106,667      $ 607,493      $ 353,584      $ 18,182
 Transfers receivable from depositor .................             0            637            594             1
                                                           ---------      ---------      ---------      --------
  Total assets .......................................       106,667        608,130        354,178        18,183
                                                           ---------      ---------      ---------      --------
Liabilities:
 Accrued expenses ....................................             0              0              0             0
 Transfers payable to depositor ......................             2              0              0             0
                                                           ---------      ---------      ---------      --------
  Total liabilities ..................................             2              0              0             0
                                                           ---------      ---------      ---------      --------
  Net assets .........................................     $ 106,665      $ 608,130      $ 354,178      $ 18,183
                                                           =========      =========      =========      ========
Net Assets Consists of:
 Policy Owners' equity ...............................     $ 106,665      $ 608,130      $ 354,178      $ 18,183
 Depositor's equity ..................................             0              0              0             0
                                                           ---------      ---------      ---------      --------
  Net assets applicable to units outstanding .........     $ 106,665      $ 608,130      $ 354,178      $ 18,183
                                                           =========      =========      =========      ========
 Policy Owners' units ................................         4,674          9,357          7,928         1,186
 Depositor's units ...................................             0              0              0             0
                                                           ---------      ---------      ---------      --------
  Units outstanding ..................................         4,674          9,357          7,928         1,186
                                                           =========      =========      =========      ========
  Accumulation unit value ............................     $   22.82      $   64.99      $   44.67      $  15.33
                                                           =========      =========      =========      ========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this report.

                                       123
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands
<TABLE>
<CAPTION>
                                                             WRL
                                                           Federated         WRL            WRL            WRL
                                                           Growth &      Dean Asset      C.A.S.E.          NWQ
                                                            Income       Allocation       Growth       Value Equity
                                                          Subaccount     Subaccount     Subaccount      Subaccount
<S>                                                      <C>            <C>            <C>            <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................        1,594          2,746          1,751           2,087
                                                              =====          =====          =====           =====
  Cost ...............................................     $ 19,647       $ 36,698       $ 25,553        $ 28,559
                                                           ========       ========       ========        ========
 Investment, at net asset value ......................     $ 17,383       $ 33,309       $ 27,504        $ 26,650
 Transfers receivable from depositor .................            6              8              5              28
                                                           --------       --------       --------        --------
  Total assets .......................................       17,389         33,317         27,509          26,678
                                                           --------       --------       --------        --------
Liabilities:
 Accrued expenses ....................................            0              0              0               0
 Transfers payable to depositor ......................            0              0              0               0
                                                           --------       --------       --------        --------
  Total liabilities ..................................            0              0              0               0
                                                           --------       --------       --------        --------
  Net assets .........................................     $ 17,389       $ 33,317       $ 27,509        $ 26,678
                                                           ========       ========       ========        ========
Net Assets Consists of:
 Policy Owners' equity ...............................     $ 17,389       $ 33,317       $ 27,509        $ 26,678
 Depositor's equity ..................................            0              0              0               0
                                                           --------       --------       --------        --------
  Net assets applicable to units outstanding .........     $ 17,389       $ 33,317       $ 27,509        $ 26,678
                                                           ========       ========       ========        ========
 Policy Owners' units ................................        1,117          2,128          1,657           1,895
 Depositor's units ...................................            0              0              0               0
                                                           --------       --------       --------        --------
  Units outstanding ..................................        1,117          2,128          1,657           1,895
                                                           ========       ========       ========        ========
  Accumulation unit value ............................     $  15.57       $  15.66       $  16.60        $  14.08
                                                           ========       ========       ========        ========
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       124
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands
<TABLE>
<CAPTION>
                                                               WRL
                                                           GE/Scottish                                        WRL
                                                            Equitable          WRL            WRL         J.P. Morgan
                                                          International        GE         Third Avenue    Real Estate
                                                             Equity        U.S. Equity       Value        Securities
                                                           Subaccount      Subaccount      Subaccount     Subaccount
<S>                                                      <C>              <C>            <C>             <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................           489           1,669            329             78
                                                             =======        ========        =======         ======
  Cost ...............................................       $ 6,058        $ 24,322        $ 3,045         $  674
                                                             =======        ========        =======         ======
 Investment, at net asset value ......................       $ 6,985        $ 26,359        $ 3,435         $  632
 Transfers receivable from depositor .................            28              57              0              0
                                                             -------        --------        -------         ------
  Total assets .......................................         7,013          26,416          3,435            632
                                                             -------        --------        -------         ------
Liabilities:
 Accrued expenses ....................................             0               0              0              0
 Transfers payable to depositor ......................             0               0             24              5
                                                             -------        --------        -------         ------
  Total liabilities ..................................             0               0             24              5
                                                             -------        --------        -------         ------
  Net assets .........................................       $ 7,013        $ 26,416        $ 3,411         $  627
                                                             =======        ========        =======         ======
Net Assets Consists of:
 Policy Owners' equity ...............................       $ 7,013        $ 26,416        $ 3,411         $  304
 Depositor's equity ..................................             0               0              0            323
                                                             -------        --------        -------         ------
  Net assets applicable to units outstanding .........       $ 7,013        $ 26,416        $ 3,411         $  627
                                                             =======        ========        =======         ======
 Policy Owners' units ................................           475           1,468            322             38
 Depositor's units ...................................             0               0              0             40
                                                             -------        --------        -------         ------
  Units outstanding ..................................           475           1,468            322             78
                                                             =======        ========        =======         ======
  Accumulation unit value ............................       $ 14.76        $  17.99        $ 10.59         $ 8.06
                                                             =======        ========        =======         ======
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       125
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands
<TABLE>
<CAPTION>
                                                             WRL            WRL             WRL             WRL
                                                        Goldman Sachs  Goldman Sachs   T. Rowe Price   T. Rowe Price
                                                           Growth        Small Cap    Dividend Growth    Small Cap
                                                         Subaccount     Subaccount      Subaccount      Subaccount
<S>                                                    <C>            <C>            <C>              <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................          83             31             53               69
                                                           =======        =======         ======          =======
  Cost ...............................................     $   858        $   325         $  505          $   784
                                                           =======        =======         ======          =======
 Investment, at net asset value ......................     $   972        $   346         $  491          $   924
 Transfers receivable from depositor .................           5              0             10                1
                                                           -------        -------         ------          -------
  Total assets .......................................         977            346            501              925
                                                           -------        -------         ------          -------
Liabilities:
 Accrued expenses ....................................           0              0              0                0
 Transfers payable to depositor ......................           0              2              0                0
                                                           -------        -------         ------          -------
  Total liabilities ..................................           0              2              0                0
                                                           -------        -------         ------          -------
  Net assets .........................................     $   977        $   344         $  501          $   925
                                                           =======        =======         ======          =======
Net Assets Consists of:
 Policy Owners' equity ...............................     $   949        $   317         $  478          $   894
 Depositor's equity ..................................          28             27             23               31
                                                           -------        -------         ------          -------
  Net assets applicable to units outstanding .........     $   977        $   344         $  501          $   925
                                                           =======        =======         ======          =======
 Policy Owners' units ................................          84             28             52               72
 Depositor's units ...................................           3              3              3                3
                                                           -------        -------         ------          -------
  Units outstanding ..................................          87             31             55               75
                                                           =======        =======         ======          =======
  Accumulation unit value ............................     $ 11.29        $ 10.92         $ 9.16          $ 12.31
                                                           =======        =======         ======          =======
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       126
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands
<TABLE>
<CAPTION>
                                                        WRL           WRL           WRL
                                                      Salomon    Pilgrim Baxter   Dreyfus
                                                      All Cap    Mid Cap Growth   Mid Cap
                                                    Subaccount     Subaccount    Subaccount
<S>                                                <C>          <C>             <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .........................................         34           285            30
                                                      =======       =======       =======
  Cost ...........................................    $   365       $ 3,873       $   298
                                                      =======       =======       =======
 Investment, at net asset value ..................    $   383       $ 5,051       $   322
 Transfers receivable from depositor .............          0            14            15
                                                      -------       -------       -------
  Total assets ...................................        383         5,065           337
                                                      -------       -------       -------
Liabilities:
 Accrued expenses ................................          0             0             0
 Transfers payable to depositor ..................          0             0             0
                                                      -------       -------       -------
  Total liabilities ..............................          0             0             0
                                                      -------       -------       -------
  Net assets .....................................    $   383       $ 5,065       $   337
                                                      =======       =======       =======
Net Assets Consists of:
 Policy Owners' equity ...........................    $   356       $ 5,065       $   312
 Depositor's equity ..............................         27             0            25
                                                      -------       -------       -------
  Net assets applicable to units outstanding .....    $   383       $ 5,065       $   337
                                                      =======       =======       =======
 Policy Owners' units ............................         33           317            30
 Depositor's units ...............................          3             0             3
                                                      -------       -------       -------
  Units outstanding ..............................         36           317            33
                                                      =======       =======       =======
  Accumulation unit value ........................    $ 10.70       $ 15.98       $ 10.14
                                                      =======       =======       =======
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       127
<PAGE>
WRL Series Life Account

Statements of Operations
For the Year Ended December 31, 1999
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                                    WRL             WRL            WRL           WRL
                                                                J.P. Morgan        AEGON          Janus         Janus
                                                                Money Market       Bond          Growth         Global
                                                                 Subaccount     Subaccount     Subaccount     Subaccount
<S>                                                            <C>             <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................      $ 1,813        $  1,562      $  19,913      $       0
 Capital gain distributions ................................            0               0        215,100         29,152
                                                                  -------        --------      ---------      ---------
  Total investment income ..................................        1,813           1,562        235,013         29,152
Expenses:
 Mortality and expense risk ................................          339             233          8,918          2,614
                                                                  -------        --------      ---------      ---------
  Net investment income (loss) .............................        1,474           1,329        226,095         26,538
                                                                  -------        --------      ---------      ---------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........            0             317         26,760          3,824
 Change in unrealized appreciation (depreciation) ..........            0          (2,644)       235,401        149,719
                                                                  -------        --------      ---------      ---------
  Net gain (loss) on investment securities .................            0          (2,327)       262,161        153,543
                                                                  -------        --------      ---------      ---------
   Net increase (decrease) in net assets resulting
     from operations .......................................      $ 1,474        $   (998)     $ 488,256      $ 180,081
                                                                  =======        ========      =========      =========
</TABLE>

<TABLE>
<CAPTION>
                                                                    WRL             WRL            WRL
                                                                    LKCM           VKAM           Alger          WRL
                                                                 Strategic       Emerging      Aggressive       AEGON
                                                                Total Return      Growth         Growth        Balanced
                                                                 Subaccount     Subaccount     Subaccount     Subaccount
<S>                                                            <C>             <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................     $  2,159       $   2,813      $  15,251       $  363
 Capital gain distributions ................................        6,826          82,040         22,784            0
                                                                 --------       ---------      ---------       ------
  Total investment income ..................................        8,985          84,853         38,035          363
Expenses:
 Mortality and expense risk ................................          913           3,146          2,069          150
                                                                 --------       ---------      ---------       ------
  Net investment income (loss) .............................        8,072          81,707         35,966          213
                                                                 --------       ---------      ---------       ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........        3,286          39,266          5,348          292
 Change in unrealized appreciation (depreciation) ..........         (461)        178,458         96,140         (187)
                                                                 --------       ---------      ---------       ------
  Net gain (loss) on investment securities .................        2,825         217,724        101,488          105
                                                                 --------       ---------      ---------       ------
   Net increase (decrease) in net assets resulting
     from operations .......................................     $ 10,897       $ 299,431      $ 137,454       $  318
                                                                 ========       =========      =========       ======
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       128
<PAGE>
WRL Series Life Account

Statements of Operations
For the Year Ended December 31, 1999
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                                   WRL
                                                                 Federated         WRL            WRL            WRL
                                                                 Growth &      Dean Asset      C.A.S.E.          NWQ
                                                                  Income       Allocation       Growth       Value Equity
                                                                Subaccount     Subaccount     Subaccount      Subaccount
<S>                                                            <C>            <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................     $  1,109      $   1,118        $ 2,613        $   219
 Capital gain distributions ................................          132            178              0            400
                                                                 --------      ---------        -------        -------
  Total investment income ..................................        1,241          1,296          2,613            619
Expenses:
 Mortality and expense risk ................................          150            342            211            240
                                                                 --------      ---------        -------        -------
  Net investment income (loss) .............................        1,091            954          2,402            379
                                                                 --------      ---------        -------        -------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........            9            948            427            307
 Change in unrealized appreciation (depreciation) ..........       (2,087)        (4,362)         3,473            850
                                                                 --------      ---------        -------        -------
  Net gain (loss) on investment securities .................       (2,078)        (3,414)         3,900          1,157
                                                                 --------      ---------        -------        -------
   Net increase (decrease) in net assets resulting
     from operations .......................................     $   (987)     $  (2,460)       $ 6,302        $ 1,536
                                                                 ========      =========        =======        =======
</TABLE>

<TABLE>
<CAPTION>
                                                                     WRL
                                                                 GE/Scottish                        WRL            WRL
                                                                  Equitable          WRL           Third       J.P. Morgan
                                                                International        GE           Avenue       Real Estate
                                                                   Equity        U.S. Equity       Value       Securities
                                                                 Subaccount      Subaccount     Subaccount     Subaccount
<S>                                                            <C>              <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................       $    24         $   786        $   89         $   11
 Capital gain distributions ................................           358           1,131             0              0
                                                                   -------         -------        ------         ------
  Total investment income ..................................           382           1,917            89             11
Expenses:
 Mortality and expense risk ................................            57             187            28              5
                                                                   -------         -------        ------         ------
  Net investment income (loss) .............................           325           1,730            61              6
                                                                   -------         -------        ------         ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........           296             575          (126)           (75)
 Change in unrealized appreciation (depreciation) ..........           808             969           491             34
                                                                   -------         -------        ------         ------
  Net gain (loss) on investment securities .................         1,104           1,544           365            (41)
                                                                   -------         -------        ------         ------
   Net increase (decrease) in net assets resulting
     from operations .......................................       $ 1,429         $ 3,274        $  426         $  (35)
                                                                   =======         =======        ======         ======
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       129
<PAGE>
WRL Series Life Account

Statements of Operations
For the Year Ended December 31, 1999
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                                   WRL             WRL              WRL             WRL
                                                              Goldman Sachs   Goldman Sachs    T. Rowe Price   T. Rowe Price
                                                                  Growth        Small Cap     Dividend Growth    Small Cap
                                                              Subaccount(1)   Subaccount(1)    Subaccount(1)   Subaccount(1)
<S>                                                          <C>             <C>             <C>              <C>
Investment Income:
 Dividend income ...........................................      $   0           $  15           $    0           $  29
 Capital gain distributions ................................          0               0                0               0
                                                                  -----           -----           ------           -----
  Total investment income ..................................          0              15                0              29
Expenses:
 Mortality and expense risk ................................          2               1                1               3
                                                                  -----           -----           ------           -----
  Net investment income (loss) .............................         (2)             14               (1)             26
                                                                  ------          -----           -------          -----
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........         (4)             (2)              (3)             22
 Change in unrealized appreciation (depreciation) ..........        114              22              (14)            140
                                                                  -----           -----           ------           -----
  Net gain (loss) on investment securities .................        110              20              (17)            162
                                                                  -----           -----           ------           -----
   Net increase (decrease) in net assets resulting
     from operations .......................................      $ 108           $  34           $  (18)          $ 188
                                                                  =====           =====           ======           =====
</TABLE>

<TABLE>
<CAPTION>
                                                             WRL             WRL             WRL
                                                           Salomon      Pilgrim Baxter     Dreyfus
                                                           All Cap      Mid Cap Growth     Mid Cap
                                                        Subaccount(1)   Subaccount(1)   Subaccount(1)
<S>                                                    <C>             <C>             <C>
Investment Income:
 Dividend income .....................................     $   12           $   13         $   0
 Capital gain distributions ..........................          0                0             0
                                                           ------           ------         -----
  Total investment income ............................         12               13             0
Expenses:
 Mortality and expense risk ..........................          1                8             1
                                                           ------           ------         -----
  Net investment income (loss) .......................         11                5            (1)
                                                           ------           ------         ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities ...         (3)              91            (8)
 Change in unrealized appreciation (depreciation) ....         18            1,177            24
                                                           ------           ------         -----
  Net gain (loss) on investment securities ...........         15            1,268            16
                                                           ------           ------         -----
   Net increase (decrease) in net assets resulting
     from operations .................................     $   26           $1,273         $  15
                                                           ======           ======         =====
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       130
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                               WRL                      WRL
                                                           J.P. Morgan                 AEGON
                                                          Money Market                  Bond
                                                           Subaccount                Subaccount
                                                    ------------------------- ------------------------
                                                          December 31,              December 31,
                                                    ------------------------- ------------------------
                                                        1999         1998         1999         1998
                                                    ------------ ------------ ------------ -----------
<S>                                                 <C>          <C>          <C>          <C>
Operations:
 Net investment income (loss) .....................  $    1,474   $      919    $  1,329    $  1,002
 Net gain (loss) on investment securities .........           0            0      (2,327)        713
                                                     ----------   ----------    --------    --------
 Net increase (decrease) in net assets
  resulting from operations .......................       1,474          919        (998)      1,715
                                                     ----------   ----------    --------    --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      38,977       12,763       7,560       9,472
                                                     ----------   ----------    --------    --------
 Less cost of units redeemed:
  Administrative charges ..........................       3,050        3,123       2,538       2,292
  Policy loans ....................................       1,775        1,163         954         594
  Surrender benefits ..............................       4,017        1,250         846         865
  Death benefits ..................................         115           10          29         159
                                                     ----------   ----------    --------    --------
                                                          8,957        5,546       4,367       3,910
                                                     ----------   ----------    --------    --------
  Increase (decrease) in net assets from
   capital unit transactions ......................      30,020        7,217       3,193       5,562
                                                     ----------   ----------    --------    --------
  Net increase (decrease) in net assets ...........      31,494        8,136       2,195       7,277
 Depositor's equity contribution
  (net redemption) ................................           0            0           0           0
Net Assets:
 Beginning of year ................................      24,576       16,440      24,934      17,657
                                                     ----------   ----------    --------    --------
 End of year ......................................  $   56,070   $   24,576    $ 27,129    $ 24,934
                                                     ==========   ==========    ========    ========
Unit Activity:
 Units outstanding - beginning of year ............       1,460        1,020       1,090         836
 Units issued .....................................      18,474       11,339         883       1,030
 Units redeemed ...................................     (16,728)     (10,899)       (741)       (776)
                                                     ----------   ----------    --------    --------
 Units outstanding - end of year ..................       3,206        1,460       1,232       1,090
                                                     ==========   ==========    ========    ========

<CAPTION>
                                                                WRL
                                                               Janus
                                                              Growth
                                                            Subaccount
                                                    ---------------------------
                                                           December 31,
                                                    ---------------------------
                                                         1999          1998
                                                    -------------- ------------
<S>                                                 <C>            <C>
Operations:
 Net investment income (loss) .....................  $   226,095    $   1,103
 Net gain (loss) on investment securities .........      262,161      295,459
                                                     -----------    ---------
 Net increase (decrease) in net assets
  resulting from operations .......................      488,256      296,562
                                                     -----------    ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      192,993      140,684
                                                     -----------    ---------
 Less cost of units redeemed:
  Administrative charges ..........................       57,685       44,910
  Policy loans ....................................       33,172       18,083
  Surrender benefits ..............................       32,554       22,312
  Death benefits ..................................        1,908        4,185
                                                     -----------    ---------
                                                         125,319       89,490
                                                     -----------    ---------
  Increase (decrease) in net assets from
   capital unit transactions ......................       67,674       51,194
                                                     -----------    ---------
  Net increase (decrease) in net assets ...........      555,930      347,756
 Depositor's equity contribution
  (net redemption) ................................            0            0
Net Assets:
 Beginning of year ................................      798,027      450,271
                                                     -----------    ---------
 End of year ......................................  $ 1,353,957    $ 798,027
                                                     ===========    =========
Unit Activity:
 Units outstanding - beginning of year ............        8,668        7,972
 Units issued .....................................        2,854        2,967
 Units redeemed ...................................       (2,229)      (2,271)
                                                     -----------    ---------
 Units outstanding - end of year ..................        9,293        8,668
                                                     ===========    =========
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       131
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                                                         WRL
                                                               WRL                      LKCM                       WRL
                                                              Janus                   Strategic                   VKAM
                                                             Global                 Total Return             Emerging Growth
                                                           Subaccount                Subaccount                Subaccount
                                                    ------------------------- ------------------------- -------------------------
                                                          December 31,              December 31,              December 31,
                                                    ------------------------- ------------------------- -------------------------
                                                        1999         1998          1999         1998        1999         1998
                                                    ------------ ------------ ------------- ----------- ------------ ------------
<S>                                                 <C>          <C>          <C>           <C>         <C>          <C>
Operations:
 Net investment income (loss) .....................  $  26,538    $   7,425     $   8,072    $  3,284    $  81,707    $   6,894
 Net gain (loss) on investment securities .........    153,543       38,427         2,825       4,347      217,724       59,514
                                                     ---------    ---------     ---------    --------    ---------    ---------
 Net increase (decrease) in net assets
  resulting from operations .......................    180,081       45,852        10,897       7,631      299,431       66,408
                                                     ---------    ---------     ---------    --------    ---------    ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........     81,308       72,962        11,792      24,191       94,168       64,824
                                                     ---------    ---------     ---------    --------    ---------    ---------
 Less cost of units redeemed:
  Administrative charges ..........................     25,132       19,369         8,436       7,696       25,202       19,612
  Policy loans ....................................      9,284        4,953         3,000       2,319       11,395        5,601
  Surrender benefits ..............................      8,537        5,662         3,136       2,587       11,025        7,688
  Death benefits ..................................        194          591           378       1,047          512          368
                                                     ---------    ---------     ---------    --------    ---------    ---------
                                                        43,147       30,575        14,950      13,649       48,134       33,269
                                                     ---------    ---------     ---------    --------    ---------    ---------
  Increase (decrease) in net assets from
   capital unit transactions ......................     38,161       42,387        (3,158)     10,542       46,034       31,555
                                                     ---------    ---------     ---------    --------    ---------    ---------
  Net increase (decrease) in net assets ...........    218,242       88,239         7,739      18,173      345,465       97,963
 Depositor's equity contribution
  (net redemption) ................................          0            0             0           0            0            0
Net Assets:
 Beginning of year ................................    233,256      145,017        98,926      80,753      262,665      164,702
                                                     ---------    ---------     ---------    --------    ---------    ---------
 End of year ......................................  $ 451,498    $ 233,256     $ 106,665    $ 98,926    $ 608,130    $ 262,665
                                                     =========    =========     =========    ========    =========    =========
Unit Activity:
 Units outstanding - beginning of year ............     10,167        8,145         4,814       4,270        8,218        7,013
 Units issued .....................................      4,823        5,610         1,538       1,946        4,977        4,099
 Units redeemed ...................................     (3,385)      (3,588)       (1,678)     (1,402)      (3,838)      (2,894)
                                                     ---------    ---------     ---------    --------    ---------    ---------
 Units outstanding - end of year ..................     11,605       10,167         4,674       4,814        9,357        8,218
                                                     =========    =========     =========    ========    =========    =========
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       132
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                               WRL                      WRL                      WRL
                                                              Alger                    AEGON                  Federated
                                                        Aggressive Growth            Balanced              Growth & Income
                                                           Subaccount               Subaccount               Subaccount
                                                    ------------------------- ----------------------- -------------------------
                                                          December 31,             December 31,             December 31,
                                                    ------------------------- ----------------------- -------------------------
                                                        1999         1998         1999        1998        1999         1998
                                                    ------------ ------------ ----------- ----------- ------------ ------------
<S>                                                 <C>          <C>          <C>         <C>         <C>          <C>
Operations:
 Net investment income (loss) .....................  $  35,966    $   7,851    $    213    $    227     $  1,091     $    644
 Net gain (loss) on investment securities .........    101,488       44,348         105         576       (2,078)        (269)
                                                     ---------    ---------    --------    --------     --------     --------
 Net increase (decrease) in net assets
  resulting from operations .......................    137,454       52,199         318         803         (987)         375
                                                     ---------    ---------    --------    --------     --------     --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........     74,699       53,159       5,997       5,658        5,627        8,963
                                                     ---------    ---------    --------    --------     --------     --------
 Less cost of units redeemed:
  Administrative charges ..........................     19,544       13,960       1,931       1,423        2,355        1,633
  Policy loans ....................................      8,193        3,522         429         279          346          218
  Surrender benefits ..............................      7,977        4,423         626         596          542          431
  Death benefits ..................................        118          248          10          15           55           72
                                                     ---------    ---------    --------    --------     --------     --------
                                                        35,832       22,153       2,996       2,313        3,298        2,354
                                                     ---------    ---------    --------    --------     --------     --------
  Increase (decrease) in net assets from
   capital unit transactions ......................     38,867       31,006       3,001       3,345        2,329        6,609
                                                     ---------    ---------    --------    --------     --------     --------
  Net increase (decrease) in net assets ...........    176,321       83,205       3,319       4,148        1,342        6,984
 Depositor's equity contribution
  (net redemption) ................................          0            0           0           0            0            0
Net Assets:
 Beginning of year ................................    177,857       94,652      14,864      10,716       16,047        9,063
                                                     ---------    ---------    --------    --------     --------     --------
 End of year ......................................  $ 354,178    $ 177,857    $ 18,183    $ 14,864     $ 17,389     $ 16,047
                                                     =========    =========    ========    ========     ========     ========
Unit Activity:
 Units outstanding - beginning of year ............      6,669        5,230         990         756          976          563
 Units issued .....................................      3,640        3,797         637         578          714          966
 Units redeemed ...................................     (2,381)      (2,358)       (441)       (344)        (573)        (553)
                                                     ---------    ---------    --------    --------     --------     --------
 Units outstanding - end of year ..................      7,928        6,669       1,186         990        1,117          976
                                                     =========    =========    ========    ========     ========     ========
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       133
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                               WRL                      WRL                      WRL
                                                              Dean                    C.A.S.E.                   NWQ
                                                        Asset Allocation               Growth                Value Equity
                                                           Subaccount                Subaccount               Subaccount
                                                    ------------------------- ------------------------ ------------------------
                                                          December 31,              December 31,             December 31,
                                                    ------------------------- ------------------------ ------------------------
                                                        1999         1998         1999        1998         1999         1998
                                                    ------------ ------------ ----------- ------------ ------------ -----------
<S>                                                 <C>          <C>          <C>         <C>          <C>          <C>
Operations:
 Net investment income (loss) .....................   $    954     $  3,419    $  2,402     $  1,475     $    379    $  2,021
 Net gain (loss) on investment securities .........     (3,414)      (1,087)      3,900       (1,114)       1,157      (4,683)
                                                      --------     --------    --------     --------     --------    --------
 Net increase (decrease) in net assets
  resulting from operations .......................     (2,460)       2,332       6,302          361        1,536      (2,662)
                                                      --------     --------    --------     --------     --------    --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      1,729       13,703       7,781        8,731        3,283       6,086
                                                      --------     --------    --------     --------     --------    --------
 Less cost of units redeemed:
  Administrative charges ..........................      3,875        3,421       2,946        2,433        2,874       2,846
  Policy loans ....................................        991          748         668          520          713         643
  Surrender benefits ..............................        901          925         678          295          605         401
  Death benefits ..................................         89          160          12           60           32         165
                                                      --------     --------    --------     --------     --------    --------
                                                         5,856        5,254       4,304        3,308        4,224       4,055
                                                      --------     --------    --------     --------     --------    --------
  Increase (decrease) in net assets from
   capital unit transactions ......................     (4,127)       8,449       3,477        5,423         (941)      2,031
                                                      --------     --------    --------     --------     --------    --------
  Net increase (decrease) in net assets ...........     (6,587)      10,781       9,779        5,784          595        (631)
 Depositor's equity contribution
  (net redemption) ................................          0            0           0            0            0           0
Net Assets:
 Beginning of year ................................     39,904       29,123      17,730       11,946       26,083      26,714
                                                      --------     --------    --------     --------     --------    --------
 End of year ......................................   $ 33,317     $ 39,904    $ 27,509     $ 17,730     $ 26,678    $ 26,083
                                                      ========     ========    ========     ========     ========    ========
Unit Activity:
 Units outstanding - beginning of year ............      2,383        1,867       1,417          969        1,982       1,916
 Units issued .....................................        937        1,377       1,347        1,317        1,296       1,748
 Units redeemed ...................................     (1,192)        (861)     (1,107)        (869)      (1,383)     (1,682)
                                                      --------     --------    --------     --------     --------    --------
 Units outstanding - end of year ..................      2,128        2,383       1,657        1,417        1,895       1,982
                                                      ========     ========    ========     ========     ========    ========
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       134
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                              WRL                     WRL                     WRL
                                                     GE/Scottish Equitable            GE                 Third Avenue
                                                     International Equity         U.S. Equity                Value
                                                          Subaccount              Subaccount              Subaccount
                                                    ----------------------- ----------------------- -----------------------
                                                         December 31,            December 31,            December 31,
                                                    ----------------------- ----------------------- -----------------------
                                                        1999        1998        1999        1998        1999      1998(1)
                                                    ----------- ----------- ----------- ----------- ----------- -----------
<S>                                                 <C>         <C>         <C>         <C>         <C>         <C>
Operations:
 Net investment income (loss) .....................   $   325     $   (32)   $  1,730    $    434     $    61     $   (11)
 Net gain (loss) on investment securities .........     1,104         369       1,544       1,411         365        (142)
                                                      -------     -------    --------    --------     -------     -------
 Net increase (decrease) in net assets
  resulting from operations .......................     1,429         337       3,274       1,845         426        (153)
                                                      -------     -------    --------    --------     -------     -------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........       761       3,972      12,169      10,178         730       2,932
                                                      -------     -------    --------    --------     -------     -------
 Less cost of units redeemed:
  Administrative charges ..........................       644         433       2,237         862         218         138
  Policy loans ....................................       101         196         422         159          52           8
  Surrender benefits ..............................       258          35         444         113          80          26
  Death benefits ..................................         1         107           8          63           3           0
                                                      -------     -------    --------    --------     -------     -------
                                                        1,004         771       3,111       1,197         353         172
                                                      -------     -------    --------    --------     -------     -------
  Increase (decrease) in net assets from
   capital unit transactions ......................      (243)      3,201       9,058       8,981         377       2,760
                                                      -------     -------    --------    --------     -------     -------
  Net increase (decrease) in net assets ...........     1,186       3,538      12,332      10,826         803       2,607
 Depositor's equity contribution
  (net redemption) ................................         0           0           0           0        (199)        200
Net Assets:
 Beginning of year ................................     5,827       2,289      14,084       3,258       2,807           0
                                                      -------     -------    --------    --------     -------     -------
 End of year ......................................   $ 7,013     $ 5,827    $ 26,416    $ 14,084     $ 3,411     $ 2,807
                                                      =======     =======    ========    ========     =======     =======
Unit Activity:
 Units outstanding - beginning of year ............       489         215         919         259         304           0
 Units issued .....................................       672         767       1,292       1,266         258         495
 Units redeemed ...................................      (686)       (493)       (743)       (606)       (240)       (191)
                                                      -------     -------    --------    --------     -------     -------
 Units outstanding - end of year ..................       475         489       1,468         919         322         304
                                                      =======     =======    ========    ========     =======     =======
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       135
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                             WRL
                                                        J.P. Morgan            WRL            WRL             WRL
                                                        Real Estate       Goldman Sachs  Goldman Sachs   T. Rowe Price
                                                         Securities          Growth        Small Cap    Dividend Growth
                                                         Subaccount        Subaccount     Subaccount      Subaccount
                                                    -------------------- -------------- -------------- ----------------
                                                        December 31,      December 31,   December 31,    December 31,
                                                    -------------------- -------------- -------------- ----------------
                                                      1999     1998(1)       1999(1)        1999(1)         1999(1)
                                                    -------- ----------- -------------- -------------- ----------------
<S>                                                 <C>      <C>         <C>            <C>            <C>
Operations:
 Net investment income (loss) .....................  $   6     $    (4)     $    (2)        $   14          $  (1)
 Net gain (loss) on investment securities .........    (41)       (112)         110             20            (17)
                                                     -----     -------      -------         ------          -----
 Net increase (decrease) in net assets
  resulting from operations .......................    (35)       (116)         108             34            (18)
                                                     -----     -------      -------         ------          -----
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........    (26)        472          871            295            499
                                                     -----     -------      -------         ------          -----
 Less cost of units redeemed:
  Administrative charges ..........................     19           4           18              5              2
  Policy loans ....................................      0          43            2              5              0
  Surrender benefits ..............................      1           0            7              0              3
  Death benefits ..................................      1           0            0              0              0
                                                     -----     -------      -------         ------          -----
                                                        21          47           27             10              5
                                                     -----     -------      -------         ------          -----
  Increase (decrease) in net assets from
   capital unit transactions ......................    (47)        425          844            285            494
                                                     -----     -------      -------         ------          -----
  Net increase (decrease) in net assets ...........    (82)        309          952            319            476
 Depositor's equity contribution
  (net redemption) ................................      0         400           25             25             25
Net Assets:
 Beginning of year ................................    709           0            0              0              0
                                                     -----     -------      -------         ------          -----
 End of year ......................................  $ 627     $   709      $   977         $  344          $ 501
                                                     =====     =======      =======         ======          =====
Unit Activity:
 Units outstanding - beginning of year ............     84           0            0              0              0
 Units issued .....................................     67         113          106             41             65
 Units redeemed ...................................    (73)        (29)         (19)           (10)           (10)
                                                     -----     -------      -------         ------          -----
 Units outstanding - end of year ..................     78          84           87             31             55
                                                     =====     =======      =======         ======          =====
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       136
<PAGE>
WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands
<TABLE>
<CAPTION>
                                                            WRL              WRL              WRL              WRL
                                                       T. Rowe Price       Salomon       Pilgrim Baxter      Dreyfus
                                                         Small Cap         All Cap       Mid Cap Growth      Mid Cap
                                                        Subaccount       Subaccount        Subaccount       Subaccount
                                                      --------------   --------------   ---------------   -------------
                                                       December 31,     December 31,      December 31,     December 31,
                                                      --------------   --------------   ---------------   -------------
                                                          1999(1)          1999(1)          1999(1)          1999(1)
                                                      --------------   --------------   ---------------   -------------
<S>                                                   <C>              <C>              <C>               <C>
Operations:
 Net investment income (loss) .....................       $   26           $   11           $     5           $  (1)
 Net gain (loss) on investment securities .........          162               15             1,268              16
                                                          ------           ------           -------           -----
 Net increase (decrease) in net assets
  resulting from operations .......................          188               26             1,273              15
                                                          ------           ------           -------           -----
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........          727              344             3,885             297
                                                          ------           ------           -------           -----
 Less cost of units redeemed:
  Administrative charges ..........................           15                9                37               0
  Policy loans ....................................            0                3                18               0
  Surrender benefits ..............................            0                0                30               0
  Death benefits ..................................            0                0                 0               0
                                                          ------           ------           -------           -----
                                                              15               12                85               0
                                                          ------           ------           -------           -----
  Increase (decrease) in net assets from
   capital unit transactions ......................          712              332             3,800             297
                                                          ------           ------           -------           -----
  Net increase (decrease) in net assets ...........          900              358             5,073             312
 Depositor's equity contribution
  (net redemption) ................................           25               25                (8)             25
Net Assets:
 Beginning of year ................................            0                0                 0               0
                                                          ------           ------           -------           -----
 End of year ......................................       $  925           $  383           $ 5,065           $ 337
                                                          ======           ======           =======           =====
Unit Activity:
 Units outstanding - beginning of year ............            0                0                 0               0
 Units issued .....................................          161               58               412              52
 Units redeemed ...................................          (86)             (22)              (95)            (19)
                                                          ------           ------           -------           -----
 Units outstanding - end of year ..................           75               36               317              33
                                                          ======           ======           =======           =====
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       137
<PAGE>
WRL Series Life Account
Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                     WRL J.P. Morgan Money Market Subaccount
                                                     ------------------------------------------------------------------------
                                                                                   December 31,
                                                     ------------------------------------------------------------------------
                                                          1999           1998           1997          1996          1995
                                                     -------------- -------------- ------------- ------------- --------------
<S>                                                  <C>            <C>            <C>           <C>           <C>
Accumulation unit value, beginning of year .........    $  16.83      $   16.13       $ 15.45       $ 14.83      $   14.19
 Income from operations:
  Net investment income (loss) .....................        0.66           0.70          0.68          0.62           0.64
  Net realized and unrealized gain (loss) on
   investment ......................................        0.00           0.00          0.00          0.00           0.00
                                                        --------      ---------       -------       -------      ---------
   Net income (loss) from operations ...............        0.66           0.70          0.68          0.62           0.64
                                                        --------      ---------       -------       -------      ---------
Accumulation unit value, end of year ...............    $  17.49      $   16.83       $ 16.13       $ 15.45      $   14.83
                                                        ========      =========       =======       =======      =========
Total return .......................................        3.92 %         4.36 %        4.37 %        4.17 %         4.49 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $  56,070     $  24,576       $ 16,440      $ 12,740     $  10,759
 Ratio of net investment income (loss) to average
  net assets .......................................        3.87 %         4.24 %        4.28 %        4.07 %         4.37 %
</TABLE>

<TABLE>
<CAPTION>
                                                                             WRL AEGON Bond Subaccount
                                                      ------------------------------------------------------------------------
                                                                                    December 31,
                                                      ------------------------------------------------------------------------
                                                            1999           1998          1997          1996           1995
                                                      --------------- ------------- ------------- -------------- -------------
<S>                                                   <C>             <C>           <C>           <C>            <C>
 Accumulation unit value, beginning of year .........    $   22.89       $ 21.12       $ 19.53       $  19.67      $ 16.14
  Income from operations:
   Net investment income (loss) .....................         1.13          1.01          1.01           0.99          1.05
   Net realized and unrealized gain (loss) on
    investment ......................................        (2.01)         0.76          0.58          (1.13)         2.48
                                                         ---------       -------       -------       --------      --------
    Net income (loss) from operations ...............        (0.88)         1.77          1.59          (0.14)         3.53
                                                         ---------       -------       -------       --------      --------
 Accumulation unit value, end of year ...............    $   22.01       $ 22.89       $ 21.12       $  19.53      $  19.67
                                                         =========       =======       =======       ========      ========
 Total return .......................................        (3.81)%        8.34 %        8.18 %        (0.75)%       21.81 %
 Ratios and supplemental data:
  Net assets at end of year (in thousands) ..........    $   27,129      $ 24,934      $ 17,657      $  11,585     $  10,066
  Ratio of net investment income (loss) to average
   net assets .......................................         5.10 %        4.58 %        5.06 %         5.34 %        5.80 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       138
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                             WRL Janus Growth Subaccount
                                                     ---------------------------------------------------------------------------
                                                                                    December 31,
                                                     ---------------------------------------------------------------------------
                                                           1999            1998           1997           1996           1995
                                                     ---------------- -------------- -------------- -------------- -------------
<S>                                                  <C>              <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $    92.07       $  56.48       $  48.48       $  41.47      $  28.44
 Income from operations:
  Net investment income (loss) .....................         25.03           0.13           5.83           2.88          3.89
  Net realized and unrealized gain (loss) on
   investment ......................................         28.60          35.46           2.17           4.13          9.14
                                                        ----------       --------       --------       --------      --------
   Net income (loss) from operations ...............         53.63          35.59           8.00           7.01         13.03
                                                        ----------       --------       --------       --------      --------
Accumulation unit value, end of year ...............    $   145.70       $  92.07       $  56.48       $  48.48      $  41.47
                                                        ==========       ========       ========       ========      ========
Total return .......................................         58.25 %        63.01 %        16.50 %        16.91 %       45.81 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $ 1,353,957      $ 798,027      $ 450,271      $ 349,491     $ 262,467
 Ratio of net investment income (loss) to average
  net assets .......................................         22.67 %         0.19 %        10.84 %         6.41 %       11.05 %
</TABLE>

<TABLE>
<CAPTION>
                                                                             WRL Janus Global Subaccount
                                                     ---------------------------------------------------------------------------
                                                                                    December 31,
                                                     ---------------------------------------------------------------------------
                                                           1999            1998           1997           1996           1995
                                                     ---------------- -------------- -------------- -------------- -------------
<S>                                                  <C>              <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $    22.94       $  17.80       $  15.13       $  11.95      $   9.80
 Income from operations:
  Net investment income (loss) .....................          2.44           0.82           2.30           1.50          0.45
  Net realized and unrealized gain (loss) on
   investment ......................................         13.53           4.32           0.37           1.68          1.70
                                                        ----------       --------       --------       --------      --------
   Net income (loss) from operations ...............         15.97           5.14           2.67           3.18          2.15
                                                        ----------       --------       --------       --------      --------
Accumulation unit value, end of year ...............    $    38.91       $  22.94       $  17.80       $  15.13      $  11.95
                                                        ==========       ========       ========       ========      ========
Total return .......................................         69.58 %        28.86 %        17.69 %        26.60 %       21.96 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $   451,498      $ 233,256      $ 145,017      $  83,159     $  37,049
 Ratio of net investment income (loss) to average
  net assets .......................................          9.07 %         3.92 %        13.39 %        11.09 %        4.25 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       139
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                    WRL LKCM Strategic Total Return Subaccount
                                                     -------------------------------------------------------------------------
                                                                                   December 31,
                                                     -------------------------------------------------------------------------
                                                          1999           1998           1997           1996           1995
                                                     -------------- -------------- -------------- -------------- -------------
<S>                                                  <C>            <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $  20.55       $  18.91       $  15.66       $  13.74       $ 11.12
 Income from operations:
  Net investment income (loss) .....................        1.68           0.71           1.56           0.82          0.68
  Net realized and unrealized gain (loss) on
   investment ......................................        0.59           0.93           1.69           1.10          1.94
                                                        --------       --------       --------       --------       -------
   Net income (loss) from operations ...............        2.27           1.64           3.25           1.92          2.62
                                                        --------       --------       --------       --------       -------
Accumulation unit value, end of year ...............    $  22.82       $  20.55       $  18.91       $  15.66       $ 13.74
                                                        ========       ========       ========       ========       =======
Total return .......................................       11.07 %         8.66 %        20.77 %        13.97 %       23.55 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $ 106,665      $  98,926      $  80,753      $  55,900      $ 39,648
 Ratio of net investment income (loss) to average
  net assets .......................................        7.93 %         3.67 %         8.89 %         5.76 %        5.47 %
</TABLE>

<TABLE>
<CAPTION>
                                                                        WRL VKAM Emerging Growth Subaccount
                                                     -------------------------------------------------------------------------
                                                                                   December 31,
                                                     -------------------------------------------------------------------------
                                                          1999           1998           1997           1996           1995
                                                     -------------- -------------- -------------- -------------- -------------
<S>                                                  <C>            <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $  31.96       $  23.48       $  19.51       $  16.56       $ 11.38
 Income from operations:
  Net investment income (loss) .....................        9.32           0.91           2.20           0.82          0.65
  Net realized and unrealized gain (loss) on
   investment ......................................       23.71           7.57           1.77           2.13          4.53
                                                        --------       --------       --------       --------       -------
   Net income (loss) from operations ...............       33.03           8.48           3.97           2.95          5.18
                                                        --------       --------       --------       --------       -------
Accumulation unit value, end of year ...............    $  64.99       $  31.96       $  23.48       $  19.51       $ 16.56
                                                        ========       ========       ========       ========       =======
Total return .......................................      103.33 %        36.11 %        20.37 %        17.82 %       45.49 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $ 608,130      $ 262,665      $ 164,702      $ 107,925      $ 67,905
 Ratio of net investment income (loss) to average
  net assets .......................................       23.19 %         3.44 %        10.18 %         4.51 %        4.66 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       140
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                     WRL Alger Aggressive Growth Subaccount
                                                     -----------------------------------------------------------------------
                                                                                  December 31,
                                                     -----------------------------------------------------------------------
                                                          1999           1998           1997          1996          1995
                                                     -------------- -------------- ------------- ------------- -------------
<S>                                                  <C>            <C>            <C>           <C>           <C>
Accumulation unit value, beginning of year .........    $  26.67       $  18.10       $ 14.70       $ 13.43       $  9.82
 Income from operations:
  Net investment income (loss) .....................        4.90           1.33          1.75          0.36          0.37
  Net realized and unrealized gain (loss) on
   investment ......................................       13.10           7.24          1.65          0.91          3.24
                                                        --------       --------       -------       -------       -------
   Net income (loss) from operations ...............       18.00           8.57          3.40          1.27          3.61
                                                        --------       --------       -------       -------       -------
Accumulation unit value, end of year ...............    $  44.67       $  26.67       $ 18.10       $ 14.70       $ 13.43
                                                        ========       ========       =======       =======       =======
Total return .......................................       67.52 %        47.36 %       23.14 %        9.46 %       36.79 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $ 354,178      $ 177,857      $ 94,652      $ 54,408      $ 32,904
 Ratio of net investment income (loss) to average
  net assets .......................................       15.54 %         6.20 %       10.26 %        2.65 %        2.93 %
</TABLE>

<TABLE>
<CAPTION>
                                                                          WRL AEGON Balanced Subaccount
                                                     -----------------------------------------------------------------------
                                                                                  December 31,
                                                     -----------------------------------------------------------------------
                                                          1999           1998           1997          1996          1995
                                                     -------------- -------------- ------------- ------------- -------------
<S>                                                  <C>            <C>            <C>           <C>           <C>
Accumulation unit value, beginning of year .........    $  15.02       $  14.17       $ 12.21       $ 11.13       $  9.37
 Income from operations:
  Net investment income (loss) .....................        0.19           0.25          1.55          0.36          0.37
  Net realized and unrealized gain (loss) on
   investment ......................................        0.12           0.60          0.41          0.72          1.39
                                                        --------       --------       -------       -------       -------
   Net income (loss) from operations ...............        0.31           0.85          1.96          1.08          1.76
                                                        --------       --------       -------       -------       -------
Accumulation unit value, end of year ...............    $  15.33       $  15.02       $ 14.17       $ 12.21       $ 11.13
                                                        ========       ========       =======       =======       =======
Total return .......................................        2.11 %         5.98 %       16.06 %        9.73 %       18.73 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $  18,183      $  14,864      $ 10,716      $  6,418      $  3,795
 Ratio of net investment income (loss) to average
  net assets .......................................        1.26 %         1.76 %       11.62 %        3.18 %        3.59 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       141
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                   WRL Federated Growth & Income Subaccount
                                                     --------------------------------------------------------------------
                                                                                 December 31,
                                                     --------------------------------------------------------------------
                                                         1999          1998          1997          1996          1995
                                                     ------------ ------------- ------------- ------------- -------------
<S>                                                  <C>          <C>           <C>           <C>           <C>
Accumulation unit value, beginning of year .........   $ 16.44       $ 16.09       $ 13.03       $ 11.77      $   9.49
 Income from operations:
  Net investment income (loss) .....................      1.05          0.77          2.61          0.76          0.49
  Net realized and unrealized gain (loss) on
   investment ......................................     (1.92)        (0.42)         0.45          0.50          1.79
                                                       -------       -------       -------       -------      --------
   Net income (loss) from operations ...............     (0.87)         0.35          3.06          1.26          2.28
                                                       -------       -------       -------       -------      --------
Accumulation unit value, end of year ...............   $ 15.57       $ 16.44       $ 16.09       $ 13.03      $  11.77
                                                       =======       =======       =======       =======      ========
Total return .......................................   (5.31)%         2.13 %       23.54 %       10.64 %       24.14 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........   $ 17,389      $ 16,047      $  9,063      $  5,501     $  2,631
 Ratio of net investment income (loss) to average
  net assets .......................................      6.51 %        4.83 %       18.50 %        6.38 %        4.57 %
</TABLE>

<TABLE>
<CAPTION>
                                                                     WRL Dean Asset Allocation Subaccount
                                                     --------------------------------------------------------------------
                                                                                 December 31,
                                                     --------------------------------------------------------------------
                                                         1999          1998          1997          1996        1995(1)
                                                     ------------ ------------- ------------- ------------- -------------
<S>                                                  <C>          <C>           <C>           <C>           <C>
Accumulation unit value, beginning of year .........   $ 16.74       $ 15.60       $ 13.50       $ 11.90      $  10.00
 Income from operations:
  Net investment income (loss) .....................      0.41          1.58          1.20          0.53          0.61
  Net realized and unrealized gain (loss) on
   investment ......................................     (1.49)        (0.44)         0.90          1.07          1.29
                                                       -------       -------       -------       -------      --------
   Net income (loss) from operations ...............     (1.08)         1.14          2.10          1.60          1.90
                                                       -------       -------       -------       -------      --------
Accumulation unit value, end of year ...............   $ 15.66       $ 16.74       $ 15.60       $ 13.50      $  11.90
                                                       =======       =======       =======       =======      ========
Total return ....................................... (6.48)%            7.36 %       15.55 %       13.40 %       19.03 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........   $ 33,317      $ 39,904      $ 29,123      $ 17,946     $  9,446
 Ratio of net investment income (loss) to average
  net assets .......................................      2.50 %        9.69 %        8.14 %        4.35 %        5.47 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       142
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                      WRL C.A.S.E. Growth Subaccount
                                                       -------------------------------------------------------------
                                                                               December 31,
                                                       -------------------------------------------------------------
                                                            1999            1998            1997          1996(1)
                                                       -------------   -------------   -------------   -------------
<S>                                                    <C>             <C>             <C>             <C>
Accumulation unit value, beginning of year .........      $ 12.51         $ 12.32         $ 10.81        $  10.00
 Income from operations:
  Net investment income (loss) .....................         1.52            1.24            1.51            0.37
  Net realized and unrealized gain (loss) on
   investment ......................................         2.57           (1.05)           0.00            0.44
                                                          -------         -------         -------        --------
   Net income (loss) from operations ...............         4.09            0.19            1.51            0.81
                                                          -------         -------         -------        --------
Accumulation unit value, end of year ...............      $ 16.60         $ 12.51         $ 12.32        $  10.81
                                                          =======         =======         =======        ========
Total return .......................................        32.65 %          1.56 %         14.00 %          8.09 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $ 27,509        $ 17,730        $ 11,946       $  4,466
 Ratio of net investment income (loss) to average
  net assets .......................................        10.16 %         10.21 %         12.65 %          6.11 %
</TABLE>

<TABLE>
<CAPTION>
                                                                     WRL NWQ Value Equity Subaccount
                                                       ------------------------------------------------------------
                                                                               December 31,
                                                       ------------------------------------------------------------
                                                            1999           1998            1997          1996(1)
                                                       -------------   ------------   -------------   -------------
<S>                                                    <C>             <C>            <C>             <C>
Accumulation unit value, beginning of year .........      $ 13.16        $ 13.94         $ 11.25        $  10.00
 Income from operations:
  Net investment income (loss) .....................         0.20           0.95            0.14            0.05
  Net realized and unrealized gain (loss) on
   investment ......................................         0.72          (1.73)           2.55            1.20
                                                          -------        -------         -------        --------
   Net income (loss) from operations ...............         0.92          (0.78)           2.69            1.25
                                                          -------        -------         -------        --------
Accumulation unit value, end of year ...............      $ 14.08        $ 13.16         $ 13.94        $  11.25
                                                          =======        =======         =======        ========
Total return .......................................         6.98 %    (5.63)%             23.93 %         12.51 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $ 26,678       $ 26,083        $ 26,714       $  8,887
 Ratio of net investment income (loss) to average
  net assets .......................................         1.42 %         6.84 %          1.05 %          0.77 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       143
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                        WRL GE/Scottish Equitable
                                                     International Equity Subaccount           WRL GE U.S. Equity Subaccount
                                                  -------------------------------------- -----------------------------------------
                                                               December 31,                            December 31,
                                                  -------------------------------------- -----------------------------------------
                                                       1999         1998       1997(1)        1999          1998        1997(1)
                                                  ------------- ------------ ----------- ------------- ------------- -------------
<S>                                               <C>           <C>          <C>         <C>           <C>           <C>
Accumulation unit value, beginning of year ...... $ 11.92        $ 10.65      $ 10.00      $  15.33      $  12.59    $ 10.00
 Income from operations:
  Net investment income (loss) ..................   0.62          (0.09)       (0.03)         1.38          0.73       0.99
  Net realized and unrealized gain (loss) on
   investment ...................................   2.22           1.36         0.68          1.28          2.01       1.60
                                                  -------        --------     --------     --------      --------    -------
   Net income (loss) from operations ............   2.84           1.27         0.65          2.66          2.74       2.59
                                                  -------        --------     --------     --------      --------    -------
Accumulation unit value, end of year ............ $ 14.76        $ 11.92      $ 10.65      $  17.99      $  15.33    $ 12.59
                                                  =======        ========     ========     ========      ========    =======
Total return ....................................  23.84 %        11.84 %       6.54 %       17.35 %       21.78 %    25.89 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ....... $ 7,013        $ 5,827      $ 2,289      $ 26,416      $ 14,084    $ 3,258
 Ratio of net investment income (loss) to average
  net assets ....................................    5.09 %        (0.81)%      (0.28)%        8.27 %        5.30 %     8.28 %
</TABLE>

<TABLE>
<CAPTION>
                                                                   WRL                           WRL
                                                              Third Avenue                   J.P. Morgan
                                                                  Value                 Real Estate Securities
                                                               Subaccount                     Subaccount
                                                       ---------------------------   ----------------------------
                                                              December 31,                   December 31,
                                                       ---------------------------   ----------------------------
                                                            1999         1998(1)         1999          1998(1)
                                                       -------------   -----------   ------------   -------------
<S>                                                    <C>             <C>           <C>            <C>
Accumulation unit value, beginning of year .........     $   9.23       $ 10.00        $  8.46      $ 10.00
 Income from operations:
  Net investment income (loss) .....................         0.19        (0.05)           0.07       (0.05)
  Net realized and unrealized gain (loss) on
   investment ......................................         1.17        (0.72)          (0.47)      (1.49)
                                                         --------       -------        -------      --------
   Net income (loss) from operations ...............         1.36        (0.77)          (0.40)      (1.54)
                                                         --------       -------        -------      --------
Accumulation unit value, end of year ...............     $  10.59       $  9.23        $  8.06      $  8.46
                                                         ========       =======        =======      ========
Total return .......................................        14.68 %      (7.67)%         (4.63)%    (15.44)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........     $  3,411       $ 2,807        $   627      $   709
 Ratio of net investment income (loss) to average
  net assets .......................................         1.98 %    (0.52)%            0.95%     (0.90)%
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       144
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                                              WRL
                                                             WRL              WRL         T. Rowe Price         WRL
                                                        Goldman Sachs    Goldman Sachs      Dividend       T. Rowe Price
                                                           Growth          Small Cap         Growth          Small Cap
                                                         Subaccount       Subaccount       Subaccount       Subaccount
                                                       --------------   --------------   --------------   --------------
                                                        December 31,     December 31,     December 31,     December 31,
                                                       --------------   --------------   --------------   --------------
                                                           1999(1)          1999(1)          1999(1)          1999(1)
                                                       --------------   --------------   --------------   --------------
<S>                                                    <C>              <C>              <C>              <C>
Accumulation unit value, beginning of year .........      $ 10.00          $  10.00         $ 10.00          $  10.00
 Income from operations:
  Net investment income (loss) .....................        (0.05)             0.76           (0.04)             0.41
  Net realized and unrealized gain (loss) on
   investment ......................................         1.34              0.16           (0.80)             1.90
                                                          -------          --------         -------          --------
   Net income (loss) from operations ...............         1.29              0.92           (0.84)             2.31
                                                          -------          --------         -------          --------
Accumulation unit value, end of period .............      $ 11.29          $  10.92         $  9.16          $  12.31
                                                          =======          ========         =======          ========
Total return .......................................        12.91 %            9.23 %         (8.37)%           23.09 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $   944          $    344         $   501          $    925
 Ratio of net investment income (loss) to average
  net assets .......................................        (0.90)%           15.66 %         (0.90)%            8.13 %
</TABLE>

<TABLE>
<CAPTION>
                                                                              WRL
                                                             WRL            Pilgrim            WRL
                                                           Salomon           Baxter          Dreyfus
                                                           All Cap       Mid Cap Growth      Mid Cap
                                                         Subaccount        Subaccount       Subaccount
                                                       --------------   ---------------   -------------
                                                        December 31,      December 31,     December 31,
                                                       --------------   ---------------   -------------
                                                           1999(1)          1999(1)          1999(1)
                                                       --------------   ---------------   -------------
<S>                                                    <C>              <C>               <C>
Accumulation unit value, beginning of year .........      $ 10.00          $  10.00          $ 10.00
 Income from operations:
  Net investment income (loss) .....................         0.40              0.04            (0.04)
  Net realized and unrealized gain (loss) on
   investment ......................................         0.30              5.94             0.18
                                                          -------          --------          -------
   Net income (loss) from operations ...............         0.70              5.98             0.14
                                                          -------          --------          -------
Accumulation unit value, end of period .............      $ 10.70          $  15.98          $ 10.14
                                                          =======          ========          =======
Total return .......................................         7.02 %           59.78 %           1.44 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $   383          $  5,065          $   337
 Ratio of net investment income (loss) to average
  net assets .......................................         8.07 %            0.62 %          (0.90)%
</TABLE>
See Notes to the Financial Statements, which is an integral part of this report.

                                       145
<PAGE>
WRL Series Life Account
Notes to the Financial Statements
At December 31, 1999

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", or the "depositor") and is registered as a unit investment trust under
the Investment Company Act of 1940, as amended. The Life Account contains
twenty-three investment options referred to as subaccounts. Each subaccount
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
("Sub-Advisers"), some of which are affiliates of WRL. Each Sub-Adviser is
compensated directly by WRL Management.

Effective May 1, 1999 the names on the following subaccounts were changed:
<TABLE>
<CAPTION>
Subaccount                                    Formerly
---------------------------------   ---------------------------
<S>                                 <C>
WRL J.P. Morgan Money Market        Money Market Subaccount
WRL AEGON Bond                      Bond Subaccount
WRL Janus Growth                    Growth Subaccount
WRL Janus Global                    Global Subaccount
WRL LKCM Strategic Total Return     Strategic Total Return
                                      Subaccount
WRL VKAM Emerging Growth            Emerging Growth Subaccount
WRL Alger Aggressive Growth         Aggressive Growth
                                      Subaccount
WRL AEGON Balanced                  Balanced Subaccount
WRL Federated Growth & Income       Growth & Income Subaccount
WRL Dean Asset Allocation           Tactical Asset Allocation
                                      Subaccount
WRL C.A.S.E. Growth                 C.A.S.E. Growth Subaccount
WRL NWQ Value Equity                Value Equity Subaccount
WRL GE/Scottish Equitable           International Equity
  International Equity                Subaccount
WRL GE U.S. Equity                  U.S. Equity Subaccount
WRL Third Avenue Value              Third Avenue Value
                                      Subaccount
WRL J.P. Morgan Real Estate         Real Estate Securities
  Securities                          Subaccount
</TABLE>

The Financial Statements reflect a full twelve month period for each year
reported on, except as follows:
<TABLE>
<CAPTION>
Subaccount                                          Inception Date
------------------------------------------------   ---------------
<S>                                                <C>
WRL Dean Asset Allocation                              01/03/1995
WRL C.A.S.E. Growth                                    05/01/1996
WRL NWQ Value Equity                                   05/01/1996
WRL GE/Scottish Equitable International Equity         01/02/1997
WRL GE U.S. Equity                                     01/02/1997
WRL Third Avenue Value                                 01/02/1998
WRL J.P. Morgan Real Estate Securities                 05/01/1998
WRL Goldman Sachs Growth                               07/01/1999
WRL Goldman Sachs Small Cap                            07/01/1999
WRL T. Rowe Price Dividend Growth                      07/01/1999
WRL T. Rowe Price Small Cap                            07/01/1999
WRL Salomon All Cap                                    07/01/1999
WRL Pilgrim Baxter Mid Cap Growth                      07/01/1999
WRL Dreyfus Mid Cap                                    07/01/1999
</TABLE>

On July 1, 1999, WRL made initial contributions totaling $175,000 to the Life
Account. The respective amounts of the contributions and units received are as
follows:
<TABLE>
<CAPTION>
Subaccount                             Contribution      Units
-----------------------------------   --------------   --------
<S>                                   <C>              <C>
WRL Goldman Sachs Growth              $ 25,000         2,500
WRL Goldman Sachs Small Cap             25,000         2,500
WRL T. Rowe Price Dividend Growth       25,000         2,500
WRL T. Rowe Price Small Cap             25,000         2,500
WRL Salomon All Cap                     25,000         2,500
WRL Pilgrim Baxter Mid Cap Growth       25,000         2,500
WRL Dreyfus Mid Cap                     25,000         2,500
</TABLE>

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
accounting principles generally accepted in the United States, have been
consistently applied in the preparation of the Life Account Financial
Statements. The preparation of the Financial Statements required management to
make estimates and assumptions that affect the reported amounts and disclosures.
Actual results could differ from those estimates.

                                       146
<PAGE>
WRL Series Life Account
Notes to the Financial Statements (continued)
At December 31, 1999

NOTE 1 -- (continued)

A. Valuation of Investments and Securities Transactions

Investments in the Fund's shares are valued at the closing net asset value
("NAV") per share of the underlying Portfolio, as determined by the Fund.
Investment transactions are accounted for on the trade date at the Portfolio 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.

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 subaccounts.
Contingent surrender charges may also apply.

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 for
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 -- DIVIDEND 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.

NOTE 4 -- SECURITIES TRANSACTIONS

Securities transactions for the year ended December 31, 1999 are as follows (in
thousands):
<TABLE>
<CAPTION>
                                             Purchases       Proceeds
                                                of          from Sales
Subaccount                                  Securities     of Securities
----------------------------------------   ------------   --------------
<S>                                        <C>            <C>
WRL J.P. Morgan Money Market               $ 133,389      $ 99,679
WRL AEGON Bond                                11,936         7,386
WRL Janus Growth                             329,222        36,072
WRL Janus Global                              71,976         7,800
WRL LKCM Strategic Total Return               14,849         9,892
WRL VKAM Emerging Growth                     188,708        61,487
WRL Alger Aggressive Growth                   83,923         9,614
WRL AEGON Balanced                             4,525         1,311
WRL Federated Growth & Income                  5,634         2,209
WRL Dean Asset Allocation                      4,351         7,517
WRL C.A.S.E. Growth                           10,787         4,903
WRL NWQ Value Equity                           6,846         7,419
WRL GE/Scottish Equitable
  International Equity                         5,739         5,682
WRL GE U.S. Equity                            13,901         3,164
WRL Third Avenue Value                         1,611         1,344
WRL J.P. Morgan Real Estate Securities           519           554
WRL Goldman Sachs Growth                         977           115
WRL Goldman Sachs Small Cap                      374            47
WRL T. Rowe Price Dividend Growth                543            35
WRL T. Rowe Price Small Cap                    1,428           666
WRL Salomon All Cap                              551           183
WRL Pilgrim Baxter Mid Cap Growth              4,402           620
WRL Dreyfus Mid Cap                              470           164
</TABLE>

NOTE 5 -- FINANCIAL HIGHLIGHTS

Per unit information has been computed using average units outstanding
throughout each period. Total return is not annualized for periods of less than
one year. The ratio of net investment income (loss) to average net assets is
annualized for periods of less than one year.

                                       147
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
                         Balance Sheet - Statutory Basis
                            As of September 30, 2000
                                 (In Thousands)
                                   (Unaudited)
<TABLE>
<S>                                                                      <C>
Admitted Assets
Cash and invested assets:
 Cash and short-term investments .......................................   $   17,438
 Bonds .................................................................       98,430
 Common stock, at market ...............................................        4,113
 Mortgage loans on real estate .........................................        9,525
 Home office properties, at cost less accumulated depreciation .........       33,720
 Investment real estate ................................................       10,876
 Policy loans ..........................................................      264,188
                                                                           ----------
Total cash and invested assets .........................................      438,290
Premiums deferred and uncollected ......................................          991
Accrued investment income ..............................................        1,853
Transfers from separate accounts due or accrued ........................      527,786
Cash surrender value of life insurance policies ........................       49,206
Federal income tax benefit .............................................        1,295
Other assets ...........................................................        5,567
Separate account assets ................................................   12,482,470
                                                                           ----------
Total admitted assets ..................................................   13,507,458
                                                                           ==========
</TABLE>
                                       148
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
                         Balance Sheet - Statutory Basis
                            As of September 30, 2000
                                 (In Thousands)
                             (Unaudited) (continued)
<TABLE>
<S>                                                                                <C>

Liabilities and capital and surplus Liabilities:
 Aggregate reserves for policies and contracts:
  Life .........................................................................       379,126
  Annuity ......................................................................       253,606
 Policy and contract claim reserves ............................................        13,153
 Other policyholders' funds ....................................................        32,294
 Remittances and items not allocated ...........................................        17,808
 Asset valuation reserve .......................................................         5,241
 Interest maintenance reserve ..................................................         6,363
 Short-term note payable to affiliate ..........................................        77,700
 Other liabilities .............................................................        67,318
 Separate account liabilities ..................................................    12,475,791
                                                                                    ----------
Total liabilities ..............................................................    13,328,400
Capital and surplus:
 Common stock, $1.00 par value, 2,500 shares authorized, issued and outstanding          2,500
 Paid-in surplus ...............................................................       120,107
 Unassigned surplus ............................................................        56,451
                                                                                    ----------
Total capital and surplus ......................................................       179,058
                                                                                    ----------
Total liabilities and capital and surplus ......................................    13,507,458
                                                                                    ==========
</TABLE>
                                       149
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
                   Statement of Operations - Statutory Basis
                 for the Nine Months Ended September 30, 2000
                                 (In Thousands)
                                   (Unaudited)
<TABLE>
<S>                                                                                     <C>
Revenues:
 Premiums and other considerations, net of reinsurance
  Life ..............................................................................    $  565,778
  Annuity ...........................................................................     1,305,110
 Net investment income ..............................................................        36,788
 Amortization of interest maintenance reserve .......................................         1,249
 Commissions and expense allowances on reinsurance ceded ............................         1,124
 Income from fees associated with investment management, administration and
   contract guarantees for separate accounts ........................................        22,266
Other income ........................................................................        42,888
                                                                                          1,975,203
Benefits and expenses:
 Benefits paid or provided for: .....................................................
  Life ..............................................................................        45,206
  Surrender benefits ................................................................       687,497
  Other benefits ....................................................................        34,949
  Increase (decrease) in aggregate reserves for policies and contracts:
   Life .............................................................................        76,987
   Annuity ..........................................................................       (15,258)
   Other ............................................................................          (508)
                                                                                            828,873
Insurance expenses:
 Commissions ........................................................................       250,357
 General insurance expenses .........................................................        93,503
 Taxes, licenses and fees ...........................................................        17,925
 Transfer to separate accounts ......................................................       783,208
  Other .............................................................................           (88)
                                                                                         ----------
                                                                                          1,144,905
                                                                                         ----------
                                                                                          1,973,778
                                                                                         ----------
Gain from operations before federal income tax expense and net realized capital gains
 on investments .....................................................................         1,425
Federal income tax expense ..........................................................         3,487
                                                                                         ----------
Loss from operations before net realized capital gains on investments ...............        (2,062)
Net realized capital gains on investments (net of related federal income taxes and
 amounts transferred to interest maintenance reserve) ...............................           153
                                                                                         ----------
Net loss ............................................................................        (1,909)
                                                                                         ==========
</TABLE>
                                       150
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
         Statement of Changes in Capital and Surplus - Statutory Basis
                                 (In Thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                              Total
                                                                                             Capital
                                                      Common      Paid-in      Unassigned      and
                                                      Stock       Surplus       Surplus      Surplus
                                                    ---------   -----------   -----------   ---------
<S>                                                 <C>         <C>           <C>           <C>
Balance at January 1, 2000 ......................    $2,500      $120,107      $ 62,309      $184,916
Net loss ........................................         0             0        (1,909)       (1,909)
 Net unrealized gains ...........................         0             0         1,603         1,603
 Change in non-admitted assets ..................         0             0        (5,730)       (5,730)
 Change in asset valuation reserve ..............         0             0        (1,431)       (1,431)
 Change in surplus in separate accounts .........         0             0        (1,325)       (1,325)
Other adjustments ...............................         0             0         2,934         2,934
                                                     ------      --------      --------      --------
Balance at September 30, 2000 ...................     2,500       120,107        56,451       179,058
                                                     ======      ========      ========      ========
</TABLE>
                                       151
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
                   Statement of Cash Flow - Statutory Basis
                 for the Nine Months Ended September 30, 2000
                                 (In Thousands)
                                   (Unaudited)
<TABLE>
<S>                                                               <C>
Operating Activities
Premiums and other considerations, net of reinsurance .........    $1,937,082
Net investment income .........................................        40,087
Life and accident and health claims ...........................       (41,768)
Surrender benefits to policyholders ...........................      (687,497)
Other benefits to policyholders ...............................       (34,858)
Commissions, other expenses and other taxes ...................      (357,541)
Federal income taxes, excluding tax on capital gains ..........        (9,101)
Other, net ....................................................        26,601
Net transfers to separate accounts ............................      (845,628)
                                                                   ----------
 Net cash provided by operating activities ....................        27,377
Investing Activities
Proceeds from investments sold, matured or repaid:
 Bonds and preferred stocks ...................................        29,783
 Mortgage loans on real estate ................................           167
                                                                   ----------
                                                                       29,950
Cost of investments acquired:
 Bonds and preferred stocks ...................................         8,472
 Real estate ..................................................            96
 Policy loans .................................................        81,212
 Other ........................................................          (259)
                                                                   ----------
                                                                       89,521
                                                                   ----------
 Net cash used in investing activities ........................       (59,571)
                                                                   ----------
Financing Activities
Borrowed money ................................................        25,700
                                                                   ----------
 Net cash provided by financing activities ....................        25,700
Decrease in cash and short-term investments ...................        (6,494)
Cash and short-term investments at beginning of year ..........        23,932
                                                                   ----------
Cash and short-term investments at end of year ................        17,438
                                                                   ==========
</TABLE>
                                       152
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
                Notes to Financial Statements - Statutory Basis
                 for the Nine Months Ended September 30, 2000
                                 (In Thousands)
                                   (Unaudited)


1. Basis of Presentation

The accompanying unaudited statutory basis financial statements have been
prepared in accordance with statutory accounting principles for interim
financial information and the instructions to Article 10 of Regulation S-X.
Accordingly, they do not include all the information and notes required by
generally accepted accounting principles for complete financial statements. In
the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Operating results for the nine month period ended September 30, 2000 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 2000. For further information, refer to the accompanying statutory
basis financial statements and notes thereto for the year ended December 31,
1999.

                                       153
<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 (wholly owned indirectly by AEGON N.V.) as of
December 31, 1999 and 1998, 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, 1999. 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 and schedules based on our audits. We did not audit the
"Separate Account Assets" and "Separate Account Liabilities" in the
statutory-basis 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
Accounts, 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 matter 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,
1999 and 1998, or the results of its operations or its cash flows for each of
the three years in the period ended December 31, 1999.

     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, 1999 and 1998, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1999, 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 18, 2000
                                       154
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

                       Balance Sheets -- Statutory Basis
               (Dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                                       December 31
                                                              -----------------------------
                                                                   1999            1998
                                                              -------------   -------------
<S>                                                           <C>             <C>
Admitted assets
Cash and invested assets:
 Cash and short-term investments ..........................   $    23,932      $   73,808
 Bonds ....................................................       119,731         184,697
 Common stocks:
  Affiliated entities (cost: 1999 and 1998 - $243).........         2,156             704
  Other (cost: 1999 and 1998 - $302).......................           358             384
 Mortgage loans on real estate ............................         9,698           9,916
  Home office properties ..................................        34,066          34,583
  Investment properties ...................................        11,078          11,594
  Policy loans ............................................       182,975         112,982
  Other invested assets ...................................            --             396
                                                              -----------      ----------
Total cash and invested assets ............................       383,994         429,064
Premiums deferred and uncollected .........................           785             900
Accrued investment income .................................         1,638           2,867
Transfers from separate accounts due or accrued ...........       463,721         350,633
Cash surrender value of life insurance policies ...........        47,518          45,445
Other assets ..............................................         6,614           9,239
Separate account assets ...................................    11,587,982       6,999,290
                                                              -----------      ----------
Total admitted assets .....................................   $12,492,252      $7,837,438
                                                              ===========      ==========
</TABLE>
See accompanying notes.

                                       155
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

                        Balance Sheets -- Statutory Basis
                                  (continued)
               (Dollars in thousands, except per share amounts)
<TABLE>
<CAPTION>
                                                                                       December 31
                                                                              -----------------------------
                                                                                   1999            1998
                                                                              --------------   ------------
<S>                                                                           <C>              <C>
Liabilities and capital and surplus
Liabilities:
 Aggregate reserves for policies and contracts:
  Life ....................................................................    $   302,138     $  231,596
  Annuity .................................................................        268,864        265,418
 Policy and contract claim reserves .......................................          9,269          9,233
 Other policyholders' funds ...............................................         38,633         38,080
 Remittances and items not allocated ......................................         20,686         20,569
 Federal income taxes payable .............................................          5,873          5,716
 Asset valuation reserve ..................................................          3,809          2,848
 Interest maintenance reserve .............................................          7,866          9,684
 Short-term note payable to affiliate .....................................         17,100         44,200
 Payable to affiliate .....................................................            964         37,907
 Other liabilities ........................................................         49,478         31,151
 Separate account liabilities .............................................     11,582,656      6,997,456
                                                                               -----------     ----------
Total liabilities .........................................................     12,307,336      7,693,858
Commitments and contingencies (Note 11) ...................................
Capital and surplus:
 Common stock, $1.00 par value, 3,000,000 shares authorized and 2,500,000 shares
   issued and outstanding at December 31, 1999 and
   1,500,000 shares authorized, issued and outstanding at December 31, 1998          2,500          1,500
 Paid-in surplus ..........................................................        120,107        120,107
 Unassigned surplus .......................................................         62,309         21,973
                                                                               -----------     ----------
Total capital and surplus .................................................        184,916        143,580
                                                                               -----------     ----------
Total liabilities and capital and surplus .................................    $12,492,252     $7,837,438
                                                                               ===========     ==========
</TABLE>
See accompanying notes.

                                       156
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

                  Statements of Operations -- Statutory Basis
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                       Year ended December 31
                                                                            --------------------------------------------
                                                                                 1999            1998           1997
                                                                            -------------   -------------   ------------
<S>                                                                         <C>             <C>             <C>
Revenues:
 Premiums and other considerations, net of reinsurance:
  Life ..................................................................    $  584,729      $  476,053      $  394,370
  Annuity ...............................................................     1,104,525         794,841         822,149
 Net investment income ..................................................        39,589          36,315          40,013
 Amortization of interest maintenance reserve ...........................         1,751             744           1,576
 Commissions and expense allowances on reinsurance ceded ................         4,178          15,333              11
 Income from fees associated with investment management,
   administration and contract guarantees for separate accounts .........        19,620          72,817              --
 Other income ...........................................................        44,366          67,751           3,016
                                                                             ----------      ----------      ----------
                                                                              1,798,758       1,463,854       1,261,135
Benefits and expenses:
 Benefits paid or provided for:
  Life ..................................................................        35,591          42,982          28,060
  Surrender benefits ....................................................       689,535         551,528         431,939
  Other benefits ........................................................        32,201          31,280          28,112
  Increase (decrease) in aggregate reserves for policies and
    contracts:
   Life .................................................................        70,542          42,940          29,485
   Annuity ..............................................................         3,446         (30,872)        (35,940)
   Other ................................................................          (121)         32,178             794
                                                                             ----------      ----------      ----------
                                                                                831,194         670,036         482,450
Insurance expenses:
 Commissions ............................................................       246,334         205,939         179,106
 General insurance expenses .............................................       112,536         102,611          70,546
 Taxes, licenses and fees ...............................................        19,019          15,545          13,101
 Net transfers to separate accounts .....................................       540,443         475,435         519,214
 Other expenses .........................................................            --              59              21
                                                                             ----------      ----------      ----------
                                                                                918,332         799,589         781,988
                                                                             ----------      ----------      ----------
                                                                              1,749,526       1,469,625       1,264,438
                                                                             ----------      ----------      ----------
Gain (loss) from operations before federal income tax expense
  (benefit) and net realized capital gains
  (losses) on investments ...............................................        49,232          (5,771)         (3,303)
Federal income tax expense (benefit) ....................................        11,816            (347)            469
                                                                             ----------      ----------      ----------
Gain (loss) from operations before net realized capital gains (losses)
  on investments ........................................................        37,416          (5,424)         (3,772)
Net realized capital gains (losses) on investments
  (net of related federal income taxes and amounts transferred to
  interest maintenance reserve) .........................................          (716)          1,494             747
                                                                             ----------      ----------      ----------
Net income (loss) .......................................................    $   36,700      $   (3,930)     $   (3,025)
                                                                             ==========      ==========      ==========
</TABLE>
See accompanying notes.

                                       157
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

        Statements of Changes in Capital and Surplus -- Statutory Basis
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                                Total
                                                       Common      Paid-In      Unassigned   Capital and
                                                       Stock       Surplus       Surplus       Surplus
                                                     ---------   -----------   -----------   -----------
<S>                                                  <C>         <C>           <C>           <C>
Balance at January 1, 1997 .......................    $1,500      $ 68,015      $ 26,041       $ 95,556
 Net loss ........................................        --            --        (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 ........................................        --            --        (3,930)        (3,930)
 Change in 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
Net income .......................................        --            --        36,700         36,700
 Change in net unrealized capital gains ..........        --            --         1,421          1,421
 Change in non-admitted assets ...................        --            --           703            703
 Change in asset valuation reserve ...............        --            --          (961)          (961)
 Change in surplus in separate accounts ..........        --            --           451            451
 Transfer from unassigned surplus to common
   stock (stock dividend) ........................     1,000            --        (1,000)            --
 Settlement of prior period tax returns ..........        --            --         1,000          1,000
 Tax benefits on stock options exercised .........        --            --         2,022          2,022
                                                      ------      --------      --------       --------
Balance at December 31, 1999 .....................    $2,500      $120,107      $ 62,309       $184,916
                                                      ======      ========      ========       ========
</TABLE>
See accompanying notes.

                                       158
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

                  Statements of Cash Flows -- Statutory Basis
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                              Year ended December 31
                                                                   ---------------------------------------------
                                                                        1999            1998            1997
                                                                   -------------   -------------   -------------
<S>                                                                <C>             <C>             <C>
Operating activities
Premiums and other considerations, net of reinsurance ..........    $1,738,870      $1,356,732      $1,223,898
Net investment income ..........................................        44,235          38,294          43,802
Life and accident and health claims ............................       (35,872)        (44,426)        (26,005)
Surrender benefits and other fund withdrawals ..................      (689,535)       (551,528)       (431,939)
Other benefits to policyholders ................................       (32,642)        (31,231)        (28,147)
Commissions, other expenses and other taxes ....................      (382,372)       (326,080)       (262,901)
Net transfers to separate accounts .............................      (628,762)       (461,982)       (596,347)
Federal income taxes received (paid) ...........................        (9,637)         11,956           5,006
Interest paid ..................................................            --              --            (731)
Other, net .....................................................       (21,054)         (7,109)        (14,901)
                                                                    ----------      ----------      ----------
Net cash used in operating activities ..........................       (16,769)        (15,374)        (88,265)
Investing activities
Proceeds from investments sold, matured or repaid:
 Bonds and preferred stocks ....................................       114,177         143,449         146,963
 Mortgage loans on real estate .................................           212             221           2,116
 Other .........................................................            18              --              --
                                                                       114,407         143,670         149,079
Cost of investments acquired
 Bonds and preferred stocks ....................................       (49,279)        (68,202)        (40,418)
 Common stocks .................................................            --             (93)           (150)
 Mortgage loans on real estate .................................            (1)         (5,313)           (891)
 Real estate ...................................................          (286)        (26,213)        (12,002)
 Policy loans ..................................................       (69,993)        (36,241)        (24,137)
 Other .........................................................          (855)           (414)             --
                                                                    ----------      ----------      ----------
                                                                      (120,414)       (136,476)        (77,598)
Net cash provided by (used in) investing activities ............        (6,007)          7,194          71,481
Financing activities
Issuance (payment) of short-term note payable to
  affiliate, net ...............................................       (27,100)         36,000           8,200
Capital contribution ...........................................            --          32,092          20,000
                                                                    ----------      ----------      ----------
Net cash provided by (used in) financing activities ............       (27,100)         68,092          28,200
                                                                    ----------      ----------      ----------
Increase (decrease) in cash and short-term investments .........       (49,876)         59,912          11,416
Cash and short-term investments at beginning of year ...........        73,808          13,896           2,480
                                                                    ----------      ----------      ----------
Cash and short-term investments at end of year .................    $   23,932      $   73,808      $   13,896
                                                                    ==========      ==========      ==========
</TABLE>
See accompanying notes.

                                       159
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


                Notes to Financial Statements -- Statutory-Basis
                             (Dollars in thousands)

                                December 31, 1999

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 an indirect 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 account values; (e)
reinsurance amounts are netted against the corresponding asset or

                                       160
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

1. Organization and Summary of Significant Accounting Policies--(Continued)

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) potential 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 unassigned 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; (l) stock options settled in cash are recorded as an
expense of the Company's indirect parent rather than charged to current
operations; (m) adjustments to federal income taxes of prior years are charged
or credited directly to unassigned surplus, rather than reported as a component
of income tax expense in the statement of operations; and (n) 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") effective January 1,
2001. 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.

                                       161
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                                December 31, 1999

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 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 potential
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 1999, 1998 and 1997, net realized capital gains (losses) of $(67),
$1,294 and $3,259, respectively, were credited to the IMR rather than being
immediately
                                       162
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

1. Organization and Summary of Significant Accounting Policies--(Continued)

recognized in the statements of operations. Amortization of these net gains
aggregated $1,751, $744 and $1,576 for the years ended December 31, 1999, 1998
and 1997, respectively.

     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, 1999, 1998 and 1997, 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.

                                       163
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

1. Organization and Summary of Significant Accounting Policies--(Continued)

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 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 $1,675,642, $1,240,858 and $1,164,013 in 1999, 1998 and 1997,
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 unassigned surplus.

Reclassifications

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

                                       164
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

2. Fair Values of Financial Instruments--(Continued)

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 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.

                                       165
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

2. Fair Values of Financial Instruments--(Continued)

     The following sets forth a comparison of the fair values and carrying
amounts of the Company's financial instruments subject to the provisions of
Statement of Financial Accounting Standards No. 107:

<TABLE>
<CAPTION>
                                                               December 31
                                          -----------------------------------------------------
                                                     1999                       1998
                                          --------------------------- -------------------------
                                             Carrying                   Carrying
                                              Amount      Fair Value     Amount     Fair Value
                                          ------------- ------------- ------------ ------------
<S>                                       <C>           <C>           <C>          <C>
    Admitted assets
    Cash and short-term investments .....  $    23,932   $    23,932   $   73,808   $   73,808
    Bonds ...............................      119,731       119,076      184,697      192,556
    Common stocks, other than affiliates           358           358          384          384
    Mortgage loans on real estate .......        9,698         9,250        9,916       10,390
    Policy loans ........................      182,975       182,975      112,982      112,982
    Separate account assets .............   11,587,982    11,587,982    6,999,290    6,999,290
    Liabilities
    Investment contract liabilities .....      301,403       294,342      297,349      294,105
    Separate account annuities ..........    8,271,548     8,079,141    5,096,680    5,038,296
</TABLE>

                                       166
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999
3. Investments

     The carrying amount and estimated fair value of investments in debt
securities are as follows:
<TABLE>
<CAPTION>
                                                        Carrying     Gross       Gross     Estimated
                                                        Carrying   Unrealized  Unrealized    Fair
                                                         Amount      Gains       Losses     Value
                                                      ----------   ---------   ---------  ---------
<S>                                                   <C>         <C>         <C>         <C>
    December 31, 1999
    Bonds:
     United States Government and agencies ..........  $  4,755      $    4      $   66    $  4,693
     State, municipal and other government ..........     2,185          12          --       2,197
     Public utilities ...............................    13,134         129         368      12,895
     Industrial and miscellaneous ...................    52,997       1,213       1,208      53,002
     Mortgage and other asset-backed securities .....    46,660         480         851      46,289
                                                       --------      ------      ------    --------
    Total bonds .....................................  $119,731      $1,838      $2,493    $119,076
                                                       ========      ======      ======    ========
    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 and other asset-backed securities .....    61,590       1,235         251      62,574
                                                       --------      ------      ------    --------
    Total bonds .....................................  $184,697      $8,938      $1,079    $192,556
                                                       ========      ======      ======    ========
</TABLE>

     The carrying amount and fair value of bonds at December 31, 1999 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
                                                               Amount       Value
                                                            -----------  ------------
<S>                                                         <C>           <C>
     Due in one year or less ............................    $ 10,521      $ 10,560
     Due one through five years .........................      32,248        31,993
     Due five through ten years .........................      17,342        17,104
     Due after ten years ................................      12,960        13,130
                                                             --------      --------
                                                               73,071        72,787
     Mortgage and other asset-backed securities .........      46,660        46,289
                                                             --------      --------
                                                             $119,731      $119,076
                                                             ========      ========
</TABLE>
                                       167
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

3. Investments--(Continued)

     A detail of net investment income is presented below:
<TABLE>
<CAPTION>
                                                     Year ended December 31
                                              ------------------------------------
                                                 1999         1998         1997
                                              ----------   ----------   ----------
<S>                                           <C>          <C>          <C>
     Interest on bonds ....................    $ 12,094     $ 17,150     $ 25,723
     Dividends on equity investments from
      subsidiaries ........................      18,555       13,233       10,855
     Interest on mortgage loans ...........         746          499          478
     Rental income on real estate .........       5,794        2,839        1,371
     Interest on policy loans .............       9,303        6,241        4,656
     Other investment income ..............         414          540           26
                                               --------     --------     --------
     Gross investment income ..............      46,906       40,502       43,109
     Investment expenses ..................      (7,317)      (4,187)      (3,096)
                                               --------     --------     --------
     Net investment income ................    $ 39,589     $ 36,315     $ 40,013
                                               ========     ========     ========
</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
                                       ---------------------------------------
                                           1999          1998          1997
                                       -----------   -----------   -----------
<S>                                    <C>           <C>           <C>
     Proceeds ......................    $114,177      $143,449      $146,963
                                        ========      ========      ========
     Gross realized gains ..........    $  1,762      $  4,641      $  3,921
     Gross realized losses .........       1,709           899           626
                                        --------      --------      --------
     Net realized gains ............    $     53      $  3,742      $  3,295
                                        ========      ========      ========
</TABLE>

     At December 31, 1999, bonds with an aggregate carrying value of $4,152 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.
                                       168
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

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
                                                          -------------------------------------
                                                             1999         1998          1997
                                                          ---------   -----------   -----------
<S>                                                       <C>         <C>           <C>
     Debt securities ..................................    $   53      $  3,742      $  3,295
     Other invested assets ............................        18           (18)           --
                                                           ------      --------      --------
                                                               71         3,724         3,295
     Tax expense ......................................      (854)         (936)         (711)
     Transfer to interest maintenance reserve .........        67        (1,294)       (3,259)
                                                           ------      --------      --------
     Net realized gains (losses) ......................    $ (716)     $  1,494      $    747
                                                           ======      ========      ========
</TABLE>

<TABLE>
<CAPTION>
                                                                           Changes in Unrealized
                                                                  ----------------------------------------
                                                                           Year ended December 31
                                                                  ----------------------------------------
                                                                      1999           1998          1997
                                                                  ------------   ------------   ----------
<S>                                                               <C>            <C>            <C>
     Debt securities ..........................................     $ (8,514)      $ (3,985)      $ (896)
     Common stocks ............................................        1,426            248           --
                                                                    --------       --------       ------
     Change in unrealized appreciation (depreciation) .........     $ (7,088)      $  (3737)      $ (896)
                                                                    ========       ========       ======
</TABLE>

     Gross unrealized gains (losses) on common stocks were as follows:
<TABLE>
<CAPTION>
                                          Unrealized
                                      -------------------
                                          December 31
                                      -------------------
                                         1999       1998
                                      ---------   -------
<S>                                   <C>         <C>
     Unrealized gains .............    $1,995      $ 579
     Unrealized losses ............       (26)       (36)
                                       ------      -----
     Net unrealized gains .........    $1,969      $ 543
                                       ======      =====
</TABLE>

     During 1999, the Company did not issue any mortgage loans. The Company
requires all mortgagees to carry fire insurance equal to the value of the
underlying property.

     During 1999, 1998 and 1997, no mortgage loans were foreclosed and
transferred to real estate. During 1999 and 1998, the Company held a mortgage
loan loss reserve in the asset valuation reserve of $110 and $112, respectively.

     At December 31, 1999, 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,
collectively.
                                       169
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999
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>
                                                Year ended December 31
                                     ---------------------------------------------
                                          1999            1998            1997
                                     -------------   -------------   -------------
<S>                                  <C>             <C>             <C>
     Direct premiums .............    $1,748,265      $1,345,752      $1,219,271
     Reinsurance assumed .........            --             461           2,389
     Reinsurance ceded ...........       (59,011)        (75,319)         (5,141)
                                      ----------      ----------      ----------
     Net premiums earned .........    $1,689,254      $1,270,894      $1,216,519
                                      ==========      ==========      ==========
</TABLE>

     The Company received reinsurance recoveries in the amount of $4,916, $5,260
and $2,288 during 1999, 1998 and 1997, respectively. At December 31, 1999 and
1998, estimated amounts recoverable from reinsurers that have been deducted from
policy and contract claim reserves totaled $1,557 and $1,003, respectively. The
aggregate reserves for policies and contracts were reduced for reserve credits
for reinsurance ceded at December 31, 1999 and 1998 of $3,487 and $2,849,
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.

                                       170
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

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 federal income tax expense (benefit) and realized capital gains (losses)
on investments for the following reasons:
<TABLE>
<CAPTION>
                                                                                  Year Ended December 31
                                                                        ------------------------------------------
                                                                            1999           1998           1997
                                                                        ------------   ------------   ------------
<S>                                                                     <C>            <C>            <C>
     Computed tax (benefit) at federal statutory rate (35%) .........    $  17,231       $ (2,019)      $ (1,156)
     Deferred acquisition costs -- tax basis ........................       11,344          9,672          9,164
     Tax reserve valuation ..........................................       (2,272)         1,513           (194)
     Excess tax depreciation ........................................         (727)          (442)          (127)
     Amortization of IMR ............................................         (613)          (260)          (552)
     Dividend received deduction ....................................      (10,784)        (6,657)        (5,326)
     Prior year over-accrual ........................................       (3,167)        (2,322)        (1,541)
     Other, net .....................................................          804            168            201
                                                                         ---------       --------       --------
     Federal income tax expense (benefit) ...........................    $  11,816       $   (347)      $    469
                                                                         =========       ========       ========
</TABLE>

     Federal income tax expense (benefit) 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, 1999). 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 1999, the Company received $1,000 from its former parent, an
unaffiliated company, for reimbursement of prior period tax payments made by the
Company but owed by the former parent. In 1998, the Company reached a final
settlement with the
                                       171
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

5.  Income Taxes--(Continued)

Internal Revenue Service for 1994 and 1995 resulting in a tax refund of $300 and
interest received of $53. Tax settlements for 1999 and 1998 were credited
directly to unassigned surplus.

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
                                                     ------------------------------------------------------
                                                                1999                        1998
                                                     --------------------------   -------------------------
                                                                       Percent                     Percent
                                                         Amount       of Total        Amount       of Total
                                                     -------------   ----------   -------------   ---------
<S>                                                  <C>             <C>          <C>             <C>
    Subject to discretionary withdrawal with
      market value adjustment ....................    $   12,534           0%      $   12,810          0%
    Subject to discretionary withdrawal at book
      value less surrender charge ................        73,903           1           76,289          1
    Subject to discretionary withdrawal at market
      value ......................................     8,271,441          96        5,096,680         94
    Subject to discretionary withdrawal at book
      value (minimal or no charges or
      adjustments) ...............................       217,372           3          210,270          4
    Not subject to discretionary withdrawal
      provision ..................................        15,433           0           15,681          1
                                                      ----------          --       ----------         --
                                                       8,590,683         100%       5,411,730        100%
                                                                         ===                         ===
    Less reinsurance ceded .......................         1,581                        1,131
                                                      ----------                   ----------
    Total policy reserves on annuities and deposit
      fund liabilities ...........................    $8,589,102                   $5,410,599
                                                      ==========                   ==========
</TABLE>
                                       172
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

6. Policy and Contract Attributes--(Continued)

     A reconciliation of the amounts transferred to and from the separate
accounts is presented below:
<TABLE>
<CAPTION>
                                                                   Year ended December 31
                                                        ---------------------------------------------
                                                             1999            1998            1997
                                                        -------------   -------------   -------------
<S>                                                     <C>             <C>             <C>
     Transfers as reported in the summary of
       operations of the separate accounts statement:
     Transfers to separate accounts .................    $1,675,642      $1,240,858      $1,164,013
     Transfers from separate accounts ...............     1,056,207         774,690         646,477
                                                         ----------      ----------      ----------
     Net transfers to separate accounts .............       619,435         466,168         517,536
     Reconciling adjustments -- change in accruals
       for investment management, administration
       fees and contract guarantees, reinsurance and
       separate account surplus .....................       (78,992)          9,267           1,678
                                                         ----------      ----------      ----------
     Transfers as reported in the summary of
       operations of the life, accident and health
       annual statement .............................    $  540,443      $  475,435      $  519,214
                                                         ==========      ==========      ==========
</TABLE>

     Reserves on the Company's traditional life insurance 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, 1999 and 1998, 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, 1999
     Ordinary direct renewal business .........    $1,017        $232      $785
                                                   ------        ----      ----
                                                   $1,017        $232      $785
                                                   ======        ====      ====
     December 31, 1998
     Ordinary direct renewal business .........    $1,101        $201      $900
                                                   ------        ----      ----
                                                   $1,101        $201      $900
                                                   ======        ====      ====
</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
and $1,872 was made for the years ended December 31, 1998 and 1997,
respectively, related to the change in reserve methodology.

                                       173
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999
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 greater 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 2000, without the prior
approval of insurance regulatory authorities, is $36,700.

8. Capital Structure

     During 1999, the Company's Board of Director's approved an amendment to the
Company's Articles of Incorporation which increased the number of authorized
capital shares to 3,000,000. The Board of Directors also authorized a stock
dividend in the amount of $1,000, which was transferred from unassigned surplus.
This amendment and stock dividend were in response to a change in California law
which requires all life insurance companies which do business in the state to
have capital stock of at least $2,500.

9. 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 Statement of
Financial Accounting Standards 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 aggregated
$1,105, $917 and $659 for the years ended December 31, 1999, 1998 and 1997,
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.

                                       174
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

9. Retirement and Compensation Plans--(Continued)

Pension expense related to this plan was $816, $632 and $448 for the years ended
December 31, 1999, 1998 and 1997, 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 $81, $157 and $99 for the years ended December 31, 1999, 1998
and 1997, respectively.

10. 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 1999, 1998
and 1997, the Company paid $16,905 $12,763 and $10,040, respectively, for such
services, which approximates their costs to the affiliates. The Company provides
office space, marketing and administrative services to certain affiliates.
During 1999, 1998 and 1997, the Company received $3,755, $5,125 and $4,395,
respectively, for such services, which approximates their cost.

     Payable to affiliates and intercompany borrowings bear interest at the
thirty-day commercial paper rate of 5.06% at December 31, 1999. During 1999,
1998 and 1997, the Company paid net interest of $1,997, $1,090 and $364,
respectively, to affiliates.

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

                                       175
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

10. Related Party Transactions--(Continued)

     At December 31, 1999 and 1998, the Company had short-term note payables to
an affiliate of $17,100 and $44,200, respectively. Interest on these notes
ranged from 5.15% to 5.9% at December 31, 1999 and 5.13% to 5.54% at December
31, 1998.

     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, 1999 and 1998, the cash surrender
value of these policies was $47,518 and $45,445, respectively.

11. 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 $3,498 and $3,489 and an offsetting premium tax benefit of $837 and
$828 at December 31, 1999 and 1998, respectively, for its estimated share of
future guaranty fund assessments related to several major insurer insolvencies.
The guaranty fund expense (credit) was $(20), $(74) and $0 at December 31, 1999,
1998 and 1997, respectively.

12. Reconciliation of Capital and Surplus and Net Income

     The following table reconciles capital and surplus and net income as
reported in the 1998 Annual Statement filed with the Insurance Department of the
State of Ohio, to the amounts reported in the accompanying financial statements:

                                       176
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                                December 31, 1999

12. Reconciliation of Capital and Surplus and Net Income--(Continued)
<TABLE>
<CAPTION>
                                                                                  Year ended
                                                         December 31, 1998     December 31, 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>

                                       177
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio

                        Summary of Investments Other Than
                         Investments in Related Parties
                             (Dollars in thousands)

                                December 31, 1999

SCHEDULE I
<TABLE>
<CAPTION>
                                                                                            Amount at Which
                                                                                 Fair        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 ................................   $   5,827      $ 5,820          $   5,827
 States, municipalities and political subdivisions .........       7,110        7,275              7,110
 Public utilities ..........................................      13,134       12,895             13,134
 All other corporate bonds .................................      93,660       93,086             93,660
                                                               ---------      -------          ---------
Total fixed maturities .....................................     119,731      119,076            119,731
Equity securities
Common stocks:
 Affiliated entities .......................................         243        2,156              2,156
 Industrial, miscellaneous and all other ...................         302          358                358
                                                               ---------      -------          ---------
Total equity securities ....................................         545        2,514              2,514
Mortgage loans on real estate ..............................       9,698                           9,698
Real estate ................................................      45,144                          45,144
Policy loans ...............................................     182,975                         182,975
Cash and short-term investments ............................      23,932                          23,932
                                                               ---------                       ---------
Total investments ..........................................   $ 382,025                       $ 383,994
                                                               =========                       =========
</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.
                                       178
<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, 1999
Individual life ............    $ 291,106      $  9,152    $   583,656    $ 10,754    $ 178,237   $ 261,284
Group life .................       11,032           100          1,073         706        1,437         599
Annuity ....................      268,864            17      1,104,525      28,129      651,520     116,006
                                ---------      --------    -----------    --------    ---------   ---------
                                $ 571,002      $  9,269    $ 1,689,254    $ 39,589    $ 831,194   $ 377,889
                                =========      ========    ===========    ========    =========   =========
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
                                =========      ========    ===========    ========    =========   =========
</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.

                                       179
<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, 1999
Life insurance in force .........  $63,040,741    $11,297,250    $       --    $51,743,494    0.0%
                                   ===========    ===========    ==========    ===========    ===
Premiums:
 Individual life ................  $   604,628    $    20,972    $       --    $   583,656    0.0%
 Group life and health ..........        1,383            310            --          1,073    0.0
 Annuity ........................    1,142,254         37,729            --      1,104,525    0.0
                                   -----------    -----------    ----------    -----------    ---
                                   $ 1,748,265    $    59,011    $       --    $ 1,689,254    0.0%
                                   ===========    ===========    ==========    ===========    ===
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         2,389          3,918   61.0
 Annuity ........................      822,149             --            --        822,149    0.0
                                   -----------    -----------    ----------    -----------   ----
                                   $ 1,219,271    $     5,141    $    2,389    $ 1,216,519    0.2%
                                   ===========    ===========    ==========    ===========   ====
</TABLE>
                                       180
<PAGE>
P R O S P E C T U S
-------------------
May 1, 2000
as Amended November 8, 2000



                               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


                              For distribution by:

                              WMA Securities, Inc.



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 9 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.

                                      If you already own a life insurance
                                      policy, it may not be to your advantage
                                      to buy additional insurance or to replace
                                      your policy with the Policy described in
                                      this prospectus.

                                      Prospectuses for the portfolios of:
                                      WRL Series Fund, Inc.;
                                      Variable Insurance Products Fund (VIP);
                                      Variable Insurance Products Fund II
                                      (VIP II); and
                                      Variable Insurance Products Fund III
                                      (VIP III)
                                      must accompany this prospectus. Certain
                                      portfolios may not be available in all
                                      states. Please read these documents
                                      before investing and save them for future
                                      reference.
<PAGE>

Table of Contents
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                              <C>
Glossary .......................................................   1
Policy Summary .................................................   4
Risk Summary ...................................................   9
Portfolio Annual Expense Table .................................  13
Western Reserve and the Fixed Account ..........................  15
    Western Reserve ............................................  15
    The Fixed Account ..........................................  15
The Separate Account and the Portfolios ........................  16
    The Separate Account .......................................  16
    The Funds ..................................................  16
    Addition, Deletion, or Substitution of Investments .........  20
    Your Right to Vote Portfolio Shares ........................  21
The Policy .....................................................  22
    Purchasing a Policy ........................................  22
    Underwriting Standards .....................................  22
    When Insurance Coverage Takes Effect .......................  23
    Ownership Rights ...........................................  24
    Canceling a Policy .........................................  26
Premiums .......................................................  26
    Premium Flexibility ........................................  26
    Planned Periodic Payments ..................................  27
    Minimum Monthly Guarantee Premium ..........................  27
    No Lapse Period ............................................  27
    Premium Limitations ........................................  28
    Making Premium Payments ....................................  28
    Allocating Premiums ........................................  29
Policy Values ..................................................  30
    Cash Value .................................................  30
    Net Surrender Value ........................................  30
    Subaccount Value ...........................................  30
    Subaccount Unit Value ......................................  31
    Fixed Account Value ........................................  31
Transfers ......................................................  32
    General ....................................................  32
    Fixed Account Transfers ....................................  33
    Conversion Rights ..........................................  34
    Dollar Cost Averaging ......................................  34
    Asset Rebalancing Program ..................................  35
    Third Party Asset Allocation Services ......................  36
Charges and Deductions .........................................  36
    Premium Charges ............................................  37
    Monthly Deduction ..........................................  37
    Mortality and Expense Risk Charge ..........................  38
         This Policy is not available in the State of New York.
</TABLE>

                                       i
<PAGE>


<TABLE>
<CAPTION>
<S>                                                            <C>
    Surrender Charge ......................................... 39
    Pro Rata Decrease Charge ................................. 41
    Transfer Charge .......................................... 42
    Change in Premium Allocation Charge ...................... 42
    Cash Withdrawal Charge ................................... 43
    Taxes .................................................... 43
    Portfolio Expenses ....................................... 43
Death Benefit ................................................ 43
    Death Benefit Proceeds ................................... 43
    Base Policy Death Benefit ................................ 44
    Effects of Cash Withdrawals on the Death Benefit ......... 45
    Choosing Death Benefit Options ........................... 45
    Changing the Death Benefit Option ........................ 46
    Decreasing the Specified Amount .......................... 46
    No Increases in the Specified Amount ..................... 47
    Payment Options .......................................... 47
Surrenders and Cash Withdrawals .............................. 47
    Surrenders ............................................... 47
    Cash Withdrawals ......................................... 48
Loans ........................................................ 49
    General .................................................. 49
    Interest Rate Charged .................................... 50
    Loan Reserve Interest Rate Credited ...................... 50
    Effect of Policy Loans ................................... 50
Policy Lapse and Reinstatement ............................... 51
    Lapse .................................................... 51
    No Lapse Period .......................................... 51
    Reinstatement ............................................ 52
Federal Income Tax Considerations ............................ 52
    Tax Status of the Policy ................................. 52
    Tax Treatment of Policy Benefits ......................... 53
    Special Rules for 403(b) Arrangements .................... 55
Other Policy Information ..................................... 56
    Our Right to Contest the Policy .......................... 56
    Suicide Exclusion ........................................ 56
    Misstatement of Age or Gender ............................ 56
    Modifying the Policy ..................................... 56
    Benefits at Maturity ..................................... 57
    Payments We Make ......................................... 57
    Settlement Options ....................................... 58
    Reports to Owners ........................................ 59
    Records .................................................. 59
    Policy Termination ....................................... 59
Supplemental Benefits (Riders) ............................... 60
    Children's Insurance Rider ............................... 60
    Accidental Death Benefit Rider ........................... 60
    Other Insured Rider ...................................... 60
    Disability Waiver Rider .................................. 61
    Disability Waiver and Income Rider ....................... 61
</TABLE>

                                       ii
<PAGE>


<TABLE>
<CAPTION>
<S>                                                                                 <C>
    Primary Insured Rider ("PIR") and Primary Insured
       Rider Plus ("PIR Plus") ....................................................   61
    Terminal Illness Accelerated Death Benefit Rider ..............................   62
IMSA ..............................................................................   63
Performance Data ..................................................................   63
    Rates of Return ...............................................................   63
    Hypothetical Illustrations Based on Subaccount Performance ....................   65
    Other Performance Data in Advertising Sales Literature ........................   75
    Western Reserve's Published Ratings ...........................................   75
Additional Information ............................................................   76
    Sale of the Policies ..........................................................   76
    Legal Matters .................................................................   76
    Legal Proceedings .............................................................   76
    Variations in Policy Provisions ...............................................   76
    Experts .......................................................................   77
    Financial Statements ..........................................................   77
    Additional Information about Western Reserve ..................................   77
    Western Reserve's Directors and Officers ......................................   78
    Additional Information about the Separate Account .............................   80
Appendix A -- Illustrations .......................................................   81
Appendix B -- Wealth Indices of Investments in the U.S. Capital Market ............   85
Appendix C -- Surrender Charge Base Premiums (per thousand of Specified Amount) ...   87
Index to Financial Statements .....................................................   89
    WRL Series Life Account .......................................................   90
    Western Reserve Life Assurance Co. of Ohio ....................................  149
</TABLE>



                                      iii
<PAGE>

Glossary
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<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.
                    --------------------------------------------------------------------------------
 Base Policy        The WRL Freedom Elite variable life insurance policy without any
                    supplemental riders.
                    --------------------------------------------------------------------------------
 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 deductions. 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. The fixed account may not be available in all states.
                    --------------------------------------------------------------------------------
 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.
                    --------------------------------------------------------------------------------
 funds              Investment companies which are registered with the U.S. Securities and
                    Exchange Commission. The Policy allows you to invest in the portfolios of
                    the funds through our subaccounts. We reserve the right to add other
                    registered investment companies to the Policy in the future.
                    --------------------------------------------------------------------------------
 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.
                    --------------------------------------------------------------------------------
</TABLE>

                                       1
<PAGE>


<TABLE>
<CAPTION>
<S>                <C>
 loan reserve      A part of the fixed account to which amounts are transferred as collateral for
                   Policy loans.
                   ---------------------------------------------------------------------------------
 maturity date     The Policy anniversary nearest the insured's 95th birthday if the insured is
                   living and the Policy is still in force. It is the date when life insurance
                   coverage under this Policy ends. The maturity date may be extended. You
                   may continue coverage, at your option, under the Policy's maturity date
                   benefit provision.
                   ---------------------------------------------------------------------------------
 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 will adjust
 guarantee         the minimum monthly guarantee premium if you change death benefit
 premium           options, decrease the specified amount, or increase or add a rider. We make
                   this determination whenever your net surrender value is not enough to meet
                   monthly deductions.
                   ---------------------------------------------------------------------------------
 Monthiversary     This is the day of each month when we determine Policy charges and deduct
                   them from cash value. It is the same date each month as the Policy date. If
                   there is no valuation date that coincides with the Policy date in a calendar
                   month, the Monthiversary is the next valuation date.
                   ---------------------------------------------------------------------------------
 monthly           The monthly Policy charge, plus the monthly cost of insurance, plus the
 deduction         monthly charge for any riders added to your Policy, plus, if any, the pro rata
                   decrease charge incurred as a result of a decrease in your specified amount.
                   ---------------------------------------------------------------------------------
 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 pay 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 a fund.
                   ---------------------------------------------------------------------------------
 premiums          All payments you make under the Policy other than loan repayments.
                   ---------------------------------------------------------------------------------
</TABLE>

                                       2
<PAGE>


<TABLE>
<CAPTION>
<S>                 <C>
 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.
                    --------------------------------------------------------------------------------
 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 (level) death benefit.
                    --------------------------------------------------------------------------------
 subaccount         A subdivision of the separate account that invests exclusively in shares of one
                    investment portfolio of a 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 for business whenever the New York Stock Exchange is open.
                    --------------------------------------------------------------------------------
 valuation period   The period of time over which we determine the change in the value of the
                    subaccounts. Each valuation period begins at the close of normal trading on
                    the New York Stock Exchange (currently 4:00 p.m. Eastern time on each
                    valuation date) and ends at the close of normal trading of the New York
                    Stock Exchange on the next valuation date.
                    --------------------------------------------------------------------------------
 we, us, our
 (Western           Western Reserve Life Assurance Co. of Ohio.
 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
 (owner or          The person entitled to exercise all rights as owner under the Policy.
 policyowner)
                    --------------------------------------------------------------------------------
</TABLE>



                                       3
<PAGE>

Policy Summary                             WRL Freedom Elite(SM)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
     This summary provides only a brief overview of the more important features
of the Policy. More detailed information about the Policy appears later in this
prospectus. Please read the remainder of this prospectus carefully.


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 p. 9.) 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 $500,000 for
all issue ages.

     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


o    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.
o    Unplanned premiums may be made, within limits.
o    Premium payments must be at least $84 if paid monthly and $1,000 if paid
     annually.
o    You increase your risk of lapse if you do not regularly pay premiums at
     least as large as the currrent minimum monthly guarantee premium.
o    Until the no lapse date shown on your Policy schedule page, we guarantee
     that your Policy will not lapse, so long as you have paid total premiums
     (minus any withdrawals, minus any outstanding loans, and minus any pro rata
     decrease charge) that equal or exceed the sum of the minimum monthly
     guarantee premiums in effect for each month since the Policy date up to and
     including the current month. If you take a withdrawal, a loan, or if you
     decrease your specified amount, you may need to pay additional premiums in
     order to keep the no lapse guarantee in place.
o    The minimum monthly guarantee premium on the Policy date is shown on your
     Policy schedule page. We will adjust the minimum monthly guarantee premium
     if you change death benefit options, decrease the specified amount, or
     increase or add a rider.
o    Under certain circumstances, extra premiums may be required to prevent
     lapse.
o    Once we deliver your Policy, the free-look period begins. You may return
     the Policy during this period and receive a refund.


                                       4
<PAGE>

Deductions from premium before we place it in a subaccount and/or the fixed
account


o  From the initial premium: None
o  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 a 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.


The portfolios available to you are:


<TABLE>
<CAPTION>
<S>                                           <C>
    WRL SERIES FUND, INC.
    - WRL VKAM Emerging Growth                - WRL Goldman Sachs Growth
    - WRL T. Rowe Price Small Cap             - WRL GE U.S. Equity
    - WRL Goldman Sachs Small Cap             - WRL Great Companies -- America(SM)
    - WRL Pilgrim Baxter Mid Cap Growth       - WRL Salomon All Cap
    - WRL Alger Aggressive Growth             - WRL C.A.S.E. Growth
    - WRL Third Avenue Value                  - WRL Dreyfus Md Cap
    - WRL Value Line Aggressive Growth        - WRL NWQ Value Equity
    - WRL GE International Equity             - WRL T. Rowe Price Dividend Growth
     (formerly, WRL GE/Scottish Equitable     - WRL Dean Asset Allocation
     International Equity)                    - WRL LKCM Strategic Total Return
    - WRL Great Companies -- Global2          - WRL J.P. Morgan Real Estate Securities
    - WRL Gabelli Global Growth               - WRL Federated Growth & Income
    - WRL Janus Global*                       - WRL AEGON Balanced
    - WRL Great Companies -- Technology(SM)   - WRL AEGON Bond
    - WRL LKCM Capital Growth**               - WRL J.P. Morgan Money Market
    - WRL Janus Growth
</TABLE>
   *  Effective September 1, 2000, the WRL Janus Global portfolio is not
      available for investment to new policyowners. This portfolio remains open
      to policyowners who purchased the Policy before September 1, 2000.
   ** This portfolio will be available on or around Jnnuary 15, 2001.

VARIABLE INSURANCE PRODUCTS FUND (VIP)

- Fidelity VIP Equity-Income Portfolio -- Service Class 2

VARIABLE INSURANCE PRODUCTS FUND II (VIP II)

- Fidelity VIP II Contrafund(R) Portfolio -- Service Class 2

VARIABLE INSURANCE PRODUCTS FUND III (VIP III)

- Fidelity VIP III Growth Opportunities Portfolio -- Service Class 2

     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%. The fixed account may not be available
in all states.


                                       5

<PAGE>

Cash Value


o    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 fixed account to secure the Policy loan.
o    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).
o    Cash value is the starting point for calculating important values under the
     Policy, such as net surrender value and the death benefit.
o    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)).
o    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


o    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.
o    You may make transfers in writing, by telephone or by fax.
o    Policy loans reduce the amount of cash value available for transfers.
o    Dollar cost averaging and asset rebalancing programs are available.
o    You may make one transfer per Policy year from the fixed account, and 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 amount of your transfer is limited to the greater of:

     (ARROW) 25% of your value in the fixed account; or
     (ARROW) the amount you transferred from the fixed account in the preceding
             Policy year.


Charges and Deductions


o    Monthly Policy charge: We deduct $5.00 from your cash value each month.
o    Cost of insurance charges: Deducted monthly from your cash value. Your
     charges vary each month with the insured's attained age, gender, the
     specified amount, the death benefit option you choose, and the investment
     results of the portfolios in which you invest.
o    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.
o    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


                                       6
<PAGE>

     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. 39. 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.
o    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.
o    Transfer fee: We deduct $10 for each transfer in excess of 12 per Policy
     year.
o    Rider charges: We deduct charges each month for the optional insurance
     benefits (riders) you select. Each rider will have its own charge.
o    Cash withdrawal fee: We deduct a processing fee for cash withdrawals equal
     to the lesser of $25 or 2% of the withdrawal.
o    Portfolio expenses: The portfolios deduct management fees and expenses from
     the amounts you have invested in the portfolios. Some portfolios also
     deduct 12b-1 fees from portfolio assets. These fees and expenses currently
     range from 0.44% to 1.20% annually, depending on the portfolio. See
     Portfolio Annual Expense Table. See also the fund prospectuses.


Loans


o    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.
o    The minimum loan amount is generally $500.
o    You may request a loan by calling us or by writing or faxing us written
     instructions.
o    We charge 5.2% interest annually (approximately equal to an annual
     effective rate of 5.5%). You will be charged the interest in advance each
     year on any outstanding loan amount.
o    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.
o    Federal income taxes and a penalty tax may apply to loans you take against
     the Policy.
o    There are risks involved in taking a Policy loan. See Risk Summary p. 9.


Death Benefit


o    You must choose one of two death benefit options. We offer the following:

     o  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.


                                       7
<PAGE>

     o  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.
o    So long as the Policy does not lapse, the minimum death benefit we pay
     under any option will be the current specified amount.
o    The minimum specified amount for a Policy is $500,000 for all issue ages.
     We will state the minimum specified amount in your Policy. You cannot
     decrease the specified amount below this minimum.
o    We will reduce the death benefit proceeds by the amount of any outstanding
     Policy loan, and any due and unpaid charges.
o    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.
o    After the third Policy year, you may change the death benefit option or
     decrease the specified amount (but not both) once each Policy year. A
     change in your death benefit option or a decrease in specified amount
     cannot reduce your specified amount below the minimum specified amount as
     shown in your Policy.
o    Under current tax law, the death benefit should be income tax free to the
     beneficiary.
o    The death benefit is available in a lump sum or a variety of payout
     options.


Cash Withdrawals and Surrenders


o    You may take one withdrawal of cash value per Policy year after the first
     Policy year.
o    The amount of the withdrawal must be:
     (ARROW) at least $500; and
     (ARROW) no more than 10% of the net surrender value. After the tenth Policy
             year, we currently intend to limit the withdrawal amount to no more
             than 25% of the net surrender value.
o    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.
o    There is no surrender charge assessed when you take a cash withdrawal.
o    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.
o    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.
o    Federal income taxes and a penalty tax may apply to cash withdrawals and
     surrenders.
o    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.


                                       8
<PAGE>

Inquiries


     If you need more information, please contact us at:
             Western Reserve Life
             P.O. Box 5068
             Clearwater, Florida 33758-5068
             1-800-851-9777
             www.westernreserve.com


Risk Summary
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                <C>
 Investment        If you invest your cash value in one or more subaccounts, you
 Risk              will be subject to the risk that investment performance could
                   be unfavorable and that the cash value of your Policy would
                   decrease. You could lose everything you invest, and your
                   Policy could lapse. If you select the fixed account, your
                   cash value in the fixed account is 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%.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 Risk of Lapse     If your Policy fails to meet certain conditions, we will
                   notify you that the Policy has entered a 61-day grace period
                   and will lapse unless you make a sufficient payment during
                   the grace period. 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 sufficient minimum monthly
                   guarantee premiums. If you do not pay these premiums, you
                   will automatically lose the no lapse guarantee and you will
                   increase the risk that your Policy will lapse. In addition,
                   if you take a cash 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 outstanding loans and any
                   pro rata decrease charge from your premiums paid when we
                   determine whether your minimum monthly guarantee premiums
                   are high enough to keep the no lapse period in effect.

                   If you change death benefit options, decrease the specified
                   amount, or add or increase a rider, we will increase the
                   amount of your minimum monthly guarantee premium.

                   You will lessen the risk of Policy lapse if you keep the no
                   lapse period in effect during the first 3 Policy years.
                   Before you take a cash withdrawal, loan, decrease the
                   specified amount or increase or add a rider, you should
                   consider carefully the effect it will have on the no lapse
                   guarantee.

                   After the no lapse period, your Policy may lapse if loans,
                   withdrawals, the monthly deduction of insurance charges, and
                   insufficient investment returns reduce the net surrender
                   value to zero. The Policy will enter a grace period if on any
                   Monthiversary the net surrender value (that is, the cash
                   value, minus the surrender charge, minus any outstanding
                   loans, plus any interest you paid

</TABLE>

                                       9
<PAGE>


<TABLE>
<CAPTION>
<S>                <C>
                   in advance on the loan between the date of surrender and the
                   next Policy anniversary) is not enough to pay the monthly
                   deduction due.

                   A Policy lapse will have adverse tax consequences. See
                   Federal Income Tax Considerations p. 52 and Policy Lapse and
                   Reinstatement p. 51.

                   You may reinstate this Policy within five years after it has
                   lapsed (and prior to the maturity date), if the insured meets
                   the insurability requirements and you pay the amount we
                   require.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Tax Risks          A Policy must satisfy certain requirements set forth in the
Income Tax         Internal Revenue and Mec) Code in order to qualify as life
                   insurance for federal income tax purposes. We expect that the
                   Policy should, on the basis of a standard rate class,
                   generally be deemed a life insurance policy under federal tax
                   law, so that the death benefit paid to the beneficiary will
                   not be subject to federal income tax. However, due to lack of
                   guidance, there is less certainty 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 cash withdrawals,
                   surrenders and loans taken before you reach age 59 1/2. 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. Amounts in excess of your
                   investment 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 cash withdrawal per
Withdrawals        Policy year, after the first Policy year has been completed.
                   The amount you may withdraw is limited to 10% of the net
                   surrender value. We currently intend to limit the amount you
                   can withdraw to 25% of the net surrender value after the 10th
                   Policy year.

                   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.

                   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 by the
                   amount of the withdrawal. If death benefit Option B is in
                   effect when you make a withdrawal, the death benefit will be
                   reduced by the amount the cash value was reduced. In some
                   circumstances, a cash 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 cash
                   withdrawals and surrenders.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>

                                       10
<PAGE>
<TABLE>
<CAPTION>
<S>                <C>
 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%
                   (approximately 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 that if the
                   loan, insurance charges and unfavorable investment
                   experience reduce your net surrender value, and the no
                   lapse period is no longer in effect, then the Policy will
                   lapse. Adverse tax consequences would result.

                   Policy loans may have tax consequences. You should consult
                   a tax advisor before taking out a Policy loan. If a loan
                   from a Policy is outstanding when the Policy is canceled or
                   lapses, then the amount of the outstanding indebtedness
                   will be taxed as if it were a distribution from the Policy.
                   See Federal Income Tax Considerations p. 52.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
 Effects of the    The surrender charge under this Policy is significant,
 Surrender         especially in the early Policy years. It is likely you will
 Charge            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. Each month we will use the cash value
                   (reduced by the surrender charge and reduced by outstanding
                   loans and interest paid in advance not yet earned) to measure
                   whether your Policy will remain in effect or will enter a
                   grace period.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>
                                       11
<PAGE>


<TABLE>
<CAPTION>
<S>                                                                              <C>
 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 value 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 illustrations in this prospectus are based on
                   hypothetical rates of return that are not guaranteed. They
                   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. It is almost certain 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.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
</TABLE>


                                       12
<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
prospectuses.

Annual Portfolio Operating Expenses
(As a percentage of average portfolio assets after fee waivers and expense
reimbursements)

<TABLE>
<CAPTION>
                                                                                                        Total Portfolio
                                                                  Management    Other      Rule 12b-1        Annual
 Portfolio                                                           Fees     Expenses        Fees          Expenses
<S>                                                              <C>         <C>        <C>             <C>
 WRL SERIES FUND, INC.(1)(9)
 WRL VKAM Emerging Growth                                           0.80%      0.07%    N/A                   0.87%
 WRL T. Rowe Price Small Cap(5)                                     0.75%      0.25%    N/A                   1.00%
 WRL Goldman Sachs Small Cap(5)                                     0.90%      0.10%    N/A                   1.00%
 WRL Pilgrim Baxter Mid Cap Growth(5)                               0.90%      0.10%    N/A                   1.00%
 WRL Alger Aggressive Growth                                        0.80%      0.09%    N/A                   0.89%
 WRL Third Avenue Value                                             0.80%      0.20%    N/A                   1.00%
 WRL Value Line Aggressive Growth(6)                                0.80%      0.20%    N/A                   1.00%
 WRL GE International Equity(2)                                     1.00%      0.20%    N/A                   1.20%
 WRL Great Companies -- Global2(10)                                 0.80%      0.20%    N/A                   1.00%
 WRL Gabelli Global Growth(10)                                      1.00%      0.20%    N/A                   1.20%
 WRL Janus Global(3)                                                0.80%      0.12%    N/A                   0.92%
 WRL Great Companies -- Technology(SM)(6)                           0.80%      0.20%    N/A                   1.00%
 WRL LKCM Capital Growth(11)                                        0.80%      0.20%    N/A                   1.00%
 WRL Janus Growth(4)                                                0.80%      0.05%    N/A                   0.85%
 WRL Goldman Sachs Growth(5)                                        0.90%      0.10%    N/A                   1.00%
 WRL GE U.S. Equity                                                 0.80%      0.13%    N/A                   0.93%
 WRL Great Companies -- America(SM)(6)                              0.80%      0.20%    N/A                   1.00%
 WRL Salomon All Cap(5)                                             0.90%      0.10%    N/A                   1.00%
 WRL C.A.S.E. Growth                                                0.80%      0.20%    N/A                   1.00%
 WRL Dreyfus Mid Cap(5)                                             0.85%      0.15%    N/A                   1.00%
 WRL NWQ Value Equity                                               0.80%      0.10%    N/A                   0.90%
 WRL T. Rowe Price Dividend Growth(5)                               0.90%      0.10%    N/A                   1.00%
 WRL Dean Asset Allocation                                          0.80%      0.07%    N/A                   0.87%
 WRL LKCM Strategic Total Return                                    0.80%      0.06%    N/A                   0.86%
 WRL J.P. Morgan Real Estate Securities                             0.80%      0.20%    N/A                   1.00%
 WRL Federated Growth & Income                                      0.75%      0.14%    N/A                   0.89%
 WRL AEGON Balanced                                                 0.80%      0.09%    N/A                   0.89%
 WRL AEGON Bond                                                     0.45%      0.08%    N/A                   0.53%
 WRL J.P. Morgan Money Market                                       0.40%      0.04%    N/A                   0.44%
 VARIABLE INSURANCE PRODUCTS FUND
  (VIP)
 Fidelity VIP Equity-Income Portfolio -- Service Class 2(8)         0.48%      0.10%      0.25%(7)            0.83%
 VARIABLE INSURANCE PRODUCTS FUND II
  (VIP II)
 Fidelity VIP II Contrafund(R) Portfolio -- Service Class 2(8)      0.58%      0.12%      0.25%(7)            0.95%
 VARIABLE INSURANCE PRODUCTS FUND III
  (VIP III)
 Fidelity VIP III Growth Opportunities Portfolio -- Service
  Class 2(8)                                                        0.58%      0.13%      0.25%(7)            0.96%
</TABLE>

(1)  Effective January 1, 1997, the Board of the WRL Series Fund, Inc. ("WRL
     Fund") authorized the WRL Fund to charge each portfolio of the WRL Fund an
     annual Rule 12b-1 fee of up to 0.15% of each portfolio's average daily net
     assets. However, the WRL Fund will not deduct the fee from any portfolio
     before April 30, 2001. You will receive advance written notice if a Rule
     12b-1 fee is to be deducted. See the WRL Fund prospectus for more details.

                                       13
<PAGE>

(2)  Prior to May 1, 2000 this portfolio was known as WRL GE/Scottish Equitable
     International Equity. The fee table reflects estimated 2000 expenses
     because the expense limit for this portfolio will be reduced from 1.50% to
     1.20% effective May 1, 2000.
(3)  WRL Investment Management, Inc. ("WRL Management") currently waives 0.025%
     of its advisory fee on portfolio average daily net assets over $2 billion
     (net fee -- 0.775%). This waiver is voluntary and was terminated on June
     25, 2000. Effective September 1, 2000, this portfolio is not available for
     investment to new policyowners.
(4)  WRL Management currently waives 0.025% of its advisory fee for the first
     $3 billion of the portfolio's average daily net assets (net fee --
     0.775%); and 0.05% for the portfolio's average daily net assets above $3
     billion (net fee -- 0.75%). This waiver is voluntary and was terminated on
     June 25, 2000. The fee table reflects estimated 2000 expenses because of
     the termination of the fee waiver.
(5)  Because these portfolios did not commence operations until May 3, 1999,
     the percentages set forth as "Other Expenses" and "Total Annual Expenses"
     are annualized.
(6)  Because these portfolios did not commence operations until May 1, 2000,
     the percentages set forth as "Other Expenses" and "Total Annual Expenses"
     reflect estimates of "Other Expenses" for the first year of operations.
(7)  The 12b-1 fee deducted for the Variable Insurance Products Fund (VIP),
     Variable Insurance Products Fund II (VIP II), and Variable Insurance
     Products Fund III (VIP III) (the "Fidelity VIP Funds") covers certain
     shareholder support services provided by companies selling variable
     contracts investing in the Fidelity VIP Funds. The 12b-1 fees assessed
     against the Fidelity VIP Funds shares held for the Policies will be
     remitted to AFSG, the principal underwriter for the Policies.
(8)  Service Class 2 expenses are based on estimated expenses for the year
     2000.
(9)  WRL Management, the investment adviser of the WRL Fund, has undertaken,
     until at least April 30, 2001, to pay expenses on behalf of the portfolios
     of the WRL Fund to the extent normal operating expenses of a portfolio
     exceed a stated percentage of each portfolio's average daily net assets.
     The expense limit, the amount reimbursed by WRL Management during 1999,
     and the expense ratio without the reimbursement are listed below for each
     portfolio:



<TABLE>
<CAPTION>
                                                                          Expense Ratio
                                             Expense    Reimbursement        Without
                                             Limit          Amount        Reimbursement
<S>                                        <C>         <C>               <C>
WRL VKAM Emerging Growth                      1.00%        $ N/A                   N/A
WRL T. Rowe Price Small Cap                   1.00%          63,542              2.46%
WRL Goldman Sachs Small Cap                   1.00%          60,555              5.57%
WRL Pilgrim Baxter Mid Cap Growth             1.00%          34,986              1.40%
WRL Alger Aggressive Growth                   1.00%          N/A                   N/A
WRL Third Avenue Value                        1.00%          10,734              1.06%
WRL Value Line Aggressive Growth              1.00%          N/A                   N/A
WRL GE International Equity                   1.20%         112,088              1.84%
WRL Great Companies -- Global2                1.00%          N/A                   N/A
WRL Gabelli Global Growth                     1.20%          N/A                   N/A
WRL Janus Global                              1.00%          N/A                   N/A
WRL Great Companies -- Technology(SM)         1.00%          N/A                   N/A
WRL LKCM Capital Growth                       1.00%          N/A                   N/A
WRL Janus Growth                              1.00%          N/A                   N/A
WRL Goldman Sachs Growth                      1.00%          49,677              2.68%
WRL GE U.S. Equity                            1.00%          N/A                   N/A
WRL Great Companies -- America(SM)            1.00%          N/A                   N/A
WRL Salomon All Cap                           1.00%          53,174              2.87%
WRL C.A.S.E. Growth                           1.00%          N/A                   N/A
WRL Dreyfus Mid Cap                           1.00%          34,541              4.89%
WRL NWQ Value Equity                          1.00%          N/A                   N/A
WRL T. Rowe Price Dividend Growth             1.00%          46,989              2.35%
WRL Dean Asset Allocation                     1.00%          N/A                   N/A
WRL LKCM Strategic Total Return               1.00%          N/A                   N/A
WRL J.P. Morgan Real Estate Securities        1.00%          51,924              2.69%
WRL Federated Growth & Income                 1.00%          N/A                   N/A
WRL AEGON Balanced                            1.00%          N/A                   N/A
WRL AEGON Bond                                0.70%          N/A                   N/A
WRL J.P. Morgan Money Market                  0.70%          N/A                   N/A
</TABLE>

(10)  Because these portfolios did not commence operations until September 1,
      2000, the percentages set forth as "Other Expenses" and "Total Annual
      Expenses" reflect estimates of "Other Expenses" for the first year of
      operations.

(11)  Because this portfolio does not commence operations until January 15,
      2001, the percentages set forth as "Other Expenses" and "Total Annual
      Expenses" reflect estimates of "Other Expenses" for the first year of
      operations.


                                       14
<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 funds for the fiscal
year ended December 31, 1999 (except as noted in the footnotes). Expenses of
the funds may be higher or lower in the future. For more information on the
charges described in this table, see the fund prospectuses which accompany this
prospectus.


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 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 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 may not be available in all states.

                                       15
<PAGE>

     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 a 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 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 Funds


     The separate account invests in shares of the portfolios. Each portfolio
is an investment division of a fund, which is an open-end management investment
company registered with the SEC. Such registration does not involve supervision
of the management or investment practices or policies of the portfolios by the
SEC.


     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


                                       16
<PAGE>

portfolios may have investment objectives and policies similar to other
portfolios that are managed by the same investment adviser or sub-adviser. 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 prospectuses. You should read the fund prospectuses
carefully.



<TABLE>
<CAPTION>
Portfolio                   Sub-Adviser or Adviser              Investment Objective
-----------------           -------------------------           ----------------------------------
<S>                         <C>                         <C>     <C>
WRL VKAM         (ARROW)    Van Kampen               (ARROW)    Seeks capital appreciation by
Emerging                    Asset Management Inc.               investing primarily in common
Growth                                                          stocks of small and medium-sized
                                                                companies.

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 Goldman      (ARROW)    Goldman Sachs Asset      (ARROW)    Seeks long-term growth of
Sachs Small Cap             Management                          capital.

WRL Pilgrim      (ARROW)    Pilgrim Baxter &         (ARROW)    Seeks capital appreciation.
Baxter Mid Cap              Associates, Ltd.
Growth

WRL Alger        (ARROW)    Fred Alger               (ARROW)    Seeks long-term capital
Aggressive                  Management, Inc.                    appreciation.
Growth

WRL Third        (ARROW)    EQSF Advisers, Inc.      (ARROW)    Seeks long-term capital
Avenue Value                                                    appreciation.

WRL Value Line   (ARROW)     Value Line, Inc.        (ARROW)    Seeks long-term growth of
Aggressive                                                      capital.
Growth

WRL GE           (ARROW)    GE Asset Management      (ARROW)    Seeks long-term growth of
International               Incorporated*                       capital.
Equity

WRL Great        (ARROW)    Great Companies, L.L.C.  (ARROW)    Seeks long-term growth of capital
Companies --                                                    in a manner consistent with
Global2                                                         preservation of capital.

WRL Gabelli      (ARROW)    Gabelli Asset            (ARROW)    Seeks to provide investors with
Global Growth               Management Company                  appreciation of capital. Current
                                                                income is a secondary objective.

* Effective May 1, 2000, GE Asset Management Incorporated will be the sole sub-adviser.
</TABLE>

                                       17
<PAGE>


<TABLE>
<CAPTION>
Portfolio                  Sub-Adviser or Adviser              Investment Objective
----------------           -------------------------           -----------------------------------
<S>                <C>     <C>                         <C>     <C>
WRL Janus       (ARROW)    Janus Capital           (ARROW)     Seeks long-term growth of capital
Global                     Corporation                         in a manner consistent with the
                                                               preservation of capital.
WRL Great       (ARROW)    Great Companies, L.L.C. (ARROW)     Seeks long-term growth of
Companies --                                                   capital.
Technology(SM)
WRL LKCM        (ARROW)    Luther King Capital     (ARROW)     Seeks long-term growth of
Capital Growth             Management                          capital.
                           Corporation
WRL Janus       (ARROW)    Janus Capital           (ARROW)     Seeks growth of capital.
Growth                     Corporation

WRL Goldman     (ARROW)    Goldman Sachs Asset     (ARROW)     Seeks long-term growth of
Sachs Growth               Management                          capital.

WRL GE U.S.     (ARROW)    GE Asset Management     (ARROW)     Seeks long-term growth of
Equity                     Incorporated                        capital.

WRL Great       (ARROW)    Great Companies, L.L.C. (ARROW)     Seeks long-term growth of
Companies --                                                   capital.
America(SM)

WRL Salomon     (ARROW)    Salomon Brothers Asset  (ARROW)     Seeks capital appreciation.
All Cap                    Management Inc

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

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.

WRL NWQ Value   (ARROW)    NWQ Investment          (ARROW)    Seeks to achieve maximum,
Equity                     Management                          consistent total return with
                           Company, Inc.                       minimum risk to principal.

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.
</TABLE>

                                       18
<PAGE>


<TABLE>
<CAPTION>
Portfolio                      Sub-Adviser or Adviser             Investment Objective
--------------------           ------------------------           -----------------------------------
<S>                    <C>     <C>                        <C>     <C>
WRL Dean Asset      (ARROW)    Dean Investment         (ARROW)    Seeks preservation of capital and
Allocation                     Associates                         competitive investment returns.

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.

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. Total return will
                                                                  consist of realized and unrealized
                                                                  capital gains and losses plus
                                                                  income

WRL Federated       (ARROW)    Federated Investment    (ARROW)    Seeks total return by investing in
Growth & Income                Counseling                         securities that have defensive
                                                                  characteristics.

WRL AEGON           (ARROW)    AEGON USA               (ARROW)    Seeks preservation of capital,
Balanced                       Investment                         reduced volatility, and superior
                               Management, Inc.                   long-term risk-adjusted returns.

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

WRL J.P. Morgan     (ARROW)    J.P. Morgan Investment  (ARROW)    Seeks to obtain maximum current
Money Market                   Management Inc.                    income consistent with the
                                                                  preservation of principal and
                                                                  maintenance of liquidity.

Fidelity VIP        (ARROW)    Fidelity Management &   (ARROW)    Seeks reasonable income by
Equity-Income                  Research Company                   investing primarily in income-
Portfolio                                                         producing equity securities.
-- Service Class 2

Fidelity VIP II     (ARROW)    Fidelity Management &   (ARROW)    Seeks long-term capital apprecia-
Contrafund(R)                  Research Company                   tion by investing primarily in a
Portfolio                                                         broad variety of common stocks,
-- Service Class 2                                                using both growth-oriented and
                                                                  contrarian disciplines.

Fidelity VIP III    (ARROW)    Fidelity Management &   (ARROW)    Seeks capital growth by investing
Growth                         Research Company                   in a wide range of common
Opportunities                                                     domestic and foreign stocks, and
Portfolio                                                         securities convertible into
-- Service Class 2                                                common stocks.
</TABLE>


                                       19
<PAGE>

     WRL Management, located at 570 Carillon Parkway, St. Petersburg, Florida
33716, a wholly-owned subsidiary of Western Reserve, serves as investment
adviser to the WRL Fund and manages the WRL Fund in accordance with policies
and guidelines established by the WRL 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 WRL Fund prospectus for more information regarding WRL
Management and the investment sub-advisers.


     FMR, located at 82 Devonshire Street, Boston, Massachusetts 02109, serves
as investment adviser to the Fidelity VIP Funds and manages the Fidelity VIP
Funds in accordance with policies and guidelines established by the Fidelity
VIP Funds' Board of Trustees. For certain portfolios, FMR has engaged
investment sub-advisers to provide portfolio management services with regards
to foreign investments. FMR and each sub-adviser are registered investment
advisers under the Investment Advisers Act of 1940, as amended. See the
Fidelity VIP Funds prospectuses for more information regarding FMR and the
investment sub-advisers.


     In addition to the separate account, shares of the portfolios 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 portfolios simultaneously. Neither we nor the funds currently foresee any
such disadvantages, either to variable life insurance policyowners or to
variable annuity contract owners. However, each fund's Board of
Directors/Trustees 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 portfolio 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 a fund's Board of Directors/Trustees 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. 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 a fund (or of


                                       20
<PAGE>

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 you 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 a fund, or
in shares of another investment company, with specified investment objectives.
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.


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. See Tax Status of the
Policy p. 52.


     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 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.


                                       21
<PAGE>

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 submitting applications is:


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


     You select the specified amount for your Policy within the following
limits. Our current minimum specified amount for a Policy for all issue ages is
generally $500,000. 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:

   o  the date of your application; or
   o  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
males and females 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.


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

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

     We also place insureds in various sub-standard rate classes, which involve
a higher mortality risk and higher cost of insurance charges. We generally
charge higher rates for insureds who use tobacco. We charge lower cost of
insurance rates for insureds who are in


                                       22
<PAGE>

an "ultimate class." An ultimate class is only available if our underwriting
guidelines require you to take a blood test because of the specified amount you
have chosen. For Policies with a specified amount of $1,000,000 or more, we
generally charge a lower rate. This lower rate may not apply to Policies issued
prior to January 1, 2001.


When Insurance Coverage Takes Effect


     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 required under the Policy as issued 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, the insured 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>
<CAPTION>
<S>                             <C>
 The amount of                  o  the specified amount applied for; or
 conditional insurance          o  $300,000
 coverage is the lesser of:
                                reduced by all amounts payable under all life insurance
                                applications that the insured has pending with us.
</TABLE>


<TABLE>
<CAPTION>
<S>                            <C>
 Conditional life insurance    o  the date of your application; or
 coverage begins on the        o  the date the insured completes all of the medical tests and
 later of:                        examinations that we require; or
                               o  the date of issue, if any, requested in the application.
</TABLE>


<TABLE>
<CAPTION>
<S>                            <C>
 Conditional life insurance    o  the date we determine the insured has satisfied our
 coverage terminates              underwriting requirements and the insurance applied for
 automatically on the             takes effect (the Policy date); or
 earliest of:                  o  60 days from the date the application was completed; or
                               o  the date we determine that any person proposed for
                                  insurance in the application is not insurable according to
                                  our rules, limits and standards for the plan, amount and
                                  rate class shown in the application; or
                               o  the date we modify the plan, amount, riders and/or the
                                  premium rate class shown in the application, or any
                                  supplemental agreements; or
                               o  the date we mail notice of the ending of coverage and we
                                  refund the first premium to the applicant at the address
                                  shown on the application.
</TABLE>

                                       23
<PAGE>
<TABLE>
<CAPTION>
<S>                            <C>
 Special limitations of the    o  the conditional receipt will be void:
 conditional receipt:             (ARROW) if not signed by an authorized agent of Western
                                          Reserve; or
                                  (ARROW) in the event the application contains any fraud or
                                          material misrepresentation; or
                                  (ARROW) if, on the date of the conditional receipt, the
                                          proposed insured is under 15 days of age or over
                                         80 years of age.
                               o  the conditional receipt does not provide benefits for
                                   disability and accidental death benefits.
                               o  the conditional receipt does not provide benefits if any
                                  proposed insured commits suicide. In this case, Western
                                  Reserve's liability will be limited to return of the first
                                  premium paid with the application.
</TABLE>

     Full Insurance Coverage and Allocation of Initial Premium. Once we
determine that the insured meets our underwriting requirements and you have
paid the initial premium, full insurance coverage will begin and we will begin
to take the monthly deductions from your premium. This date is the Policy date.
On the Policy date, we will allocate your initial premium minus monthly
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
on which we receive the premium or transaction request at our office. 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.
30.


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.


                                       24
<PAGE>


<TABLE>
<CAPTION>
<S>              <C>
 Changing the    o  Change the owner by providing written notice to us at our
 Owner              office at any time while the insured is alive and the Policy
                    is in force.
                 o  Change is effective as of the date that the written notice is
                    signed.
                 o  Changing the owner does not automatically change the
                    beneficiary.
                 o  Signature of owner's spouse is required if owner is a
                    resident of: Arizona, California, Idaho, Nevada, New
                    Mexico, Washington or Wisconsin.
                 o  Changing the owner may have tax consequences. You
                    should consult a tax advisor before changing the owner.
                 o  We are not liable for payments we made before we
                    received the written notice at our office.
</TABLE>


<TABLE>
<CAPTION>
<S>              <C>
 Choosing the    o  The owner designates the beneficiary (the person to receive
 Beneficiary        the death benefit when the insured dies) in the application.
                 o  If the owner designates more than one beneficiary, then each
                    beneficiary shares equally in any death benefit proceeds
                    unless the beneficiary designation states otherwise.
                 o  If the beneficiary dies before the insured, then any
                    contingent beneficiary becomes the beneficiary.
                 o  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.
</TABLE>


<TABLE>
<CAPTION>
<S>              <C>
 Changing the    o  The owner changes the beneficiary by providing us with a
 Beneficiary        written notice to us at our office.
                 o  Change is effective as of the date the owner signs the
                    written notice.
                 o  Signature of owner's spouse is required if owner is a
                    resident of: Arizona, California, Idaho, Nevada, New
                    Mexico, Washington or Wisconsin.
                 o  We are not liable for any payments we made before we
                    received the written notice at our office.
</TABLE>


<TABLE>
<CAPTION>
<S>               <C>
 Assigning the    o  The owner may assign Policy rights while the insured is
 Policy              alive.
                  o  Signature of owner's spouse is required if owner is a
                     resident of: Arizona, California, Idaho, Nevada, New
                     Mexico, Washington or Wisconsin.
                  o  The owner retains any ownership rights that are not
                     assigned.
</TABLE>

                                       25
<PAGE>


<TABLE>
<CAPTION>
<S>  <C>
     o  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.
     o  Claims under any assignment are subject to proof of
        interest and the extent of the assignment.
     o  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; or
        (ARROW) bound by any assignment which results in adverse
                tax consequences to the owner, insured(s) or
                beneficiary(ies).
     o  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 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:


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


     Some states may require us to refund all of the premiums you paid for the
Policy.




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


                                       26
<PAGE>

below), you may make unscheduled premium payments at any time and in any amount
over $84. 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. Please be sure to notify us or your agent/registered
representative of any address changes so that we may be able to keep your
current address on record.


     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 when due (and your no lapse period has 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. 51.


Minimum Monthly Guarantee Premium


     The full initial premium is the only premium you are required to pay under
the Policy. However, you greatly increase your risk of lapse if you do not
regularly pay premiums at least as large as the current minimum monthly
guarantee premium.


     Until the no lapse date shown on your Policy schedule page, we guarantee
that your Policy will not lapse, so long as you have paid total premiums (minus
any withdrawals, minus any outstanding loans, and minus any pro rata decrease
charge) that equal or exceed the minimum monthly guarantee premium in effect
for each month times the number of months since the Policy date, including the
current month. If you take a withdrawal, a loan, or if you decrease your
specified amount, you may need to pay additional premiums in order to keep the
no lapse guarantee in place.


     The initial minimum monthly guarantee premium is shown on your Policy's
schedule page, and depends on a number of factors, including the age, gender,
and rate class of the insured, and the specified amount requested. The minimum
monthly guarantee premium will change if you change death benefit options or
decrease the specified amount.


     After the no lapse period ends, paying the current minimum monthly
guarantee premium each month will not necessarily keep your Policy in force.
You may need to pay additional premiums to keep the Policy in force.

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:


                                       27
<PAGE>

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


      (ARROW) the sum of the minimum monthly guarantee premium in effect for
              each month from the Policy date up to and including the current
              month.


Premium Limitations


     Premium payments must be at least $84 if paid monthly or $1,000 if paid
annually ($1,000 if by wire). 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 permit you to
make additional premium payments until they are allowed by the maximum premium
limitations. In addition, we reserve the right to refund a premium if the
premium would increase the death benefit by more than the amount of the
premium.


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 as follows:


                                All First Bank of Baltimore
                                ABA #: 052000113
                                For credit to: Western Reserve Life
                                Account #: 89539639
                                Policyowner's Name:
                                Policy Number:
                                Attention: General Accounting


     Tax-Free Exchanges ("1035 Exchanges"). We will accept part or all of your
initial premium money from one or more contracts insuring the same insured that
qualify for tax-free exchanges 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.


     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.


                                       28
<PAGE>

Allocating Premiums


     You must instruct us on how to allocate your premium among the subaccounts
and the fixed account. The fixed account may not be available in all states.
You must follow these guidelines:

     o  allocation percentages must be in whole numbers;

     o  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

     o  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.


     Currently 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. The change will be effective at the end of the valuation date
on which we receive the change. Upon instructions from you, the registered
representative/agent of record for your Policy may also change your allocation
instructions for you. The current minimum amount you can allocate to a
particular subaccount is 1.0% of a premium payment. We reserve the right to
increase that amount in the future. We also 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 regular business session 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 periodically review how your cash value is allocated among the
subaccounts and the fixed account because market conditions and your overall
financial objectives may change.


                                       29
<PAGE>

Policy Values
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>             <C>
 Cash Value     o  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).
                o  serves as the starting point for calculating values under a
                   Policy.
                o  equals the sum of all values in each subaccount and the
                   fixed account.
                o  is determined on the Policy date and on each valuation
                   date.
                o  has no guaranteed minimum amount and may be more or
                   less than premiums paid.
                o  includes any amounts held in the fixed account to secure
                   any outstanding Policy loan.
</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 at our office.


<TABLE>
<CAPTION>
<S>                <C>
 Net surrender     o  the cash value as of such date; minus
 value on any      o  any surrender charge as of such date; minus
 valuation date    o  any outstanding Policy loan(s); plus
 equals:           o  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.


                                       30
<PAGE>


<TABLE>
<CAPTION>
<S>               <C>
 The number of    o  the initial units purchased at unit value on the record date;
 units in any        plus
 subaccount on    o  units purchased with additional premium(s); plus
 any valuation    o  units purchased via transfers from another subaccount or
 date equals:        the fixed account; minus
                  o  units redeemed to pay for monthly deductions; minus
                  o  units redeemed to pay for partial withdrawals; minus
                  o  units redeemed as part of a transfer to another subaccount
                     or the fixed account; minus
                  o  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 next determined at the end of the valuation period on which the
premium, transfer request or cash withdrawal request is received at our office.


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 may increase or decrease from one
valuation period to the next.



<TABLE>
<CAPTION>
<S>                    <C>
 The unit value        o  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 by the
 the end of a             portfolio's net asset value per share determined at the end
 valuation                of the valuation period; minus
 period                o  a charge equal to the daily net assets of the subaccount
 is calculated as:        multiplied by the daily equivalent of the daily charge;
                          minus
                       o  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
                       o  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.


                                       31
<PAGE>


<TABLE>
<CAPTION>
<S>                     <C>
 The fixed account      o  the sum of premium(s) allocated to the fixed account; plus
 value at the end of    o  any amounts transferred from a subaccount to the fixed
 any valuation             account; plus
 period is equal to:    o  total interest credited to the fixed account; minus
                        o  amounts charged to pay for monthly deductions; minus
                        o  amounts withdrawn or surrendered from the fixed account;
                           minus
                        o  amounts transferred from the fixed account to a
                           subaccount; minus
                        o  amounts withdrawn from the fixed account to pay any pro
                           rata decrease charge incurred due to a decrease in specified
                           amount.

</TABLE>

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 at our office. We may
modify or revoke the transfer privilege at any time. The following features
apply to transfers under the Policy:


(CHECK)   You may make an unlimited number of "non-substantive" transfers in a
          Policy year among the subaccounts, although we do limit "substantive"
          transfers, as discussed below.
(CHECK)   You may make one transfer from the fixed account in a Policy year
          (unless you choose dollar cost averaging from the fixed account).
(CHECK)   You may request transfers in writing (in a form we accept), by fax or
          by telephone.
(CHECK)   There is no minimum amount that must be transferred.
(CHECK)   There is no minimum amount that must remain in a subaccount after a
          transfer.
(CHECK)   We deduct a $10 charge from the amount transferred for each transfer
          in excess of 12 transfers in a Policy year.
(CHECK)   We consider all transfers made in any one day to be a single
          transfer.
(CHECK)   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.
(CHECK)   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


                                       32
<PAGE>

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, during any 12-month period. 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
727-299-1648.

     Please note the following regarding telephone or fax transfers:

     (ARROW) We will employ reasonable procedures to confirm that telephone
             instructions are genuine.
     (ARROW) If we follow these procedures, 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.
     (ARROW) If we do not employ reasonable confirmation procedures, we may be
             liable for losses due to unauthorized or fraudulent instructions.
     (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 you do not want the ability to make telephone transfers, you
             should notify us in writing.
     (ARROW) Telephone or fax requests must be received at our office before
             4:00 p.m. Eastern time to assure same-day pricing of the
             transaction.
     (ARROW) We will not be responsible for same-day processing of transfers if
             faxed to a number other than 727-299-1648.
     (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 at our office 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. The fixed account may
not be available for


                                       33
<PAGE>

transfers in all states. 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 at the end of the
valuation date on which we receive the written request. The maximum amount you
may transfer is limited to 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
average purchase price per unit. 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 success of this strategy is not assured and
depends on market trends. You should consider carefully 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>
<CAPTION>
<S>                      <C>
 To start dollar cost    (ARROW) you must submit a completed form to us at our office
 averaging:                      requesting dollar 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>

     You may request dollar cost averaging at any time. There is no charge for
dollar cost averaging. Transfers under dollar cost averaging are not counted
towards your 12 free transfers each year.


                                       34
<PAGE>


<TABLE>
<CAPTION>
<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 you have selected. 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 effect the initial rebalancing of cash value on the next
such anniversary, in accordance with the Policy's current premium allocation
schedule. You may modify your allocations quarterly. 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>
<CAPTION>
<S>                     <C>
 To start               (ARROW) you must submit a completed asset rebalancing request
 asset rebalancing:             form to us at our office 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>
<CAPTION>
<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
                              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 participation 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

                                       35
<PAGE>

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.


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>
<CAPTION>
<S>                            <C>
 Services and benefits we      o  the death benefit, cash withdrawals and loan benefits;
 provide under the Policy:     o  investment options, including premium allocations;
                               o  administration of elective options; and
                               o  the distribution of reports to owners.
</TABLE>


<TABLE>
<CAPTION>
<S>                    <C>
 Costs and expenses    o  costs associated with processing and underwriting
 we incur:                applications;
                       o  expenses of issuing and administering the Policy (includ-
                          ing any Policy riders);
                       o  overhead and other expenses for providing services and
                          benefits, sales commissions and marketing expenses; and
                       o  other costs of doing business, such as collecting premiums,
                          maintaining records, processing claims, effecting transac-
                          tions, and paying federal, state and local premium and
                          other taxes and fees.
</TABLE>

                                       36
<PAGE>


<TABLE>
<CAPTION>
<S>                   <C>
 Risks we assume:     o  that the charges we may deduct may be insufficient to
                         meet our actual claims because insureds die sooner than
                         we estimate; and
                      o  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 Monthiversary. 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.


<TABLE>
<CAPTION>
<S>                          <C>
 The monthly deduction is    o  the monthly policy charge; plus
 equal to:                   o  the monthly cost of insurance charge for the Policy; plus
                             o  the monthly charge for any benefits provided by riders
                                attached to the Policy; plus
                             o  the pro rata decrease charge (if applicable) incurred as a
                                result of a decrease in the specified amount.

                                Monthly Policy Charge:
                             o  This charge equals $5.00 each Policy month.
                             o  We will not increase this charge.
                             o  We may waive this charge at issue on additional policies
                                (not on the original Policy) purchased naming the same
                                owner and insured.
                             o  This charge compensates us for administrative expenses
                                such as recordkeeping, processing death benefit claims and
                                Policy changes, and overhead costs.
</TABLE>

                                       37
<PAGE>


<TABLE>
<CAPTION>
<S>  <C>
     Cost of Insurance Charge:
        o  We deduct this charge each month. It varies each
           month and is equal to:
           (ARROW) the death benefit on the Monthiversary;
                   divided by
           (ARROW) 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
           (ARROW) the cash value on the Monthiversary;
                   multiplied by
           (ARROW) the monthly cost of insurance rate for the
                   Policy.

     Optional Insurance Riders:

        o  The monthly deduction will include charge for any
           optional insurance benefits you add to your Policy
           by rider (see Supplemental Benefits (Riders) p. 60).
</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. For
Policies with a specified amount of $1,000,000 or more, we generally charge a
lower rate. This lower rate may not apply to Policies issued prior to January
1, 2001. 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. 22.
     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.

Mortality and Expense Risk Charge

     We deduct a daily charge from your cash value in each subaccount to
compensate us for certain mortality and expense risks we assume. This charge is
equal to:
     o  your Policy's cash value in each subaccount
        multiplied by
     o  the daily pro rata portion of the annual mortality and expense risk
        charge rate of 0.90%.


                                       38
<PAGE>

     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 surrender your Policy completely 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. There is no surrender charge if you
wait until the 15th Policy anniversary to surrender your Policy. The payment
you receive is called the net surrender value. The formula we use reduces 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:

   o  you pay premiums equal to or not much higher than the minimum monthly
      guarantee premium shown in your Policy; and/or
   o  investment performance is too low.


<TABLE>
<CAPTION>
<S>                         <C>
 The surrender charge is    o  the issue charge; plus the sales charge; multiplied by
 equal to:                  o  the surrender charge factor.
</TABLE>

     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:


     o  26.5% multiplied by the total premiums paid up to the surrender charge
        base premium shown in your Policy; plus
     o  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.


                                       39
<PAGE>


<TABLE>
<CAPTION>
           Issue Age Range                    Unisex*
------------------------------------- ------------------------
      Male      Female    Percentage   Issue Age   Percentage
<S>           <C>        <C>          <C>         <C>
       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%
</TABLE>

* The reference to "unisex" is included for purposes of states which prohibit
  the use of actuarial tables that distinguish between males and females 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.


                           Surrender Charge Factors
                            Males Issue Ages 0 - 65
                            Females Issue Ages 0-70


<TABLE>
<CAPTION>
  End of Policy Year*     Factor
----------------------   -------
<S>                      <C>
       At Issue           1.00
         1-10             1.00
          11               .80
          12               .60
          13               .40
          14               .20
          15                 0
          16+                0
</TABLE>

     *   The factor on any date other than a Policy anniversary will be
          determined proportionately using the factor at the end of the Policy
          year prior to surrender and the factor at the end of the Policy year
          of surrender.


     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
a 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.


o  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


                                       40
<PAGE>

    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:


<TABLE>
<CAPTION>
<S>       <C>                                               <C>
  (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
                                                            =========
</TABLE>

o  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:


<TABLE>
<CAPTION>
<S>       <C>                                              <C>
  (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
                                                           =========
</TABLE>

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:

     o  calculating the surrender charge that would apply if the Policy was
        being surrendered; then multiply it by

     o  the ratio of the specified amount decrease you requested to the initial
        specified amount of your Policy.


                                       41
<PAGE>


<TABLE>
<CAPTION>
<S>                       <C>
 The pro rata decrease    o  the specified amount decrease that you request; divided by
 charge is equal to:      o  the full specified amount on the Policy date; then
                             multiply it by
                          o  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:


     o  a change in the death benefit option; or

     o  a cash 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 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 full initial specified amount. A decrease in specified amount will
generally decrease the insurance protection of the Policy.


Transfer Charge


<TABLE>
<CAPTION>
<S> <C>
o  We currently allow you to make 12 transfers each year free from charge.
o  We charge $10 for each additional transfer.
o  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.
o  We deduct the transfer charge from the amount being transferred.
o  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.
o  Transfers under dollar cost averaging and asset rebalancing are not transfers for
   purposes of this charge.
o  We will not increase this charge.
</TABLE>

Change in Premium Allocation Charge


     We currently do not charge you if you change your 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.


                                       42
<PAGE>

Cash Withdrawal Charge



<TABLE>
<CAPTION>
<S><C>
o  After the first Policy year, you may take one cash withdrawal per Policy year.
o  When you make a cash withdrawal, we charge a processing fee of $25 or 2% of
   the amount you withdraw, whichever is less.
o  We deduct this amount from the withdrawal, and we pay you the balance.
o  We will not increase this charge.
</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 management fees and expenses from the amounts you
have invested in the portfolios. Some portfolios also deduct 12b-1 fees from
portfolio assets. These fees and expenses currently range from 0.44% to 1.20%.
See the Portfolio Annual Expense Table p. 13 in this prospectus, and the fund
prospectuses.


     Our affiliate, AFSG, the principal underwriter for the Policies, will
receive the 12b-1 fees and our affiliates, including the principal underwriter
for the Policies, may receive compensation from the investment advisers,
administrators, and/or distributors (and an affiliate thereof) of the
portfolios in connection with administrative or other services and cost savings
experienced by the investment advisers, administrators or distributors. It is
anticipated that such compensation will be based on assets of the particular
portfolios attributable to the Policy and may be significant. Some advisers,
administrators, distributors or portfolios may pay us (and our affiliates) more
than others.


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(ies). 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. 47.


                                       43
<PAGE>


<TABLE>
<CAPTION>
<S>                  <C>
 Death benefit       o  the death benefit (described below); minus
 proceeds equal:     o  any monthly deduction due during the grace period (if
                        applicable); minus
                     o  any outstanding Policy loan amount; plus
                     o  any additional insurance in force provided by rider; plus
                     o  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 p. 56; and Misstatement of Age or Gender p. 56.

Base Policy 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>
<CAPTION>
<S>                     <C>
 Death Benefit          o  the current specified amount; or
 Option A equals the    o  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.

     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
attained age of the insured at the beginning of each Policy year. The following
table indicates the limitation percentages for different ages:


<TABLE>
<CAPTION>
   Attained Age                  Limitation Percentage
<S>              <C>
  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
  96 and older                           100%
</TABLE>

     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.


                                       44
<PAGE>

     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>
<CAPTION>
<S>                     <C>
 Death Benefit          o  the current specified amount; plus
 Option B equals the       (ARROW) the cash value on the insured's date of death; or
 greater of:            o  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.


     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.


                                       45
<PAGE>

     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.


     o  You must make your request in writing.

     o  The effective date of the change will be the Monthiversary on or
        following the date when we receive your request for a change at our
        office.

     o  You may not make a change that would decrease the specified amount
        below the minimum specified amount stated in your Policy.

     o  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 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.


                                       46
<PAGE>


<TABLE>
<CAPTION>
<S>                          <C>
 Conditions for              o  you must make your request in writing;
 decreasing the specified    o  you may not change your death benefit option in the same
 amount:                        Policy year that you decrease your specified amount;
                             o  you may not decrease your specified amount lower than
                                the minimum specified amount stated in your Policy;
                             o  you may not decrease your specified amount if it would
                                disqualify your Policy as life insurance under the Internal
                                Revenue Code;
                             o  we may limit the amount of the decrease to no more than
                                20% of the specified amount;
                             o  a decrease in specified amount will take effect on the
                                Monthiversary on or after we receive your written request;
                                and
                             o  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>

No Increases in the Specified Amount


     We do not allow increases in the specified amount. If you want additional
insurance, you may purchase a term rider (PIR or PIR Plus) or purchase an
additional policy(ies) naming the same owner and insured. We may waive the
Policy charge at issue on these additional policies.


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. 58 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 at our office. The insured must be alive, the Policy must
be in force, and it must be before the maturity date when you make your written
request. A surrender is effective as of the date when we receive your written
request. The signature of the owner's spouse will be required if the owner is a
resident of: Arizona, California, Idaho, Nevada, New Mexico, Washington or
Wisconsin. You will incur a surrender charge if you surrender the Policy during
the first 15 Policy years (see Charges and Deductions p. 36). 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. 52.


                                       47
<PAGE>

Cash Withdrawals


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


<TABLE>
<CAPTION>
<S>              <C>
 Cash            o  You must make your cash withdrawal request to us in
 withdrawal         writing.
 conditions:     o  Signature of owner's spouse is required if owner is a
                    resident of: Arizona, California, Idaho, Nevada, New
                    Mexico, Washington or Wisconsin.
                 o  We only allow one cash withdrawal per Policy year.
                 o  We may limit the amount you can withdraw to at least
                    $500, and to no more than 10% of the net surrender value.
                    We currently intend to limit the amount you can withdraw
                    to 25% of the net surrender value after the 10th Policy
                    year.
                 o  You may not take a cash withdrawal if it will reduce the
                    specified amount below the minimum specified amount set
                    forth in the Policy.
                 o  You may specify the subaccount(s) and the fixed account
                    from which to make the withdrawal. If you do not specify
                    an account, we will take the withdrawal from each account
                    in accordance with your current premium allocation
                    instructions.
                 o  We generally will pay a cash withdrawal request within
                    seven days following the valuation date we receive the
                    request.
                 o  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.
                 o  You may not take a cash withdrawal that would disqualify
                    your Policy as life insurance under the Internal Revenue
                    Code.
                 o  A cash withdrawal may have tax consequences (see
                    Federal Income Tax Considerations p. 52).
</TABLE>

     A cash withdrawal will reduce the cash value by the amount of the cash
withdrawal, and will 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.


                                       48
<PAGE>

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. 52.


<TABLE>
<CAPTION>
<S>                    <C>
 Policy loans are      o  we may require you to borrow at least $500;
 subject to certain    o  the maximum amount you may borrow is 90% of the cash
 conditions:              value, less any surrender charge and any outstanding loan
                          amount; and
                       o  signature of owner's spouse is required if owner is a
                          resident of: Arizona, California, Idaho, Nevada, New
                          Mexico, Washington or Wisconsin.
</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. 57.


     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 may 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


                                       49
<PAGE>

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 (approximately equal to an effective
annual rate of 5.5%). Loan interest 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.


     o  We currently credit interest at an effective annual rate of 4.75% on
        amounts you borrow during the first ten Policy years.
     o  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 reduces the death benefit proceeds and net surrender value
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 charged 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. 52).


                                       50
<PAGE>

     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 (terminate without value) 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 on any Monthiversary is less than the monthly deductions due on
that day. Such lapse might occur if unfavorable investment experience, loans
and cash withdrawals cause a decrease in the net surrender value, or you have
not paid sufficient premiums as discussed below to offset the monthly
deductions.


     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 you keep the no lapse period 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>
<CAPTION>
<S>                          <C>
 Early termination of the    o  The no lapse period coverage will end immediately if you
 no lapse period                do not pay sufficient premiums.
                             o  You must pay total premiums (minus withdrawals,
                                outstanding loans, and any pro rata decrease charge) that
                                equal at least:
                                (ARROW) the sum of the minimum monthly guarantee
                                        premiums in effect for each month from the
                                        Policy date up to and 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. See Minimum Monthly Guarantee Premium p. 27.


                                       51
<PAGE>

Reinstatement


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


     o  submit a written application for reinstatement;
     o  provide evidence of insurability satisfactory to us;
     o  make a minimum premium payment sufficient to provide a net premium that
        is large enough to cover:
        (ARROW) three monthly deductions; and
        (ARROW) any surrender charge calculated from the Policy date to the date
                of reinstatement. (Although we do not currently assess this
                charge, we reserve the right to do so in the future.)


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


Federal Income Tax Considerations
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
     The following summarizes some of the basic 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 generally satisfy
the applicable Code requirements. 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


                                       52
<PAGE>

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.


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 a Policy (e.g., by
assignment), the tax consequences depend on whether the Policy is classified as
a "Modified Endowment Contract" ("MEC").


     Modified Endowment Contracts. Under the Code, certain life insurance
policies are classified as MECs and receive less favorable tax treatment than
other life insurance policies. The rules are too complex to summarize here, but
generally depend on the amount of premiums paid during the first seven Policy
years. Certain changes in the Policy after it is issued could also cause the
Policy to be classified as a MEC. 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 in certain
circumstances 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 or 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. If your
Policy is not a MEC at issue, then you will also be notified of the maximum
amount of additional premiums 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.


                                       53
<PAGE>

     Distributions (other than Death Benefits) from Modified Endowment
Contracts. Policies classified as MECs are subject to the following tax rules:


     o    All distributions other than death benefits from a MEC, including
          distributions upon surrender and cash 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.


     o    Loans taken from or secured by (e.g., by assignment) such a Policy are
          treated as distributions and taxed accordingly.


     o    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 the beneficiary.


     o    If a Policy becomes a MEC, distributions that occur during the Policy
          year will be taxed as distributions from a MEC. In addition,
          distributions from a Policy within two years before it becomes a MEC
          will be taxed in this manner. This means that a distribution from a
          Policy that is not a MEC at the time when the distribution is made
          could later become taxable as a distribution from a MEC.


     Distributions (other than Death Benefits) 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 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.


     The tax consequences of loans from or secured by a Policy that is not a
MEC are uncertain 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.


     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.


     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.


                                       54
<PAGE>

     Policy Loans. If a loan from a Policy is outstanding when the Policy is
canceled or lapses, then the amount of the outstanding indebtedness will be
taxed as if it were a distribution.


     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 excludible 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 legal developments and their effect on the Policy.


Special Rules for 403(b) Arrangements


     If this Policy is purchased by public school systems and certain
tax-exempt organizations for their employees, then the federal, state and
estate tax consequences could differ from those stated in the prospectus. A
competent tax advisor should be consulted in connection with such purchase.


     Certain restrictions apply. The Policy must be purchased in connection
with a tax-sheltered annuity described in section 403(b) of the Code. Premiums,
distributions, and other transactions in connection with the Policy must be
administered in coordination with the section 403(b) annuity.


     The amount of life insurance that may be purchased on behalf of a
participant in a 403(b) plan is limited. The current cost of insurance for the
net amount at risk is treated under the Code as a "current fringe benefit" and
must be included annually in the plan participant's gross income. This cost
(generally referred to as the "P.S. 58" cost) is reported to the participant
annually.


                                       55
<PAGE>

     If the plan participant dies while covered by the 403(b) plan and the
Policy proceeds are paid to the participant's beneficiary, then the excess of
the death benefit over the cash value will generally not be taxable. However,
the cash value will generally be taxable to the extent it exceeds the
participant's cost basis in the Policy.


     Policies owned under these types of plans may be subject to the Employee
Retirement Income Security Act of 1974 ("ERISA"), which may impose additional
requirements of Policy loans and other Policy provisions. Plan loans must also
satisfy tax requirements in order to be treated as non-taxable. Plan loan
requirements and provisions may differ from the Policy loan provisions stated
in the prospectus. You should consult a qualified advisor regarding ERISA.


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 (or two years from the reinstatement date, if the Policy lapses
and is reinstated), the Policy will terminate and our liability is limited to
an amount equal to the premiums paid, less any outstanding loans, and less any
cash withdrawals. 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.


Misstatement of Age or Gender


     If the age or gender of the insured was stated incorrectly in the
application or any supplemental application, then the death benefit will be
adjusted based on what the cost of insurance charge for the most recent monthly
deduction 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.


                                       56
<PAGE>

     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. At your request, we will extend 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 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 at our
office. However, we can postpone such payments if:


     o  the NYSE is closed, other than customary weekend and holiday closing,
        or trading on the NYSE is restricted as determined by the SEC; or
     o  the SEC permits, by an order, the postponement for the protection of
        policyowners; or
     o  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.


                                       57
<PAGE>

     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, death
benefit proceeds, or surrenders from the fixed account for up to six months.


Settlement Options


     If you surrender the Policy, 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 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 or the insured's date of death.


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

     o  the amount of the surrender or death benefit proceeds on the surrender
        date or insured's date of death;

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

     o  the mortality tables we use; and

     o  the specific payment option(s) you choose.


<TABLE>
<CAPTION>
<S>                      <C>
 Option 1 - Equal        o  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.
                         o  We will stop making payments once we have made all the
                            payments for the period selected.
</TABLE>

                                       58
<PAGE>

<TABLE>
<CAPTION>
<S>                         <C>
 Option 2 - Equal           At your or the beneficiary's direction, we will make equal
 Monthly Installments       monthly installments:
 for Life (Life Income)        o  only for the life of the payee, at the end of which
                                  payments will end; or
                               o  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
                               o  until the total amount of all payments we have made
                                  equals the proceeds that were applied to the
                                  settlement option.
</TABLE>
<TABLE>
<CAPTION>
<S>                           <C>
 Option 3 - Equal             o  We will make equal monthly payments during the joint
 Monthly Installments for        lifetime 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         o  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) two-thirds of the amount paid to the payee before
                                         the payee's death. All payments will cease upon the
                                         death of the co-payee.
</TABLE>
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>
<CAPTION>
<S>     <C>                                 <C>     <C>
(CHECK)     the current cash value              (CHECK)     any activity since the last report
(CHECK)     the current net surrender value     (CHECK)     projected values
(CHECK)     the current death benefit           (CHECK)     investment experience of each subaccount
(CHECK)     any outstanding loans               (CHECK)     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>
<CAPTION>
<S>     <C>                                  <C>
  o     the maturity date;             o     the end of the grace period; or
  o     the date the insured dies;     o     the date the Policy is
                                             surrendered.
</TABLE>
                                       59
<PAGE>

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. These riders may not be available in all states.


Children's Insurance Rider


     This rider provides a face amount on the primary insured's children. Our
current minimum face amount for this rider for issue ages 0-18 is $2,000. The
maximum face amount is $10,000. At the age of 25 or upon death of the primary
insured, whichever happens first, this rider may be converted to a new policy
with a maximum face amount of up to five times the face amount of the rider. 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.


Accidental Death Benefit Rider


     Our current minimum face amount for this rider for issue ages 15-59 is
$10,000. The maximum face amount available for this rider is $150,000 (up to
150% of specified amount).


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

     o  the death is caused by external, violent, and accidental means;
     o  the death occurs within 90 days of the accident; and
     o  the death occurs while the rider is in force.


The rider will terminate on the earliest of:


     o  the Policy anniversary nearest the primary insured's 70th birthday;
     o  the date the Policy terminates; or
     o  the Monthiversary when the rider terminates at the owner's request.


Other Insured Rider


     This rider insures the spouse or life partner and/or dependent children of
the primary insured. We will pay the rider's face amount when we receive proof
of the other insured's death. On any Monthiversary while the rider is in force,
you may replace it with a new policy on the other insured's life (without
evidence of insurability).


                                       60
<PAGE>


<TABLE>
<CAPTION>
<S>               <C>
 Conditions to    o  your request must be in writing;
 replace the      o  the rider has not reached the anniversary nearest to the
 rider:              other insured's 70th birthday;
                  o  the new policy is any permanent insurance policy that we
                     currently offer;
                  o  subject to the minimum face 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 as long
                     as it meets the minimum specified amount requirements of
                     the original Policy; and
                  o  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. This rider may be purchased if your issue
age is 15-55 years of age. We must receive proof that:


     o  you are totally disabled;

     o  the rider was in force when you became disabled;

     o  you became disabled before the anniversary nearest your 60th birthday;
        and

     o  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 Income Rider


     This rider has the same benefits as the Disability Waiver Rider, but adds
a monthly income benefit for up to 120 months. This rider may be purchased if
your issue age is 15-55 years of age. The minimum income amount for this rider
is $10. The maximum income amount is the lesser of 0.2% of your specified
amount or $300 per month.


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.


                                       61
<PAGE>


<TABLE>
<CAPTION>
<S>             <C>
 Features of    o  the rider increases the Policy's death benefit by the rider's
 PIR and PIR       face amount;
 Plus:          o  the PIR may be purchased from issue ages 0-80;
                o  the PIR Plus may be purchased from issue ages 18-80;
                o  the PIR terminates when the insured turns 90, and the PIR
                   Plus terminates when the insured turns 85;
                o  the minimum purchase amount for the PIR and PIR Plus is
                   $25,000. There is no maximum purchase amount;
                o  we do not assess any additional surrender charge for PIR
                   and PIR Plus;
                o  a separate cost of insurance rate applies to the PIR and
                   PIR Plus;
                o  generally PIR and PIR Plus coverage costs less than the
                   insurance coverage under the Policy, but has no cash
                   value;
                o  you may cancel or reduce your rider coverage without
                   decreasing your Policy's specified amount; and
                o  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 Policy's specified amount, because we do not deduct surrender
charge in connection with your PIR or PIR Plus. However, it may cost you more
to keep a higher specified amount under the Base Policy, 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. For Policies with a specified
amount of $1,000,000 or more, we generally charge a lower rate of insurance.
This lower rate may not apply to Policies issued prior to January 1, 2001.


     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:


     o  the death benefit on the date we pay the single-sum benefit; multiplied
        by
     o  the election percentage of the death benefit you elect to receive;
        divided by
     o  1 + i ("i" equals the current yield on 90-day Treasury bills or the
        Policy loan interest rate, whichever is greater); minus
     o  any indebtedness at the time we pay the single-sum benefit, multiplied
        by the election percentage.


                                       62
<PAGE>

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


     o  the death benefit available under the Policy at the insured's death;
        plus
     o  the benefit available under any PIR or PIR Plus in force.
     o  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:


     o  the date the Policy terminates;
     o  the date a settlement option takes effect;
     o  the date we pay a single-sum benefit; or
     o  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 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 and advertising 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 total return for the periods
ended on December 31, 1999.


     These rates of return do not reflect any charges that are deducted under
the Policy or from the separate account (such as the annual mortality and
expense risk charge, the


                                       63
<PAGE>

monthly deduction, or the surrender charge). If these charges were deducted,
performance would be significantly lower. These rates of return are not
estimates, projections or guarantees 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.

                          Average Annual Total Return
                   For the Periods Ended on December 31, 1999


<TABLE>
<CAPTION>
                                                                                                                     Inception
Fund Portfolio                                  Inception      10 Years      5 Years      3 Years       1 Year          Date
-------------------------------------------   -------------   ----------   -----------   ---------   -----------   -------------
<S>                                           <C>             <C>          <C>           <C>         <C>           <C>
WRL VKAM Emerging Growth ..................        32.64%        N/A           42.96%      50.69%      105.16%      03/01/1993
WRL T. Rowe Price Small Cap ...............        38.49%        N/A           N/A          N/A         N/A         05/03/1999
WRL Goldman Sachs Small Cap ...............        17.82%        N/A           N/A          N/A         N/A         05/03/1999
WRL Pilgrim Baxter Mid Cap Growth .........        78.00%        N/A           N/A          N/A         N/A         05/03/1999
WRL Alger Aggressive Growth ...............        30.35%        N/A           36.62%      46.16%       69.02%      03/01/1994
WRL Third Avenue Value ....................         3.84%        N/A           N/A          N/A         15.72%      01/02/1998
WRL GE International Equity ...............        14.90%        N/A           N/A          N/A         24.95%      01/02/1997
WRL Janus Global ..........................        27.91%        N/A           32.94%      38.24%       71.10%      12/03/1992
WRL Janus Growth ..........................        23.47%        23.62%        39.89%      45.60%       59.67%      10/02/1986
WRL Goldman Sachs Growth ..................        17.50%        N/A           N/A          N/A         N/A         05/03/1999
WRL GE U.S. Equity ........................        22.76%        N/A           N/A          N/A         18.41%      01/02/1997
WRL Salomon All Cap .......................        15.57%        N/A           N/A          N/A         N/A         05/03/1999
WRL C.A.S.E. Growth .......................        18.80%        N/A           N/A         16.41%       33.84%      05/01/1995
WRL Dreyfus Mid Cap .......................         7.20%        N/A           N/A          N/A         N/A         05/03/1999
WRL NWQ Value Equity ......................        10.76%        N/A           N/A          8.73%        7.95%      05/01/1996
WRL T. Rowe Price Dividend Growth .........        (7.40)%       N/A           N/A          N/A         N/A         05/03/1999
WRL Dean Asset Allocation .................        10.38%        N/A           N/A          6.02%       (5.64)%     01/03/1995
WRL LKCM Strategic Total Return ...........        13.82%        N/A           16.50%      14.40%       12.07%      03/01/1993
WRL J.P. Morgan Real Estate
  Securities ..............................       (11.31)%       N/A           N/A          N/A         (3.77)%     05/01/1998
WRL Federated Growth & Income .............         8.82%        N/A           11.41%       7.07%       (4.45)%     03/01/1994
WRL AEGON Balanced ........................         8.53%        N/A           11.34%       8.86%        3.03%      03/01/1994
WRL AEGON Bond ............................         7.03%         7.33%         7.36%       5.02%       (2.94)%     10/02/1986
WRL J.P. Morgan Money Market* .............         5.00%         4.67%         5.11%       5.04%        4.63%      10/02/1986
S&P 500 ...................................        18.11%        18.20%        28.54%      27.56%       21.04%      10/02/1986
</TABLE>

*Yield more closely reflects the current earnings than its total return.



     Because WRL Great Companies -- AmericaSM, WRL Great Companies --
TechnologySM, WRL Value Line Aggressive Growth, WRL Great Companies -- Global2,
WRL Gabelli Global Growth, WRL LKCM Capital Growth portfolios, Fidelity VIP
Equity-Income Portfolio -- Service Class 2, Fidelity VIP II Contrafund(R)
Portfolio -- Service Class 2, and Fidelity VIP III Growth Opportunities
Portfolio -- Service Class 2 had not commenced operations as of December 31,
1999, the above chart does not reflect rates of return for these portfolios.


                                       64
<PAGE>

     The annualized yield for the WRL J.P. Morgan Money Market portfolio for
the seven days ended December 31, 1999 was 5.15%.


     Additional information regarding the investment performance of the
portfolios appears in the fund prospectuses, which accompany this 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 WRL 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 value and net
surrender value below depict these Policy values as if you had purchased the
Policy on the last valuation date prior to January 1 of the year after the
subaccount began operations 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 operations. 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 could have affected the Option A death benefit, cash value and net
surrender value of the Policy, we provide hypothetical illustrations for a
hypothetical insured. These hypothetical illustrations are designed to show the
performance that could have resulted if the hypothetical insured had held the
Policy during the period illustrated. 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 subaccounts. 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, cash
withdrawals, and loans would affect individual Policy benefits.


     For each subaccount, the illustrations below assume death benefit Option A
was selected based on an annual premium of $5,500 and a specified amount of
$500,000 for a male age 35, non-tobacco use, ultimate select rate class.


                                       65
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     389,716       381,821       385,949      378,054
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       66
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     89,273        87,043       85,506       83,276
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       67
<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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     76,119        74,119       72,352       70,352
</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
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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     107,949       105,914       101,303       99,268
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       68
<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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     108,745       106,906       102,562      100,723
</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 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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     44,507        43,639       38,324       37,456
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       69
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     71,603        70,531       65,881       64,810
</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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     28,007        27,492       22,285       21,771
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       70
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     28,465        27,951       22,744       22,230
</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
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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     29,854        29,305       24,133       23,584
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
previous Policy years.

                                       71
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 ....................................     28,240        27,797       22,981       22,538
</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 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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     20,847        20,612       16,050       15,814
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
  previous Policy years.

                                       72
<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, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     15,623        15,416       10,825       10,619
</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 GE
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 INTERNATIONAL EQUITY
                    Male Issue Age 35, $5,500 Annual Premium
      ($500,000 specified amount, Non-Tobacco Use, Ultimate Select Class)
                             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
2000 .....................................     19,297        19,057       14,500       14,259
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
  previous Policy years.


                                       73
<PAGE>

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, Non-Tobacco Use, Ultimate Select Class)
                            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
2000 .....................................     10,321        10,226       5,986         5,891
</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 J.P.
Morgan Real Estate Securities subaccount would have affected benefits for a
Policy dated on the last valuation date prior to January 1, 1999. 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 REAL ESTATE SECURITIES
                   Male Issue Age 35, $5,500 Annual Premium
      ($500,000 specified amount, Non-Tobacco Use, Ultimate Select Class)
                            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>
2000 .....................................    $4,440        $4,440         $567         $567
</TABLE>

* For each year shown, benefits and values reflect only premiums paid during
 previous Policy years.


     Because 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 3, 1999, the Fidelity VIP Equity-Income Portfolio
-- Service Class 2, Fidelity VIP II Contrafund(R) Portfolio -- Service Class 2
and Fidelity VIP III Growth Opportunities Portfolio -- Service Class 2, WRL
Great Companies -- AmericaSM, WRL Great Companies -- TechnologySM, and WRL
Value Line Aggressive Growth subaccounts did not commence operations until May
1, 2000, and the WRL Great Companies -- Global2 and Gabelli Global Growth
subaccounts did not commence operations until September 1, 2000, and the WRL
LKCM Capital Growth subaccount did not commence operations until December 1,
2000, there are no hypothetical illustrations for these subaccounts.


                                       74
<PAGE>

Other Performance Data in Advertising Sales Literature


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


     o  other variable life issuers in general;
     o  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.
     o  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
     o  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 funds or their portfolios, or to their
performance.


                                       75
<PAGE>

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:

   o  65% of all premiums you make during the first Policy year, plus
   o  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.


     AFSG will receive the 12b-1 fees assessed against the Fidelity VIP Funds
shares held for the Policies as compensation for providing certain shareholder
support services. AFSG will also receive an additional fee based on the value
of shares of the Fidelity VIP Funds held for the Policies as compensation for
providing certain recordkeeping services.


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, Senior
Vice President, Assistant Secretary and General Counsel of Western Reserve.


Legal Proceedings

     Western Reserve, like other life insurance companies, is involved in
lawsuits, including class action lawsuits. In some lawsuits involving 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, at the present time, it appears that there are no pending or
threatened lawsuits that are likely to have a material adverse impact on the
separate account, on AFSG's ability to perform under its principal underwriting
agreement, or on Western Reserve's ability to meet its obligations under the
Policy.


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


                                       76
<PAGE>

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.


Experts

     The financial statements of WRL Series Life Account as of December 31,
1999 and for the year then ended included in this prospectus and registration
statement have been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent certified public accountants, given on
the authority of said firm as experts in auditing and accounting.


     The statutory-basis financial statements and schedules of Western Reserve
at December 31, 1999 and 1998 and for each of the three years in the period
ended December 31, 1999, 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 certified public
accountants. The financial statements and schedules referred to above are
included in reliance upon such report given upon the authority of such firm as
experts in auditing and accounting.


     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

     Western Reserve's financial statements appear on the following pages.
These financial statements should be distinguished from the separate account's
financial statements and you should consider these financial statements only as
bearing upon Western Reserve's ability to meet our obligations under the
Policies.


     Western Reserve's financial statements as of September 30, 2000 and for
the nine months then ended (unaudited) and as of December 31, 1999 and 1998 and
for each of the three years in the period ended December 31, 1999, 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 indirectly
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.


                                       77
<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>
 Name and Address                   Position with Western Reserve    Principal Occupation
                                                                     During Past 5 years
<S>                                <C>                               <C>
 John R. Kenney                    Chairman of the Board and         Chairman of the Board, and
 570 Carillon Parkway              Chief Executive Officer           President of WRL Series Fund,
 St. Petersburg, Florida 33716                                       Inc. (1993 - present); Chairman
                                                                     of the Board of IDEX Mutual
                                                                     Funds (1990 - present); Chair-
                                                                     man of the Board of WRL
                                                                     Investment Management, Inc.
                                                                     (1996 - present); and Chairman
                                                                     of the Board of WRL Investment
                                                                     Services, Inc. (1996 - present).

 Jerome C. Vahl                    Director and President            Executive Vice President (1998 -
 570 Carillon Parkway                                                1999), Vice President (1995 -
 St. Petersburg, Florida 33716                                       1998), Assistant Vice President
                                                                     (1994 - 1995) of Western
                                                                     Reserve; Vice President and
                                                                     Manager Corporate Projects
                                                                     (1991 - 1996), and Manager Tax
                                                                     and Technical (1986 - 1991) 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>

                                       78
<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>
 Name and Address          Position with Western Reserve     Principal Occupation
                                                             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,
                        Corporate Counsel and Group          Corporate Counsel, and Group
                        Vice President -- Compliance         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,
                                                             Inc., 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.

                                       79
<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 USA, Inc. ("AEGON USA") in the
aggregate amount of $12 million, covering all of the employees of AEGON USA 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 to a limit of $10 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.


                                       80
<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 83 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 84 is based on the same factors as those on page
83, 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). 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 following illustrations use 0.30% after the 15th Policy year; (2) estimated
daily expenses equivalent to an effective average annual expense level of 0.93%
of the portfolios' average daily net assets; and (3) all applicable cash value
charges. The 0.93% average portfolio expense level assumes an equal allocation
of amounts among 31 of the subaccounts (this percentage does not include WRL
Janus Global portfolio because effective September 1, 2000, this portfolio was
no longer available to new investors). We used annualized actual audited
expenses incurred during 1999 as shown in the Portfolio Annual Expense Table
for the portfolios to calculate the average annual expense level.


     Because the WRL Great Companies -- America(SM), WRL Great Companies --
TechnologySM, WRL Value Line Aggressive Growth, WRL Great Companies -- Global2,
WRL Gabelli Global Growth, WRL LKCM Capital Growth portfolios, Fidelity VIP
Equity-Income Portfolio -- Service Class 2, Fidelity VIP II Contrafund(R) --
Service Class 2, and Fidelity VIP III Growth Opportunities Portfolio -- Service
Class 2 had not commenced


                                       81
<PAGE>

operations as of December 31, 1999, the estimated average annual portfolio
expense level reflects estimated expenses for each of these portfolios for
2000.


     During 1999, WRL Management undertook to pay normal operating expenses of
certain WRL portfolios that exceeded a certain stated percentage of those
portfolios' average daily net assets. WRL Management has undertaken until at
least April 30, 2001 to pay expenses to the extent normal operating expenses of
certain portfolios of the WRL Fund exceed a stated percentage of the
portfolio's average daily net assets. For details on these expense limits, the
amounts reimbursed by WRL Management during 1999, and the expense ratios
without the reimbursements, see the Portfolio Annual Expense Table on page 13
of this prospectus.


     Without these waivers and reimbursements, total annual expenses for the
portfolios would have been greater, and the illustrations would have assumed
that the assets in the portfolios were subject to an average annual expense
level of 1.53%. 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 provided only to
illustrate the mechanics of a hypothetical policy and do not represent past or
future investment rates of return. Tax charges that may be attributable to the
separate account are not reflected 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 Policy
features.


                                       82
<PAGE>

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

<TABLE>
<CAPTION>
<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 funds. 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 funds 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 current fund prospectuses.



                                       83
<PAGE>

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


<TABLE>
<CAPTION>
<S>                                          <C>
      Specified Amount $500,000              Ultimate Select Class
      Annual Premium $5,500                  Option Type A
                Using Guaranteed 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            1,052,238
  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 funds. 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 funds 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 current fund prospectuses.



                                       84
<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 assets returning the inflation rate over the
period from the end of 1925 to the end of 1999. 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 74-year period: investments of $1.00
in these assets would have grown to $2,845.63 and $6,640.79, respectively, by
year-end 1999. 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
$40.22.


     The lowest-risk strategy over the past 74 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 - 1999 period.

                                       85
<PAGE>

[GRAPHIC]

                   Compound Annual Rates of Return by Decade

<TABLE>
<CAPTION>
                                1920s*     1930s      1940s      1950s      1960s       1970s      1980s     1990s
<S>                             <C>        <C>       <C>         <C>       <C>         <C>         <C>       <C>
   Large Company ............   19.2%      -0.1%      9.2%       19.4%      7.8%        5.9%       17.5%     18.2%
   Small Company ............   -4.5        1.4      20.7        16.9      15.5        11.5        15.8      15.1
   Long-Term Corp. ..........    5.2        6.9       2.7         1.0       1.7         6.2        13.0       8.3
   Long-Term Govt. ..........    5.0        4.9       3.2        -0.1       1.4         5.5        12.6       9.0
   Inter-Term Govt. .........    4.2        4.6       1.8         1.3       3.5         7.0        11.9       7.2
   Treasury Bills ...........    3.7        0.6       0.4         1.9       3.9         6.3         8.9       4.9
   Inflation ................   -1.1       -2.0       5.4         2.2       2.5         7.4         5.1       2.9
</TABLE>

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

Used with permission. (c)2000 Ibbotson Associates, Inc. All rights reserved.
[Certain portions of this work were derived from copyrighted works of Roger G.
Ibbotson and Rex Sinquefield.]

                                       86
<PAGE>

Appendix C
Surrender Charge Base Premiums
(per thousand of specified amount)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Issue       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>

                                       87
<PAGE>

Appendix C -- (continued)
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
Issue       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>


                                       88
<PAGE>

Index to Financial Statements
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
WRL Series Life Account:


Statements of Assets and Liabilities as of June 30, 2000 (unaudited)

Statements of Operations for the six months ended June 30, 2000 (unaudited)

Statements of Changes in Net Assets for the six months ended June 30, 2000 and
year ended December 31, 1999 (unaudited)

Financial Highlights for the period ended June 30, 2000 and for the years ended
December 31, 1999, 1998, 1997, 1996 and 1995 (unaudited)

Notes to the Financial Statements (unaudited)

Report of Independent Certified Public Accountants dated February 16, 2000

Statements of Assets and Liabilities as of December 31, 1999

Statements of Operations for the year ended December 31, 1999

Statements of Changes in Net Assets for the years ended December 31, 1999 and
1998

Financial Highlights for the periods ended December 31, 1999, 1998, 1997, 1996
and 1995

Notes to the Financial Statements

Western Reserve Life Assurance Co. of Ohio


Statutory-Basis Balance Sheet as of September 30, 2000 (unaudited)

Statutory-Basis Statement of Operations for the nine months ended September 30,
2000 (unaudited)

Statutory-Basis Statement of Changes in Capital and Surplus for the nine months
ended September 30, 2000 (unaudited)

Statutory-Basis Statement of Cash Flow for the nine months ended September 30,
2000 (unaudited)

Note to Statutory-Basis Financial Statements (unaudited)

Report of Independent Auditors dated February 18, 2000
Statutory-Basis Balance Sheets at December 31, 1999 and 1998

Statutory-Basis Statements of Operations for the years ended December 31, 1999,
1998 and 1997

Statutory-Basis Statements of Changes in Capital and Surplus for the years
ended December 31, 1999, 1998 and 1997

Statutory-Basis Statements of Cash Flows for the years ended December 31, 1999,
1998 and 1997

Notes to Statutory-Basis Financial Statements

Statutory-Basis Financial Statement Schedules


WRL00053-11/00

                                       89
<PAGE>

WRL Series Life Account
Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                                                                                    WRL
                                                            WRL           WRL           WRL           WRL          LKCM
                                                        J.P. Morgan      AEGON         Janus         Janus      Strategic
                                                        Money Market     Bond         Growth        Global     Total Return
                                                         Subaccount   Subaccount    Subaccount    Subaccount    Subaccount
<S>                                                    <C>           <C>          <C>            <C>          <C>
Assets:
 Investment in securities:
  Number of shares ...................................      36,667        2,235         17,320       12,970         6,093
                                                          ========      =======       ========     ========       =======
  Cost ...............................................   $  36,667     $ 25,615    $   777,588    $ 297,376     $  88,319
                                                         =========     ========    ===========    =========     =========
 Investment, at net asset value ......................   $  36,667     $ 24,560    $ 1,324,348    $ 494,379     $ 100,376
 Dividend receivable .................................         216            0              0            0             0
 Transfers receivable from depositor .................          88            0              0          165             0
                                                         ---------     --------    -----------    ---------     ---------
  Total assets .......................................      36,971       24,560      1,324,348      494,544       100,376
                                                         ---------     --------    -----------    ---------     ---------
Liabilities:
 Accrued expenses ....................................           1            1             32           12             2
 Transfers payable to depositor ......................           0           10             73            0            65
                                                         ---------     --------    -----------    ---------     ---------
  Total liabilities ..................................           1           11            105           12            67
                                                         ---------     --------    -----------    ---------     ---------
  Net assets .........................................   $  36,970     $ 24,549    $ 1,324,243    $ 494,532     $ 100,309
                                                         =========     ========    ===========    =========     =========
Net Assets Consists of:
 Policy Owners' equity ...............................   $  36,970     $ 24,549    $ 1,324,243    $ 494,532     $ 100,309
 Depositor's equity ..................................           0            0              0            0             0
                                                         ---------     --------    -----------    ---------     ---------
  Net assets applicable to units outstanding .........   $  36,970     $ 24,549    $ 1,324,243    $ 494,532     $ 100,309
                                                         =========     ========    ===========    =========     =========
 Policy Owners' units ................................       2,064        1,081          9,312       12,548         4,515
 Depositor's units ...................................           0            0              0            0             0
                                                         ---------     --------    -----------    ---------     ---------
  Units outstanding ..................................       2,064        1,081          9,312       12,548         4,515
                                                         =========     ========    ===========    =========     =========
  Accumulation unit value ............................   $   17.91     $  22.70    $    142.20    $   39.41     $   22.22
                                                         =========     ========    ===========    =========     =========
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       90
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                             WRL          WRL                       WRL
                                                            VKAM         Alger         WRL       Federated      WRL
                                                          Emerging    Aggressive      AEGON      Growth &    Dean Asset
                                                           Growth       Growth      Balanced      Income     Allocation
                                                         Subaccount   Subaccount   Subaccount   Subaccount   Subaccount
<S>                                                     <C>          <C>          <C>          <C>          <C>
 Assets:
  Investment in securities:
   Number of shares ...................................     14,390       11,673        1,498        1,754       2,395
                                                           =======      =======      =======      =======     =======
   Cost ...............................................  $ 562,185    $ 244,147     $ 18,313     $ 21,226    $ 32,491
                                                         =========    =========     ========     ========    ========
  Investment, at net asset value ......................  $ 736,939    $ 359,912     $ 18,882     $ 20,442    $ 29,422
  Dividend receivable .................................          0            0            0            0           0
  Transfers receivable from depositor .................         18           91            0            0           0
                                                         ---------    ---------     --------     --------    --------
   Total assets .......................................    736,957      360,003       18,882       20,442      29,422
                                                         ---------    ---------     --------     --------    --------
 Liabilities:
  Accrued expenses ....................................         18            8            1            1           1
  Transfers payable to depositor ......................          0            0            2            3          12
                                                         ---------    ---------     --------     --------    --------
   Total liabilities ..................................         18            8            3            4          13
                                                         ---------    ---------     --------     --------    --------
   Net assets .........................................  $ 736,939    $ 359,995     $ 18,879     $ 20,438    $ 29,409
                                                         =========    =========     ========     ========    ========
 Net Assets Consists of:
  Policy Owners' equity ...............................  $ 736,939    $ 359,995     $ 18,879     $ 20,438    $ 29,409
  Depositor's equity ..................................          0            0            0            0           0
                                                         ---------    ---------     --------     --------    --------
   Net assets applicable to units outstanding .........  $ 736,939    $ 359,995     $ 18,879     $ 20,438    $ 29,409
                                                         =========    =========     ========     ========    ========
  Policy Owners' units ................................     10,232        8,736        1,243        1,234       1,863
  Depositor's units ...................................          0            0            0            0           0
                                                         ---------    ---------     --------     --------    --------
   Units outstanding ..................................     10,232        8,736        1,243        1,234       1,863
                                                         =========    =========     ========     ========    ========
   Accumulation unit value ............................  $   72.02    $   41.21     $  15.19     $  16.56    $  15.79
                                                         =========    =========     ========     ========    ========
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       91
<PAGE>
WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                                                       WRL                        WRL
                                                            WRL          WRL            GE            WRL        Third
                                                         C.A.S.E.        NWQ       International      GE         Avenue
                                                          Growth     Value Equity     Equity      U.S. Equity    Value
                                                        Subaccount    Subaccount    Subaccount    Subaccount   Subaccount
<S>                                                    <C>          <C>           <C>            <C>          <C>
Assets:
 Investment in securities:
  Number of shares ...................................      1,784         1,944           548         1,842         689
                                                         ========      ========       =======      ========     =======
  Cost ...............................................   $ 25,773      $ 26,435       $ 7,137      $ 27,374     $ 8,007
                                                         ========      ========       =======      ========     =======
 Investment, at net asset value ......................   $ 27,735      $ 25,275       $ 7,852      $ 29,117     $ 8,869
 Dividend receivable .................................          0             0             0             0           0
 Transfers receivable from depositor .................          0             0            12             0          80
                                                         --------      --------       -------      --------     -------
  Total assets .......................................     27,735        25,275         7,864        29,117       8,949
                                                         --------      --------       -------      --------     -------
Liabilities:
 Accrued expenses ....................................          1             1             0             1           0
 Transfers payable to depositor ......................         99             4             0           121           0
                                                         --------      --------       -------      --------     -------
  Total liabilities ..................................        100             5             0           122           0
                                                         --------      --------       -------      --------     -------
  Net assets .........................................   $ 27,635      $ 25,270       $ 7,864      $ 28,995     $ 8,949
                                                         ========      ========       =======      ========     =======
Net Assets Consists of:
 Policy Owners' equity ...............................   $ 27,635      $ 25,270       $ 7,864      $ 28,995     $ 8,949
 Depositor's equity ..................................          0             0             0             0           0
                                                         --------      --------       -------      --------     -------
  Net assets applicable to units outstanding .........   $ 27,635      $ 25,270       $ 7,864      $ 28,995     $ 8,949
                                                         ========      ========       =======      ========     =======
 Policy Owners' units ................................      1,689         1,771           534         1,617         689
 Depositor's units ...................................          0             0             0             0           0
                                                         --------      --------       -------      --------     -------
  Units outstanding ..................................      1,689         1,771           534         1,617         689
                                                         ========      ========       =======      ========     =======
  Accumulation unit value ............................   $  16.36      $  14.27       $ 14.74      $  17.93     $ 12.98
                                                         ========      ========       =======      ========     =======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       92
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                            WRL          WRL          WRL            WRL           WRL
                                                        J.P. Morgan    Goldman      Goldman        T. Rowe       T. Rowe
                                                        Real Estate     Sachs        Sachs          Price         Price
                                                        Securities     Growth      Small Cap   Dividend Growth  Small Cap
                                                        Subaccount   Subaccount   Subaccount     Subaccount     Subaccount
<S>                                                    <C>          <C>          <C>          <C>              <C>
Assets:
 Investment in securities:
  Number of shares ...................................        120          123           60            83            156
                                                          =======      =======      =======        ======        =======
  Cost ...............................................    $ 1,077      $ 1,351      $   669        $  747        $ 2,108
                                                          =======      =======      =======        ======        =======
 Investment, at net asset value ......................    $ 1,114      $ 1,466      $   695        $  788        $ 2,233
 Dividend receivable .................................          0            0            0             0              0
 Transfers receivable from depositor .................          4           31            1             0              0
                                                          -------      -------      -------        ------        -------
  Total assets .......................................      1,118        1,497          696           788          2,233
                                                          -------      -------      -------        ------        -------
Liabilities:
 Accrued expenses ....................................          0            0            0             0              0
 Transfers payable to depositor ......................          0            0            0            38              3
                                                          -------      -------      -------        ------        -------
  Total liabilities ..................................          0            0            0            38              3
                                                          -------      -------      -------        ------        -------
  Net assets .........................................    $ 1,118      $ 1,497      $   696        $  750        $ 2,230
                                                          =======      =======      =======        ======        =======
Net Assets Consists of:
 Policy Owners' equity ...............................    $   748      $ 1,497      $   696        $  750        $ 2,230
 Depositor's equity ..................................        370            0            0             0              0
                                                          -------      -------      -------        ------        -------
  Net assets applicable to units outstanding .........    $ 1,118      $ 1,497      $   696        $  750        $ 2,230
                                                          =======      =======      =======        ======        =======
 Policy Owners' units ................................         81          131           62            81            170
 Depositor's units ...................................         40            0            0             0              0
                                                          -------      -------      -------        ------        -------
  Units outstanding ..................................        121          131           62            81            170
                                                          =======      =======      =======        ======        =======
  Accumulation unit value ............................    $  9.25      $ 11.39      $ 11.26        $ 9.32        $ 13.12
                                                          =======      =======      =======        ======        =======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       93
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                                                                                     WRL
                                                        WRL           WRL            WRL             WRL            Great
                                                      Salomon    Pilgrim Baxter    Dreyfus       Value Line      Companies -
                                                      All Cap    Mid Cap Growth    Mid Cap    Aggressive Growth  America(SM)
                                                    Subaccount     Subaccount    Subaccount      Subaccount      Subaccount
<S>                                                <C>          <C>             <C>          <C>                <C>
Assets:
 Investment in securities:
  Number of shares ...............................        163          1,645            85              38             335
                                                      =======       ========       =======         =======         =======
  Cost ...........................................    $ 2,063       $ 34,956       $   969         $   388         $ 3,396
                                                      =======       ========       =======         =======         =======
 Investment, at net asset value ..................    $ 2,125       $ 35,830       $ 1,003         $   400         $ 3,493
 Dividend receivable .............................          0              0             0               0               0
 Transfers receivable from depositor .............         41             81             0              22              78
                                                      -------       --------       -------         -------         -------
  Total assets ...................................      2,166         35,911         1,003             422           3,571
                                                      -------       --------       -------         -------         -------
Liabilities:
 Accrued expenses ................................          0              1             0               0               0
 Transfers payable to depositor ..................          0              0             1               0               0
                                                      -------       --------       -------         -------         -------
  Total liabilities ..............................          0              1             1               0               0
                                                      -------       --------       -------         -------         -------
  Net assets .....................................    $ 2,166       $ 35,910       $ 1,002         $   422         $ 3,571
                                                      =======       ========       =======         =======         =======
Net Assets Consists of:
 Policy Owners' equity ...........................    $ 2,166       $ 35,910       $ 1,002         $   213         $ 3,363
 Depositor's equity ..............................          0              0             0             209             208
                                                      -------       --------       -------         -------         -------
  Net assets applicable to units outstanding .....    $ 2,166       $ 35,910       $ 1,002         $   422         $ 3,571
                                                      =======       ========       =======         =======         =======
 Policy Owners' units ............................        175          1,840            90              20             323
 Depositor's units ...............................          0              0             0              20              20
                                                      -------       --------       -------         -------         -------
  Units outstanding ..............................        175          1,840            90              40             343
                                                      =======       ========       =======         =======         =======
  Accumulation unit value ........................    $ 12.39       $  19.52       $ 11.07         $ 10.47         $ 10.40
                                                      =======       ========       =======         =======         =======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       94
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At June 30, 2000
All Amounts (except per unit amounts) in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                            WRL
                                                           Great
                                                        Companies -     Fidelity VIP III    Fidelity VIP II  Fidelity VIP
                                                      Technology(SM)  Growth Opportunities   Contrafund(R)   Equity-Income
                                                         Subaccount        Subaccount         Subaccount      Subaccount
<S>                                                    <C>           <C>                   <C>              <C>
Assets:
 Investment in securities:
  Number of shares ...................................         89                 7                  8               2
                                                          =======           =======             ======          ======
  Cost ...............................................    $   899           $   143             $  187          $   44
                                                          =======           =======             ======          ======
 Investment, at net asset value ......................    $   924           $   144             $  188          $   43
 Dividend receivable .................................          0                 0                  0               0
 Transfers receivable from depositor .................         74                11                 10               0
                                                          -------           -------             ------          ------
  Total assets .......................................        998               155                198              43
                                                          -------           -------             ------          ------
Liabilities:
 Accrued expenses ....................................          0                 0                  0               0
 Transfers payable to depositor ......................          0                 0                  0               0
                                                          -------           -------             ------          ------
  Total liabilities ..................................          0                 0                  0               0
                                                          -------           -------             ------          ------
  Net assets .........................................    $   998           $   155             $  198          $   43
                                                          =======           =======             ======          ======
Net Assets Consists of:
 Policy Owners' equity ...............................    $   790           $   130             $  173          $   18
 Depositor's equity ..................................        208                25                 25              25
                                                          -------           -------             ------          ------
  Net assets applicable to units outstanding .........    $   998           $   155             $  198          $   43
                                                          =======           =======             ======          ======
 Policy Owners' units ................................         76                13                 17               2
 Depositor's units ...................................         20                 3                  3               3
                                                          -------           -------             ------          ------
  Units outstanding ..................................         96                16                 20               5
                                                          =======           =======             ======          ======
  Accumulation unit value ............................    $ 10.39           $ 10.01             $ 9.98          $ 9.92
                                                          =======           =======             ======          ======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       95
<PAGE>

WRL Series Life Account

Statements of Operations
For the Period Ended June 30, 2000
All Amounts in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                                                                                      WRL
                                                              WRL           WRL           WRL           WRL          LKCM
                                                          J.P. Morgan      AEGON         Janus         Janus      Strategic
                                                          Money Market     Bond         Growth        Global     Total Return
                                                           Subaccount   Subaccount    Subaccount    Subaccount    Subaccount
<S>                                                      <C>           <C>          <C>            <C>          <C>
Investment Income:
 Dividend income .......................................    $ 1,291       $    0      $        0     $      0     $       0
 Capital gain distributions ............................          0            0               0            0             0
                                                            -------       ------      ----------     --------     ---------
  Total investment income ..............................      1,291            0               0            0             0
Expenses:
 Mortality and expense risk ............................        203          113           6,111        2,198           450
                                                            -------       ------      ----------     --------     ---------
  Net investment income (loss) .........................      1,088         (113)         (6,111)      (2,198)         (450)
                                                            -------       ------      ----------     --------     ---------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....          0         (295)         37,485        4,113         2,093
 Change in unrealized appreciation (depreciation) ......          0        1,187         (62,675)       3,404        (4,502)
                                                            -------       ------      ----------     --------     ---------
  Net gain (loss) on investment securities .............          0          892         (25,190)       7,517        (2,409)
                                                            -------       ------      ----------     --------     ---------
   Net increase (decrease) in net assets resulting
     from operations ...................................    $ 1,088       $  779      $  (31,301)    $  5,319     $  (2,859)
                                                            =======       ======      ==========     ========     =========
</TABLE>


<TABLE>
<CAPTION>
                                                              WRL           WRL                        WRL
                                                             VKAM          Alger          WRL       Federated      WRL
                                                           Emerging     Aggressive       AEGON      Growth &    Dean Asset
                                                            Growth        Growth       Balanced      Income     Allocation
                                                          Subaccount    Subaccount    Subaccount   Subaccount   Subaccount
<S>                                                      <C>          <C>            <C>          <C>          <C>
Investment Income:
 Dividend income .......................................  $       0     $        0     $     0      $     0      $    0
 Capital gain distributions ............................          0              0           0            0           0
                                                          ---------     ----------     -------      -------      ------
  Total investment income ..............................          0              0           0            0           0
Expenses:
 Mortality and expense risk ............................      3,190          1,668          83           78         138
                                                          ---------     ----------     -------      -------      ------
  Net investment income (loss) .........................     (3,190)        (1,668)        (83)         (78)       (138)
                                                          ---------     ----------     -------      -------      ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....    157,837          3,282         164         (377)         26
 Change in unrealized appreciation (depreciation) ......    (89,400)       (31,360)       (235)       1,480         320
                                                          ---------     ----------     -------      -------      ------
  Net gain (loss) on investment securities .............     68,437        (28,078)        (71)       1,103         346
                                                          ---------     ----------     -------      -------      ------
   Net increase (decrease) in net assets resulting
     from operations ...................................  $  65,247     $  (29,746)    $  (154)     $ 1,025      $  208
                                                          =========     ==========     =======      =======      ======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       96
<PAGE>

WRL Series Life Account

Statements of Operations
For the Period Ended June 30, 2000
All Amounts in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                                                         WRL                        WRL
                                                              WRL          WRL            GE            WRL        Third
                                                           C.A.S.E.        NWQ       International      GE         Avenue
                                                            Growth     Value Equity     Equity      U.S. Equity    Value
                                                          Subaccount    Subaccount    Subaccount    Subaccount   Subaccount
<S>                                                      <C>          <C>           <C>            <C>          <C>
Investment Income:
 Dividend income .......................................   $     0       $    0         $    0       $     0       $   0
 Capital gain distributions ............................         0            0              0             0           0
                                                           -------       ------         ------       -------       -----
  Total investment income ..............................         0            0              0             0           0
Expenses:
 Mortality and expense risk ............................       117          114             36           118          25
                                                           -------       ------         ------       -------       -----
  Net investment income (loss) .........................      (117)        (114)           (36)         (118)        (25)
                                                           -------       ------         ------       -------       -----
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....      (234)        (447)           259           265         474
 Change in unrealized appreciation (depreciation) ......        11          749           (212)         (294)        472
                                                           -------       ------         ------       -------       -----
  Net gain (loss) on investment securities .............      (223)         302             47           (29)        946
                                                           -------       ------         ------       -------       -----
   Net increase (decrease) in net assets resulting
     from operations ...................................   $  (340)      $  188         $   11       $  (147)      $ 921
                                                           =======       ======         ======       =======       =====
</TABLE>


<TABLE>
<CAPTION>
                                                              WRL          WRL          WRL            WRL           WRL
                                                          J.P. Morgan    Goldman      Goldman        T. Rowe       T. Rowe
                                                          Real Estate     Sachs        Sachs          Price         Price
                                                          Securities     Growth      Small Cap   Dividend Growth  Small Cap
                                                          Subaccount   Subaccount   Subaccount     Subaccount     Subaccount
<S>                                                      <C>          <C>          <C>          <C>              <C>
Investment Income:
 Dividend income .......................................    $   0        $   0        $   0          $   0          $   0
 Capital gain distributions ............................        0            0            0              0              0
                                                            -----        -----        -----          -----          -----
  Total investment income ..............................        0            0            0              0              0
Expenses:
 Mortality and expense risk ............................        4            6            3              3              7
                                                            -----        -----        -----          -----          -----
  Net investment income (loss) .........................       (4)          (6)          (3)            (3)            (7)
                                                            ------       ------       ------         ------         ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....       76           18            9            (27)            62
 Change in unrealized appreciation (depreciation) ......       79            1            5             55            (15)
                                                            -----        -----        -----          -----          -----
  Net gain (loss) on investment securities .............      155           19           14             28             47
                                                            -----        -----        -----          -----          -----
   Net increase (decrease) in net assets resulting
     from operations ...................................    $ 151        $  13        $  11          $  25          $  40
                                                            =====        =====        =====          =====          =====
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       97
<PAGE>

WRL Series Life Account

Statements of Operations
For the Period Ended June 30, 2000
All Amounts in Thousands
(unaudited)




<TABLE>
<CAPTION>
                                                                                                                            WRL
                                                             WRL           WRL             WRL             WRL             Great
                                                           Salomon    Pilgrim Baxter     Dreyfus       Value Line       Companies -
                                                           All Cap    Mid Cap Growth     Mid Cap    Aggressive Growth   America(SM)
                                                         Subaccount     Subaccount     Subaccount    Subaccount (1)    Subaccount(1)
<S>                                                     <C>          <C>              <C>          <C>                <C>
Investment Income:
 Dividend income ......................................    $   0         $    0          $   0           $   0            $   0
 Capital gain distributions ...........................        0              0              0               0                0
                                                           -----         ------          -----           -----            -----
  Total investment income .............................        0              0              0               0                0
Expenses:
 Mortality and expense risk ...........................        5             92              3               1                4
                                                           -----         ------          -----           -----            -----
  Net investment income (loss) ........................       (5)           (92)            (3)             (1)              (4)
                                                           ------        ------          ------          ------           ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities ....      100            790             39               0                2
 Change in unrealized appreciation (depreciation) .....       44           (304)            10              12               97
                                                           -----         ------          -----           -----            -----
  Net gain (loss) on investment securities ............      144            486             49              12               99
                                                           -----         ------          -----           -----            -----
   Net increase (decrease) in net assets resulting
     from operations ..................................    $ 139         $  394          $  46           $  11            $  95
                                                           =====         ======          =====           =====            =====
</TABLE>


<TABLE>
<CAPTION>
                                                               WRL
                                                              Great
                                                           Companies -      Fidelity VIP III    Fidelity VIP II   Fidelity VIP
                                                           TechnologySM   Growth Opportunities   Contrafund(R)   Equity-Income
                                                          Subaccount(1)      Subaccount(1)       Subaccount(1)   Subaccount (1)
<S>                                                      <C>             <C>                   <C>              <C>
Investment Income:
 Dividend income .......................................      $   0              $   0               $   0           $   0
 Capital gain distributions ............................          0                  0                   0               0
                                                              -----              -----               -----           -----
  Total investment income ..............................          0                  0                   0               0
Expenses:
 Mortality and expense risk ............................          1                  0                   0               0
                                                              -----              -----               -----           -----
  Net investment income (loss) .........................         (1)                 0                   0               0
                                                              ------             -----               -----           -----
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .....          0                  0                   0               1
 Change in unrealized appreciation (depreciation) ......         25                  1                   1              (1)
                                                              -----              -----               -----           ------
  Net gain (loss) on investment securities .............         25                  1                   1               0
                                                              -----              -----               -----           -----
   Net increase (decrease) in net assets resulting
     from operations ...................................      $  24              $   1               $   1           $   0
                                                              =====              =====               =====           =====
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       98
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                          WRL                         WRL                           WRL
                                                      J.P. Morgan                    AEGON                         Janus
                                                     Money Market                    Bond                         Growth
                                                      Subaccount                  Subaccount                    Subaccount
                                              --------------------------- --------------------------- ------------------------------
                                                June 30,    December 31,    June 30,    December 31,      June 30,      December 31,
                                              ------------ -------------- ------------ -------------- --------------- --------------
                                                  2000          1999          2000          1999            2000            1999
                                              ------------ -------------- ------------ -------------- --------------- --------------
<S>                                           <C>          <C>            <C>          <C>            <C>             <C>
Operations:
 Net investment income (loss) ................ $   1,088     $    1,474     $   (113)     $  1,329      $    (6,111)    $   226,095
 Net gain (loss) on investment securities ....         0              0          892        (2,327)         (25,190)        262,161
                                               ---------     ----------     --------      --------      -----------     -----------
 Net increase (decrease) in net assets
  resulting from operations ..................     1,088          1,474          779          (998)         (31,301)        488,256
                                               ---------     ----------     --------      --------      -----------     -----------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ......   (16,141)        38,977       (1,344)        7,560           83,570         192,993
                                               ---------     ----------     --------      --------      -----------     -----------
 Less cost of units redeemed:
  Administrative charges .....................     1,583          3,050        1,186         2,538           33,462          57,685
  Policy loans ...............................       901          1,775          395           954           24,282          33,172
  Surrender benefits .........................     1,553          4,017          421           846           20,192          32,554
  Death benefits .............................        10            115           13            29            4,047           1,908
                                               ---------     ----------     --------      --------      -----------     -----------
                                                   4,047          8,957        2,015         4,367           81,983         125,319
                                               ---------     ----------     --------      --------      -----------     -----------
  Increase (decrease) in net assets from
   capital unit transactions .................   (20,188)        30,020       (3,359)        3,193            1,587          67,674
                                               ---------     ----------     --------      --------      -----------     -----------
  Net increase (decrease) in net assets ......   (19,100)        31,494       (2,580)        2,195          (29,714)        555,930
 Depositor's equity contribution
  (net redemption) ...........................         0              0            0             0                0               0
Net Assets:
 Beginning of period .........................    56,070         24,576       27,129        24,934        1,353,957         798,027
                                               ---------     ----------     --------      --------      -----------     -----------
 End of period ............................... $  36,970     $   56,070     $ 24,549      $ 27,129      $ 1,324,243     $ 1,353,957
                                               =========     ==========     ========      ========      ===========     ===========
Unit Activity:
 Units outstanding - beginning of period .....     3,206          1,460        1,232         1,090            9,293           8,668
 Units issued ................................    24,213         18,474          241           883            1,318           2,854
 Units redeemed ..............................   (25,355)       (16,728)        (392)         (741)          (1,299)         (2,229)
                                               ---------     ----------     --------      --------      -----------     -----------
 Units outstanding - end of period ...........     2,064          3,206        1,081         1,232            9,312           9,293
                                               =========     ==========     ========      ========      ===========     ===========
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                       99
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                                                        WRL                          WRL
                                                           WRL                          LKCM                         VKAM
                                                          Janus                      Strategic                     Emerging
                                                          Global                    Total Return                    Growth
                                                        Subaccount                   Subaccount                   Subaccount
                                               ---------------------------- ---------------------------- ---------------------------
                                                  June 30,    December 31,     June 30,    December 31,     June 30,     December 31
                                               ------------- -------------- ------------- -------------- -------------- ------------
                                                    2000          1999           2000          1999           2000           1999
                                               ------------- -------------- ------------- -------------- -------------- ------------
<S>                                            <C>           <C>            <C>           <C>            <C>            <C>
Operations:
 Net investment income (loss) ................   $  (2,198)    $  26,538      $    (450)    $   8,072      $   (3,190)    $  81,707
 Net gain (loss) on investment securities ....       7,517       153,543         (2,409)        2,825          68,437       217,724
                                                 ---------     ---------      ---------     ---------      ----------     ---------
 Net increase (decrease) in net assets
  resulting from operations ..................       5,319       180,081         (2,859)       10,897          65,247       299,431
                                                 ---------     ---------      ---------     ---------      ----------     ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ......      67,503        81,308          3,538        11,792         102,079        94,168
                                                 ---------     ---------      ---------     ---------      ----------     ---------
 Less cost of units redeemed:
  Administrative charges .....................      14,944        25,132          3,990         8,436          16,226        25,202
  Policy loans ...............................       8,000         9,284          1,365         3,000          11,786        11,395
  Surrender benefits .........................       6,356         8,537          1,578         3,136          10,098        11,025
  Death benefits .............................         488           194            102           378             407           512
                                                 ---------     ---------      ---------     ---------      ----------     ---------
                                                    29,788        43,147          7,035        14,950          38,517        48,134
                                                 ---------     ---------      ---------     ---------      ----------     ---------
  Increase (decrease) in net assets from
   capital unit transactions .................      37,715        38,161         (3,497)       (3,158)         63,562        46,034
                                                 ---------     ---------      ---------     ---------      ----------     ---------
  Net increase (decrease) in net assets ......      43,034       218,242         (6,356)        7,739         128,809       345,465
 Depositor's equity contribution
  (net redemption) ...........................           0             0              0             0               0             0
Net Assets:
 Beginning of period .........................     451,498       233,256        106,665        98,926         608,130       262,665
                                                 ---------     ---------      ---------     ---------      ----------     ---------
 End of period ...............................   $ 494,532     $ 451,498      $ 100,309     $ 106,665      $  736,939     $ 608,130
                                                 =========     =========      =========     =========      ==========     =========
Unit Activity:
 Units outstanding - beginning of period .....      11,605        10,167          4,674         4,814           9,357         8,218
 Units issued ................................       2,647         4,823            742         1,538           5,626         4,977
 Units redeemed ..............................      (1,704)       (3,385)          (901)       (1,678)         (4,751)       (3,838)
                                                 ---------     ---------      ---------     ---------      ----------     ---------
 Units outstanding - end of period ...........      12,548        11,605          4,515         4,674          10,232         9,357
                                                 =========     =========      =========     =========      ==========     =========
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      100
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                           WRL                          WRL                        WRL
                                                          Alger                        AEGON                    Federated
                                                    Aggressive Growth                Balanced                Growth & Income
                                                        Subaccount                  Subaccount                  Subaccount
                                               ---------------------------- --------------------------- --------------------------
                                                  June 30,    December 31,    June 30,    December 31,    June 30,    December 31,
                                               ------------- -------------- ------------ -------------- ------------ -------------
                                                    2000          1999          2000          1999          2000          1999
                                               ------------- -------------- ------------ -------------- ------------ -------------
<S>                                            <C>           <C>            <C>          <C>            <C>          <C>
Operations:
 Net investment income (loss) .................  $  (1,668)    $  35,966      $    (83)     $    213      $    (78)    $  1,091
 Net gain (loss) on investment securities .....    (28,078)      101,488           (71)          105         1,103       (2,078)
                                                 ---------     ---------      --------      --------      --------     --------
 Net increase (decrease) in net assets
  resulting from operations ...................    (29,746)      137,454          (154)          318         1,025         (987)
                                                 ---------     ---------      --------      --------      --------     --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......     60,035        74,699         2,346         5,997         3,735        5,627
                                                 ---------     ---------      --------      --------      --------     --------
 Less cost of units redeemed:
  Administrative charges ......................     12,525        19,544         1,050         1,931         1,151        2,355
  Policy loans ................................      6,534         8,193           204           429           340          346
  Surrender benefits ..........................      5,181         7,977           228           626           217          542
  Death benefits ..............................        232           118            14            10             3           55
                                                 ---------     ---------      --------      --------      --------     --------
                                                    24,472        35,832         1,496         2,996         1,711        3,298
                                                 ---------     ---------      --------      --------      --------     --------
  Increase (decrease) in net assets from
   capital unit transactions ..................     35,563        38,867           850         3,001         2,024        2,329
                                                 ---------     ---------      --------      --------      --------     --------
  Net increase (decrease) in net assets .......      5,817       176,321           696         3,319         3,049        1,342
 Depositor's equity contribution
  (net redemption) ............................          0             0             0             0             0            0
Net Assets:
 Beginning of period ..........................    354,178       177,857        18,183        14,864        17,389       16,047
                                                 ---------     ---------      --------      --------      --------     --------
 End of period ................................  $ 359,995     $ 354,178      $ 18,879      $ 18,183      $ 20,438     $ 17,389
                                                 =========     =========      ========      ========      ========     ========
Unit Activity:
 Units outstanding - beginning of period ......      7,928         6,669         1,186           990         1,117          976
 Units issued .................................      2,069         3,640           328           637           482          714
 Units redeemed ...............................     (1,261)       (2,381)         (271)         (441)         (365)        (573)
                                                 ---------     ---------      --------      --------      --------     --------
 Units outstanding - end of period ............      8,736         7,928         1,243         1,186         1,234        1,117
                                                 =========     =========      ========      ========      ========     ========
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      101
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                            WRL                         WRL                        WRL
                                                           Dean                      C.A.S.E.                      NWQ
                                                     Asset Allocation                 Growth                   Value Equity
                                                        Subaccount                  Subaccount                  Subaccount
                                                --------------------------- --------------------------- --------------------------
                                                  June 30,    December 31,    June 30,    December 31,    June 30,    December 31,
                                                ------------ -------------- ------------ -------------- ------------ -------------
                                                    2000          1999          2000          1999          2000          1999
                                                ------------ -------------- ------------ -------------- ------------ -------------
<S>                                             <C>          <C>            <C>          <C>            <C>          <C>
Operations:
 Net investment income (loss) .................   $   (138)     $    954      $   (117)     $  2,402      $   (114)    $    379
 Net gain (loss) on investment securities .....        346        (3,414)         (223)        3,900           302        1,157
                                                  --------      --------      --------      --------      --------     --------
 Net increase (decrease) in net assets
  resulting from operations ...................        208        (2,460)         (340)        6,302           188        1,536
                                                  --------      --------      --------      --------      --------     --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......     (1,460)        1,729         2,623         7,781           342        3,283
                                                  --------      --------      --------      --------      --------     --------
 Less cost of units redeemed:
  Administrative charges ......................      1,656         3,875         1,447         2,946         1,256        2,874
  Policy loans ................................        408           991           365           668           287          713
  Surrender benefits ..........................        565           901           329           678           312          605
  Death benefits ..............................         27            89            16            12            83           32
                                                  --------      --------      --------      --------      --------     --------
                                                     2,656         5,856         2,157         4,304         1,938        4,224
                                                  --------      --------      --------      --------      --------     --------
  Increase (decrease) in net assets from
   capital unit transactions ..................     (4,116)       (4,127)          466         3,477        (1,596)        (941)
                                                  --------      --------      --------      --------      --------     --------
  Net increase (decrease) in net assets .......     (3,908)       (6,587)          126         9,779        (1,408)         595
 Depositor's equity contribution
  (net redemption) ............................          0             0             0             0             0            0
Net Assets:
 Beginning of period ..........................     33,317        39,904        27,509        17,730        26,678       26,083
                                                  --------      --------      --------      --------      --------     --------
 End of period ................................   $ 29,409      $ 33,317      $ 27,635      $ 27,509      $ 25,270     $ 26,678
                                                  ========      ========      ========      ========      ========     ========
Unit Activity:
 Units outstanding - beginning of period ......      2,128         2,383         1,657         1,417         1,895        1,982
 Units issued .................................        418           937           515         1,347           528        1,296
 Units redeemed ...............................       (683)       (1,192)         (483)       (1,107)         (652)      (1,383)
                                                  --------      --------      --------      --------      --------     --------
 Units outstanding - end of period ............      1,863         2,128         1,689         1,657         1,771        1,895
                                                  ========      ========      ========      ========      ========     ========
</TABLE>

See accompanying notes which are an integral part of the financial statements.


                                      102
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                           WRL                         WRL                        WRL
                                                            GE                         GE                    Third Avenue
                                                   International Equity            U.S. Equity                   Value
                                                        Subaccount                 Subaccount                 Subaccount
                                                -------------------------- --------------------------- -------------------------
                                                  June 30,   December 31,    June 30,    December 31,    June 30,   December 31,
                                                ----------- -------------- ------------ -------------- ----------- -------------
                                                    2000         1999          2000          1999          2000         1999
                                                ----------- -------------- ------------ -------------- ----------- -------------
<S>                                             <C>         <C>            <C>          <C>            <C>         <C>
Operations:
 Net investment income (loss) .................   $   (36)     $   325       $   (118)     $  1,730      $   (25)     $    61
 Net gain (loss) on investment securities .....        47        1,104            (29)        1,544          946          365
                                                  -------      -------       --------      --------      -------      -------
 Net increase (decrease) in net assets
  resulting from operations ...................        11        1,429           (147)        3,274          921          426
                                                  -------      -------       --------      --------      -------      -------
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......     1,312          761          4,535        12,169        4,878          730
                                                  -------      -------       --------      --------      -------      -------
 Less cost of units redeemed:
  Administrative charges ......................       319          644          1,305         2,237          162          218
  Policy loans ................................        92          101            255           422           79           52
  Surrender benefits ..........................        59          258            237           444           12           80
  Death benefits ..............................         2            1             12             8            8            3
                                                  -------      -------       --------      --------      -------      -------
                                                      472        1,004          1,809         3,111          261          353
                                                  -------      -------       --------      --------      -------      -------
  Increase (decrease) in net assets from
   capital unit transactions ..................       840         (243)         2,726         9,058        4,617          377
                                                  -------      -------       --------      --------      -------      -------
  Net increase (decrease) in net assets .......       851        1,186          2,579        12,332        5,538          803
 Depositor's equity contribution
  (net redemption) ............................         0            0              0             0            0         (199)
Net Assets:
 Beginning of period ..........................     7,013        5,827         26,416        14,084        3,411        2,807
                                                  -------      -------       --------      --------      -------      -------
 End of period ................................   $ 7,864      $ 7,013       $ 28,995      $ 26,416      $ 8,949      $ 3,411
                                                  =======      =======       ========      ========      =======      =======
Unit Activity:
 Units outstanding - beginning of period ......       475          489          1,468           919          322          304
 Units issued .................................       279          672            639         1,292          618          258
 Units redeemed ...............................      (220)        (686)          (490)         (743)        (251)        (240)
                                                  -------      -------       --------      --------      -------      -------
 Units outstanding - end of period ............       534          475          1,617         1,468          689          322
                                                  =======      =======       ========      ========      =======      =======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      103
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                           WRL                        WRL                       WRL
                                                       J.P. Morgan               Goldman Sachs             Goldman Sachs
                                                  Real Estate Securities             Growth                  Small Cap
                                                        Subaccount                 Subaccount                Subaccount
                                                -------------------------- -------------------------- ------------------------
                                                  June 30,   December 31,    June 30,   December 31,   June 30,   December 31,
                                                ----------- -------------- ----------- -------------- ---------- -------------
                                                    2000         1999          2000        1999(1)       2000       1999(1)
                                                ----------- -------------- ----------- -------------- ---------- -------------
<S>                                             <C>         <C>            <C>         <C>            <C>        <C>
Operations:
 Net investment income (loss) .................   $    (4)      $   6        $    (6)     $    (2)     $    (3)      $  14
 Net gain (loss) on investment securities .....       155         (41)            19          110           14          20
                                                  -------       -----        -------      -------      -------       -----
 Net increase (decrease) in net assets
  resulting from operations ...................       151         (35)            13          108           11          34
                                                  -------       -----        -------      -------      -------       -----
Capital Unit Transactions:
 Proceeds from units sold (transferred) .......       381         (26)           603          871          389         295
                                                  -------       -----        -------      -------      -------       -----
 Less cost of units redeemed:
  Administrative charges ......................        19          19             44           18           18           5
  Policy loans ................................         0           0             23            2            3           5
  Surrender benefits ..........................        22           1              1            7            0           0
  Death benefits ..............................         0           1              0            0            0           0
                                                  -------       -----        -------      -------      -------       -----
                                                       41          21             68           27           21          10
                                                  -------       -----        -------      -------      -------       -----
  Increase (decrease) in net assets from
   capital unit transactions ..................       340         (47)           535          844          368         285
                                                  -------       -----        -------      -------      -------       -----
  Net increase (decrease) in net assets .......       491         (82)           548          952          379         319
 Depositor's equity contribution
  (net redemption) ............................         0           0            (28)          25          (27)         25
Net Assets:
 Beginning of period ..........................       627         709            977            0          344           0
                                                  -------       -----        -------      -------      -------       -----
 End of period ................................   $ 1,118       $ 627        $ 1,497      $   977      $   696       $ 344
                                                  =======       =====        =======      =======      =======       =====
Unit Activity:
 Units outstanding - beginning of period ......        78          84             87            0           31           0
 Units issued .................................       228          67             83          106           45          41
 Units redeemed ...............................      (185)        (73)           (39)         (19)         (14)        (10)
                                                  -------       -----        -------      -------      -------       -----
 Units outstanding - end of period ............       121          78            131           87           62          31
                                                  =======       =====        =======      =======      =======       =====
</TABLE>

See accompanying notes which are an integral part of the financial statements.


                                      104
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                               WRL                       WRL                        WRL
                                                          T. Rowe Price             T. Rowe Price                 Salomon
                                                         Dividend Growth              Small Cap                   All Cap
                                                           Subaccount                 Subaccount                Subaccount
                                                    ------------------------- -------------------------- -------------------------
                                                     June 30,   December 31,    June 30,   December 31,    June 30,   December 31,
                                                    ---------- -------------- ----------- -------------- ----------- -------------
                                                       2000        1999(1)        2000        1999(1)        2000       1999(1)
                                                    ---------- -------------- ----------- -------------- ----------- -------------
<S>                                                 <C>        <C>            <C>         <C>            <C>         <C>
Operations:
 Net investment income (loss) .....................  $    (3)     $    (1)      $    (7)      $   26       $    (5)     $   11
 Net gain (loss) on investment securities .........       28          (17)           47          162           144          15
                                                     -------      -------       -------       ------       -------      ------
 Net increase (decrease) in net assets
  resulting from operations .......................       25          (18)           40          188           139          26
                                                     -------      -------       -------       ------       -------      ------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      286          499         1,356          727         1,717         344
                                                     -------      -------       -------       ------       -------      ------
 Less cost of units redeemed:
  Administrative charges ..........................       37            2            55           15            37           9
  Policy loans ....................................        0            0             1            0             5           3
  Surrender benefits ..............................        2            3             3            0             1           0
  Death benefits ..................................        0            0             0            0             0           0
                                                     -------      -------       -------       ------       -------      ------
                                                          39            5            59           15            43          12
                                                     -------      -------       -------       ------       -------      ------
  Increase (decrease) in net assets from
   capital unit transactions ......................      247          494         1,297          712         1,674         332
                                                     -------      -------       -------       ------       -------      ------
  Net increase (decrease) in net assets ...........      272          476         1,337          900         1,813         358
 Depositor's equity contribution
  (net redemption) ................................      (23)          25           (32)          25           (30)         25
Net Assets:
 Beginning of period ..............................      501            0           925            0           383           0
                                                     -------      -------       -------       ------       -------      ------
 End of period ....................................  $   750      $   501       $ 2,230       $  925       $ 2,166      $  383
                                                     =======      =======       =======       ======       =======      ======
Unit Activity:
 Units outstanding - beginning of period ..........       55            0            75            0            36           0
 Units issued .....................................       88           65           142          161           258          58
 Units redeemed ...................................      (62)         (10)          (47)         (86)         (119)        (22)
                                                     -------      -------       -------       ------       -------      ------
 Units outstanding - end of period ................       81           55           170           75           175          36
                                                     =======      =======       =======       ======       =======      ======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      105
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                                   WRL                            WRL
                                                             Pilgrim Baxter                     Dreyfus
                                                             Mid Cap Growth                     Mid Cap
                                                               Subaccount                     Subaccount
                                                      -----------------------------   ---------------------------
                                                        June 30,      December 31,      June 30,     December 31,
                                                      ------------   --------------   -----------   -------------
                                                          2000           1999(1)          2000         1999(1)
                                                      ------------   --------------   -----------   -------------
<S>                                                   <C>            <C>              <C>           <C>
Operations:
 Net investment income (loss) .....................     $    (92)       $     5         $    (3)       $    (1)
 Net gain (loss) on investment securities .........          486          1,268              49             16
                                                        --------        -------         -------        -------
 Net increase (decrease) in net assets
  resulting from operations .......................          394          1,273              46             15
                                                        --------        -------         -------        -------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........       31,646          3,885             675            297
                                                        --------        -------         -------        -------
 Less cost of units redeemed:
  Administrative charges ..........................          665             37              28              0
  Policy loans ....................................          420             18               1              0
  Surrender benefits ..............................           94             30               0              0
  Death benefits ..................................           16              0               0              0
                                                        --------        -------         -------        -------
                                                           1,195             85              29              0
                                                        --------        -------         -------        -------
  Increase (decrease) in net assets from
   capital unit transactions ......................       30,451          3,800             646            297
                                                        --------        -------         -------        -------
  Net increase (decrease) in net assets ...........       30,845          5,073             692            312
 Depositor's equity contribution
  (net redemption) ................................            0             (8)            (27)            25
Net Assets:
 Beginning of period ..............................        5,065              0             337              0
                                                        --------        -------         -------        -------
 End of period ....................................     $ 35,910        $ 5,065         $ 1,002        $   337
                                                        ========        =======         =======        =======
Unit Activity:
 Units outstanding - beginning of period ..........          317              0              33              0
 Units issued .....................................        2,021            412             158             52
 Units redeemed ...................................         (498)           (95)           (101)           (19)
                                                        --------        -------         -------        -------
 Units outstanding - end of period ................        1,840            317              90             33
                                                        ========        =======         =======        =======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      106
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)

<TABLE>
<CAPTION>
                                                                                WRL            WRL
                                                              WRL              Great          Great
                                                          Value Line        Companies -    Companies -
                                                       Aggressive Growth     America(SM)   Technology(SM)
                                                          Subaccount        Subaccount      Subaccount
                                                      ------------------   ------------   -------------
                                                           June 30,          June 30,        June 30,
                                                      ------------------   ------------   -------------
                                                            2000(1)           2000(1)        2000(1)
                                                      ------------------   ------------   -------------
<S>                                                   <C>                  <C>            <C>
Operations:
 Net investment income (loss) .....................        $     (1)         $     (4)      $     (1)
 Net gain (loss) on investment securities .........              12                99             25
                                                           --------          --------       --------
 Net increase (decrease) in net assets
  resulting from operations .......................              11                95             24
                                                           --------          --------       --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........             211             3,306            776
                                                           --------          --------       --------
 Less cost of units redeemed:
  Administrative charges ..........................               0                19              2
  Policy loans ....................................               0                11              0
  Surrender benefits ..............................               0                 0              0
  Death benefits ..................................               0                 0              0
                                                           --------          --------       --------
                                                                  0                30              2
                                                           --------          --------       --------
  Increase (decrease) in net assets from
   capital unit transactions ......................             211             3,276            774
                                                           --------          --------       --------
  Net increase (decrease) in net assets ...........             222             3,371            798
 Depositor's equity contribution
  (net redemption) ................................             200               200            200
Net Assets:
 Beginning of period ..............................               0                 0              0
                                                           --------          --------       --------
 End of period ....................................        $    422          $  3,571       $    998
                                                           ========          ========       ========
Unit Activity:
 Units outstanding - beginning of period ..........               0                 0              0
 Units issued .....................................              41               382             97
 Units redeemed ...................................              (1)              (39)            (1)
                                                           ---------         --------       ---------
 Units outstanding - end of period ................              40               343             96
                                                           ========          ========       ========
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      107
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Period Ended
All Amounts in Thousands
(unaudited)



<TABLE>
<CAPTION>
                                                         Fidelity VIP III      Fidelity VIP II    Fidelity VIP
                                                       Growth Opportunities     Contrafund(R)     Equity-Income
                                                            Subaccount           Subaccount        Subaccount
                                                      ---------------------   ----------------   --------------
                                                             June 30,             June 30,          June 30,
                                                      ---------------------   ----------------   --------------
                                                             2000(1)               2000(1)           2000(1)
                                                      ---------------------   ----------------   --------------
<S>                                                   <C>                     <C>                <C>
Operations:
 Net investment income (loss) .....................           $    0               $    0            $    0
 Net gain (loss) on investment securities .........                1                    1                 0
                                                              ------               ------            ------
 Net increase (decrease) in net assets
  resulting from operations .......................                1                    1                 0
                                                              ------               ------            ------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........              129                  173                18
                                                              ------               ------            ------
 Less cost of units redeemed:
  Administrative charges ..........................                0                    1                 0
  Policy loans ....................................                0                    0                 0
  Surrender benefits ..............................                0                    0                 0
  Death benefits ..................................                0                    0                 0
                                                              ------               ------            ------
                                                                   0                    1                 0
                                                              ------               ------            ------
  Increase (decrease) in net assets from
   capital unit transactions ......................              129                  172                18
                                                              ------               ------            ------
  Net increase (decrease) in net assets ...........              130                  173                18
 Depositor's equity contribution
  (net redemption) ................................               25                   25                25
Net Assets:
 Beginning of period ..............................                0                    0                 0
                                                              ------               ------            ------
 End of period ....................................           $  155               $  198            $   43
                                                              ======               ======            ======
Unit Activity:
 Units outstanding - beginning of period ..........                0                    0                 0
 Units issued .....................................               16                   20                 6
 Units redeemed ...................................                0                    0                (1)
                                                              ------               ------            -------
 Units outstanding - end of period ................               16                   20                 5
                                                              ======               ======            ======
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      108
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)


<TABLE>
<CAPTION>
                                                                         WRL J.P. Morgan Money Market Subaccount
                                                     -------------------------------------------------------------------------------
                                                        June 30,                           December 31,
                                                     ------------- -----------------------------------------------------------------
                                                          2000          1999         1998          1997        1996        1995
                                                     ------------- ------------- ------------- ----------- ------------ ------------
<S>                                                  <C>           <C>               <C>           <C>         <C>          <C>
Accumulation unit value, beginning of period .......    $ 17.49       $  16.83    $   16.13      $ 15.45     $ 14.83     $   14.19
 Income from operations:
  Net investment income (loss) .....................       0.42           0.66         0.70         0.68        0.62          0.64
  Net realized and unrealized gain (loss) on
    investment .....................................       0.00           0.00         0.00         0.00        0.00          0.00
                                                        -------       --------    ---------      -------     -------     ---------
   Net income (loss) from operations ...............       0.42           0.66         0.70         0.68        0.62          0.64
                                                        -------       --------    ---------      -------     -------     ---------
Accumulation unit value, end of period .............    $ 17.91       $  17.49    $   16.83      $ 16.13     $ 15.45     $   14.83
                                                        =======       ========    =========      =======     =======     =========
Total return .......................................       2.43 %         3.92 %       4.36 %       4.37 %      4.17 %        4.49 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ........    $36,970       $ 56,070    $  24,576      $16,440     $12,740     $  10,759
 Ratio of net investment income (loss) to average
   net assets ......................................       4.83 %         3.87 %       4.24 %       4.28 %      4.07 %        4.37 %
</TABLE>


<TABLE>
<CAPTION>
                                                                              WRL AEGON Bond Subaccount
                                                    --------------------------------------------------------------------------------
                                                      June 30,                           December 31,
                                                    ------------ -------------------------------------------------------------------
                                                        2000          1999          1998         1997          1996          1995
                                                    ------------ ------------- ------------ ------------- ------------- ------------
<S>                                                 <C>          <C>           <C>          <C>           <C>           <C>
Accumulation unit value, beginning of period ......   $ 22.01      $   22.89      $ 21.12      $ 19.53      $  19.67      $ 16.14
 Income from operations:
  Net investment income (loss) ....................     (0.10)          1.13         1.01         1.01          0.99          1.05
  Net realized and unrealized gain (loss) on
   investment .....................................      0.79          (2.01)        0.76         0.58         (1.13)         2.48
                                                      --------     ---------      -------      -------      --------      --------
   Net income (loss) from operations ..............      0.69          (0.88)        1.77         1.59         (0.14)         3.53
                                                      --------     ---------      -------      -------      --------      --------
Accumulation unit value, end of period ............   $ 22.70      $   22.01      $ 22.89      $ 21.12      $  19.53      $  19.67
                                                      ========     =========      =======      =======      ========      ========
Total return ......................................      3.12 %        (3.81)%       8.34 %       8.18 %       (0.75)%       21.81 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .......   $24,549      $  27,129      $24,934      $17,657      $ 11,585      $ 10,066
 Ratio of net investment income (loss) to average
  net assets ......................................     (0.90)%         5.10 %       4.58 %       5.06 %        5.34 %        5.80 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      109
<PAGE>
WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)



<TABLE>
<CAPTION>
                                                                           WRL Janus Growth Subaccount
                                                  ----------------------------------------------------------------------------------
                                                      June 30,                                 December 31,
                                                  ------------- --------------------------------------------------------------------
                                                        2000          1999          1998          1997         1996         1995
                                                  ------------- -------------- -------------- ------------ ------------ ------------
<S>                                               <C>           <C>            <C>           <C>          <C>          <C>
Accumulation unit value, beginning of period ....  $    145.70     $    92.07     $  56.48      $  48.48     $  41.47    $  28.44
 Income from operations:
  Net investment income (loss) ..................        (0.66)         25.03         0.13          5.83         2.88        3.89
  Net realized and unrealized gain (loss) on
   investment ...................................        (2.84)         28.60        35.46          2.17         4.13        9.14
                                                   -----------     ----------     --------      --------     --------    --------
   Net income (loss) from operations ............        (3.50)         53.63        35.59          8.00         7.01       13.03
                                                   -----------     ----------     --------      --------     --------    --------
Accumulation unit value, end of period ..........  $    142.20     $   145.70     $  92.07      $  56.48     $  48.48    $  41.47
                                                   ===========     ==========     ========      ========     ========    ========
Total return ....................................        (2.40)%        58.25 %      63.01 %       16.50 %      16.91 %     45.81 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....  $ 1,324,243    $ 1,353,957     $798,027      $450,271     $349,491    $262,467
 Ratio of net investment income (loss) to average
  net assets ....................................        (0.90)%        22.67 %       0.19 %       10.84 %       6.41 %     11.05 %
</TABLE>


<TABLE>
<CAPTION>
                                                                            WRL Janus Global Subaccount
                                                  ----------------------------------------------------------------------------------
                                                     June 30,                             December 31,
                                                  ------------- --------------------------------------------------------------------
                                                       2000         1999           1998          1997          1996          1995
                                                  ------------- ------------- -------------- ------------- ------------- -----------
<S>                                               <C>              <C>             <C>           <C>           <C>           <C>
Accumulation unit value, beginning of period ....   $  38.91     $    22.94      $  17.80      $  15.13      $  11.95     $   9.80
 Income from operations:
  Net investment income (loss) ..................      (0.18)          2.44          0.82          2.30          1.50         0.45
  Net realized and unrealized gain (loss) on
   investment ...................................       0.68          13.53          4.32          0.37          1.68         1.70
                                                    ---------    ----------      --------      --------      --------     --------
   Net income (loss) from operations ............       0.50          15.97          5.14          2.67          3.18         2.15
                                                    ---------    ----------      --------      --------      --------     --------
Accumulation unit value, end of period ..........   $  39.41     $    38.91      $  22.94      $  17.80      $  15.13     $  11.95
                                                    =========    ==========      ========      ========      ========     ========
Total return ....................................       1.30 %        69.58 %       28.86 %       17.69 %       26.60 %      21.96 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....   $ 494,532    $  451,498      $233,256      $145,017      $ 83,159     $ 37,049
 Ratio of net investment income (loss) to average
  net assets ....................................       (0.90)%        9.07 %        3.92 %       13.39 %       11.09 %       4.25 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      110
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)





<TABLE>
<CAPTION>
                                                                            WRL LKCM Strategic Total Return Subaccount
                                                       -----------------------------------------------------------------------------
                                                          June 30,                            December 31,
                                                       ------------ ----------------------------------------------------------------
                                                            2000        1999          1998         1997         1996         1995
                                                       ------------ ------------ ------------- ------------ ------------ -----------
<S>                                                    <C>               <C>           <C>          <C>          <C>          <C>
Accumulation unit value, beginning of period .........  $   22.82     $  20.55      $  18.91     $  15.66     $  13.74     $ 11.12
 Income from operations:
  Net investment income (loss) .......................      (0.10)        1.68          0.71         1.56         0.82        0.68
  Net realized and unrealized gain (loss) on
   investment ........................................      (0.50)        0.59          0.93         1.69         1.10        1.94
                                                        ---------     --------      --------     --------     --------     -------
   Net income (loss) from operations .................      (0.60)        2.27          1.64         3.25         1.92        2.62
                                                        ---------     --------      --------     --------     --------     -------
Accumulation unit value, end of period ...............  $   22.22     $  22.82      $  20.55     $  18.91     $  15.66     $ 13.74
                                                        =========     ========      ========     ========     ========     =======
Total return .........................................      (2.65)%      11.07 %        8.66 %      20.77 %      13.97 %     23.55 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 100,309     $106,665      $ 98,926     $ 80,753     $ 55,900     $39,648
 Ratio of net investment income (loss) to average
  net assets .........................................      (0.90)%       7.93 %        3.67 %       8.89 %       5.76 %      5.47 %
</TABLE>


<TABLE>
<CAPTION>

                                                                           WRL VKAM Emerging Growth Subaccount
                                                    --------------------------------------------------------------------------------
                                                       June 30,                        December 31,
                                                    ------------- ------------- ----------------------------------------------------
                                                         2000          1999         1998          1997         1996         1995
                                                    ------------- ------------- ------------- ------------ ------------ ------------
<S>                                                 <C>           <C>               <C>           <C>          <C>          <C>
Accumulation unit value, beginning of period ......   $  64.99       $  31.96     $  23.48      $  19.51     $  16.56     $ 11.38
 Income from operations:
  Net investment income (loss) ....................      (0.33)          9.32         0.91          2.20         0.82        0.65
  Net realized and unrealized gain (loss) on
   investment .....................................       7.36          23.71         7.57          1.77         2.13        4.53
                                                      ---------      --------     --------      --------     --------     -------
   Net income (loss) from operations ..............       7.03          33.03         8.48          3.97         2.95        5.18
                                                      ---------      --------     --------      --------     --------     -------
Accumulation unit value, end of period ............   $  72.02       $  64.99     $  31.96      $  23.48     $  19.51     $ 16.56
                                                      =========      ========     ========      ========     ========     =======
Total return ......................................      10.82 %       103.33 %      36.11 %       20.37 %      17.82 %     45.49 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .......   $736,939      $ 608,130    $ 262,665     $ 164,702    $ 107,925    $ 67,905
 Ratio of net investment income (loss) to average
  net assets ......................................      (0.90)%        23.19 %       3.44 %       10.18 %       4.51 %      4.66 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      111
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)





<TABLE>
<CAPTION>
                                                                             WRL Alger Aggressive Growth Subaccount
                                                    --------------------------------------------------------------------------------
                                                       June 30,                       December 31,
                                                    ------------- ------------------------------------------------------------------
                                                         2000          1999         1998          1997         1996         1995
                                                    ------------- ------------- ------------- ------------ ------------ ------------
<S>                                                 <C>           <C>                 <C>           <C>          <C>          <C>
Accumulation unit value, beginning of period ....... $   44.67       $  26.67     $  18.10      $ 14.70      $ 13.43      $  9.82
 Income from operations:
  Net investment income (loss) .....................     (0.20)          4.90         1.33         1.75         0.36         0.37
  Net realized and unrealized gain (loss) on
   investment ......................................     (3.26)         13.10         7.24         1.65         0.91         3.24
                                                     ---------       --------     --------      -------      -------      -------
   Net income (loss) from operations ...............     (3.46)         18.00         8.57         3.40         1.27         3.61
                                                     ---------       --------     --------      -------      -------      -------
Accumulation unit value, end of period ............. $   41.21       $  44.67     $  26.67      $ 18.10      $ 14.70      $ 13.43
                                                     =========       ========     ========      =======      =======      =======
Total return .......................................     (7.75)%        67.52 %      47.36 %      23.14 %       9.46 %      36.79 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ........ $ 359,995       $354,178     $177,857      $94,652      $54,408      $32,904
 Ratio of net investment income (loss) to average
  net assets .......................................     (0.90)%        15.54 %       6.20 %      10.26 %       2.65 %       2.93 %
</TABLE>


<TABLE>
<CAPTION>
                                                                              WRL AEGON Balanced Subaccount
                                                     -------------------------------------------------------------------------------
                                                       June 30,                            December 31,
                                                     ----------- -------------------------------------------------------------------
                                                         2000         1999         1998          1997         1996         1995
                                                     ----------- -------------  ----------- ------------ ------------ --------------
<S>                                                  <C>         <C>              <C>           <C>          <C>          <C>
Accumulation unit value, beginning of period .......  $  15.33      $ 15.02      $  14.17      $ 12.21      $ 11.13      $  9.37
 Income from operations:
  Net investment income (loss) .....................     (0.07)        0.19          0.25         1.55         0.36         0.37
  Net realized and unrealized gain (loss) on
   investment ......................................     (0.07)        0.12          0.60         0.41         0.72         1.39
                                                      --------      -------      --------      -------      -------      -------
   Net income (loss) from operations ...............     (0.14)        0.31          0.85         1.96         1.08         1.76
                                                      --------      -------      --------      -------      -------      -------
Accumulation unit value, end of period .............  $  15.19      $ 15.33      $  15.02      $ 14.17      $ 12.21      $ 11.13
                                                      ========      =======      ========      =======      =======      =======
Total return .......................................     (0.90)%       2.11 %        5.98 %      16.06 %       9.73 %      18.73 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ........  $ 18,879      $18,183      $ 14,864      $10,716      $ 6,418      $ 3,795
 Ratio of net investment income (loss) to average
  net assets .......................................     (0.90)%       1.26 %        1.76 %      11.62 %       3.18 %       3.59 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      112
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)





<TABLE>
<CAPTION>
                                                                           WRL Federated Growth & Income Subaccount
                                                    --------------------------------------------------------------------------------
                                                      June 30,                                            December 31,
                                                    ------------ -------------------------- ----------------------------------------
                                                        2000         1999          1998          1997          1996          1995
                                                    ------------ ------------ ------------- ------------- ------------- ------------
<S>                                                    <C>          <C>          <C>            <C>           <C>           <C>
Accumulation unit value, beginning of period ....... $  15.57      $ 16.44       $ 16.09       $ 13.03       $ 11.77      $   9.49
 Income from operations:
  Net investment income (loss) .....................    (0.07)        1.05          0.77          2.61          0.76          0.49
  Net realized and unrealized gain (loss) on
   investment ......................................     1.06        (1.92)        (0.42)         0.45          0.50          1.79
                                                     --------      -------       -------       -------       -------      --------
   Net income (loss) from operations ...............     0.99        (0.87)         0.35          3.06          1.26          2.28
                                                     --------      -------       -------       -------       -------      --------
Accumulation unit value, end of period ............. $  16.56      $ 15.57       $ 16.44       $ 16.09       $ 13.03      $  11.77
                                                     ========      =======       =======       =======       =======      ========
Total return .......................................     6.38 %      (5.31)%        2.13 %       23.54 %       10.64 %       24.14 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ........ $ 20,438      $17,389      $ 16,047      $  9,063      $  5,501      $  2,631
 Ratio of net investment income (loss) to average
  net assets .......................................    (0.90)%       6.51 %        4.83 %       18.50 %        6.38 %        4.57 %
</TABLE>


<TABLE>
<CAPTION>
                                                                           WRL Dean Asset Allocation Subaccount
                                                    --------------------------------------------------------------------------------
                                                      June 30,                             December 31,
                                                    ------------ -------------------------------------------------------------------
                                                        2000         1999          1998          1997          1996        1995(1)
                                                    ------------ ------------ ------------- ------------- ------------- ------------
<S>                                                      <C>          <C>          <C>            <C>           <C>           <C>
Accumulation unit value, beginning of period ....... $  15.66      $ 16.74       $ 15.60       $ 13.50       $ 11.90      $  10.00
 Income from operations:
  Net investment income (loss) .....................    (0.07)        0.41          1.58          1.20          0.53          0.61
  Net realized and unrealized gain (loss) on
   investment ......................................     0.20        (1.49)        (0.44)         0.90          1.07          1.29
                                                     --------      -------       -------       -------       -------      --------
   Net income (loss) from operations ...............     0.13        (1.08)         1.14          2.10          1.60          1.90
                                                     --------      -------       -------       -------       -------      --------
Accumulation unit value, end of period ............. $  15.79      $ 15.66       $ 16.74       $ 15.60       $ 13.50      $  11.90
                                                     ========      =======       =======       =======       =======      ========
Total return .......................................     0.81 %      (6.48)%        7.36 %       15.55 %       13.40 %       19.03 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ........ $ 29,409      $33,317      $ 39,904      $ 29,123      $ 17,946      $  9,446
 Ratio of net investment income (loss) to average
  net assets .......................................    (0.90)%       2.50 %        9.69 %        8.14 %        4.35 %        5.47 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      113
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)





<TABLE>
<CAPTION>
                                                                          WRL C.A.S.E. Growth Subaccount
                                                       --------------------------------------------------------------------
                                                         June 30,                        December 31,
                                                       ------------ -------------------------------------------------------
                                                           2000          1999          1998          1997        1996(1)
                                                       ------------ ------------- ------------- ------------- -------------
<S>                                                    <C>          <C>           <C>           <C>           <C>
Accumulation unit value, beginning of period .........  $  16.60       $ 12.51       $ 12.32       $ 10.81      $  10.00
 Income from operations:
  Net investment income (loss) .......................     (0.07)         1.52          1.24          1.51          0.37
  Net realized and unrealized gain (loss) on
   investment ........................................     (0.17)         2.57         (1.05)         0.00          0.44
                                                        --------       -------       -------       -------      --------
   Net income (loss) from operations .................     (0.24)         4.09          0.19          1.51          0.81
                                                        --------       -------       -------       -------      --------
Accumulation unit value, end of period ...............  $  16.36       $ 16.60       $ 12.51       $ 12.32      $  10.81
                                                        ========       =======       =======       =======      ========
Total return .........................................    (1.45)%        32.65 %        1.56 %       14.00 %        8.09 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........  $ 27,635       $ 27,509      $ 17,730      $ 11,946     $  4,466
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%        10.16 %       10.21 %       12.65 %        6.11 %
</TABLE>


<TABLE>
<CAPTION>
                                                                         WRL NWQ Value Equity Subaccount
                                                       -------------------------------------------------------------------
                                                         June 30,                        December 31,
                                                       ------------ ------------------------------------------------------
                                                           2000          1999         1998          1997        1996(1)
                                                       ------------ ------------- ------------ ------------- -------------
<S>                                                    <C>          <C>           <C>          <C>           <C>
Accumulation unit value, beginning of period .........   $  14.08      $ 13.16      $ 13.94       $ 11.25      $  10.00
 Income from operations:
  Net investment income (loss) .......................      (0.06)        0.20         0.95          0.14          0.05
  Net realized and unrealized gain (loss) on
   investment ........................................       0.25         0.72        (1.73)         2.55          1.20
                                                         --------      -------      -------       -------      --------
   Net income (loss) from operations .................       0.19         0.92        (0.78)         2.69          1.25
                                                         --------      -------      -------       -------      --------
Accumulation unit value, end of period ...............   $  14.27      $ 14.08      $ 13.16       $ 13.94      $  11.25
                                                         ========      =======      =======       =======      ========
Total return .........................................       1.35 %       6.98 %      (5.63)%       23.93 %       12.51 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 25,270      $26,678     $ 26,083      $ 26,714      $  8,887
 Ratio of net investment income (loss) to average
  net assets .........................................      (0.90)%       1.42 %       6.84 %        1.05 %        0.77 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      114
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)





<TABLE>
<CAPTION>
                                                                  WRL GE International Equity Subaccount
                                                         --------------------------------------------------------
                                                          June 30,                   December 31,
                                                         ----------   -------------------------------------------
                                                            2000           1999           1998          1997(1)
                                                         ----------   -------------   ------------   ------------
<S>                                                      <C>          <C>             <C>            <C>
Accumulation unit value, beginning of period .........   $ 14.76      $ 11.92          $ 10.65        $ 10.00
 Income from operations:
  Net investment income (loss) .......................     (0.07)        0.62            (0.09)         (0.03)
  Net realized and unrealized gain (loss) on
   investment ........................................      0.05         2.22             1.36           0.68
                                                         --------     -------          --------       --------
   Net income (loss) from operations .................     (0.02)        2.84             1.27           0.65
                                                         --------     -------          --------       --------
Accumulation unit value, end of period ...............   $ 14.74      $ 14.76          $ 11.92        $ 10.65
                                                         ========     =======          ========       ========
Total return .........................................     (0.12)%      23.84 %          11.84 %         6.54 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 7,864      $ 7,013          $ 5,827        $ 2,289
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%        5.09 %          (0.81)%        (0.28)%
</TABLE>


<TABLE>
<CAPTION>
                                                                        WRL GE U.S. Equity Subaccount
                                                         ------------------------------------------------------------
                                                           June 30,                     December 31,
                                                         ------------   ---------------------------------------------
                                                             2000            1999            1998          1997(1)
                                                         ------------   -------------   -------------   -------------
<S>                                                      <C>            <C>             <C>             <C>
Accumulation unit value, beginning of period .........    $  17.99        $  15.33        $  12.59      $ 10.00
 Income from operations:
  Net investment income (loss) .......................       (0.08)           1.38            0.73         0.99
  Net realized and unrealized gain (loss) on
   investment ........................................        0.02            1.28            2.01         1.60
                                                          --------        --------        --------      -------
   Net income (loss) from operations .................       (0.06)           2.66            2.74         2.59
                                                          --------        --------        --------      -------
Accumulation unit value, end of period ...............    $  17.93        $  17.99        $  15.33      $ 12.59
                                                          ========        ========        ========      =======
Total return .........................................       (0.33)%         17.35 %         21.78 %      25.89 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........    $ 28,995        $ 26,416        $ 14,084      $ 3,258
 Ratio of net investment income (loss) to average
  net assets .........................................      (0.90)%           8.27 %          5.30 %       8.28 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      115
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)



<TABLE>
<CAPTION>
                                                                                                            WRL
                                                                       WRL                              J.P. Morgan
                                                                Third Avenue Value                Real Estate Securities
                                                                    Subaccount                          Subaccount
                                                       ------------------------------------ -----------------------------------
                                                        June 30,        December 31,         June 30,        December 31,
                                                       ---------- ------------------------- ---------- ------------------------
                                                          2000         1999       1998(1)      2000        1999       1998(1)
                                                       ---------- ------------- ----------- ---------- ----------- ------------
<S>                                                    <C>        <C>           <C>         <C>        <C>         <C>
Accumulation unit value, beginning of period ......... $ 10.59      $   9.23    $ 10.00     $  8.06     $   8.46   $ 10.00
 Income from operations:
  Net investment income (loss) .......................   (0.06)         0.19      (0.05)      (0.04)        0.07     (0.05)
  Net realized and unrealized gain (loss) on
   investment ........................................    2.45          1.17      (0.72)       1.23        (0.47)    (1.49)
                                                       --------     --------    -------     -------     --------   -------
   Net income (loss) from operations .................    2.39          1.36      (0.77)       1.19        (0.40)    (1.54)
                                                       --------     --------    -------     -------     --------   -------
Accumulation unit value, end of period ............... $ 12.98      $  10.59    $  9.23     $  9.25     $   8.06   $  8.46
                                                       ========     ========    =======     =======     ========   =======
Total return .........................................   22.60 %       14.68 %    (7.67)%     14.73 %      (4.63)%  (15.44)%
Ratios and supplemental data:
 Net assets at end of period (in thousands) .......... $ 8,949      $  3,411    $ 2,807     $ 1,118     $    627    $  709
 Ratio of net investment income (loss) to average
  net assets .........................................   (0.90)%        1.98 %    (0.52)%     (0.90)%       0.95%    (0.90)%
</TABLE>


<TABLE>
<CAPTION>
                                                                     WRL                           WRL
                                                                Goldman Sachs                 Goldman Sachs
                                                                   Growth                       Small Cap
                                                                 Subaccount                     Subaccount
                                                         ---------------------------   ----------------------------
                                                          June 30,     December 31,      June 30,      December 31,
                                                         ----------   --------------   ------------   -------------
                                                            2000          1999(1)          2000          1999(1)
                                                         ----------   --------------   ------------   -------------
<S>                                                      <C>          <C>              <C>            <C>
Accumulation unit value, beginning of period .........   $ 11.29      $ 10.00           $ 10.92         $  10.00
 Income from operations:
  Net investment income (loss) .......................     (0.05)       (0.05)            (0.05)            0.76
  Net realized and unrealized gain (loss) on
   investment ........................................      0.15         1.34              0.39             0.16
                                                         --------     ---------         --------        --------
   Net income (loss) from operations .................      0.10         1.29              0.34             0.92
                                                         --------     ---------         --------        --------
Accumulation unit value, end of period ...............   $ 11.39      $ 11.29           $ 11.26         $  10.92
                                                         ========     =========         ========        ========
Total return .........................................      0.91 %      12.91 %            3.11 %           9.23 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $ 1,497      $   977           $   696         $    344
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%       (0.90)%           (0.90)%          15.66 %
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      116
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)



<TABLE>
<CAPTION>
                                                               WRL                         WRL                       WRL
                                                          T. Rowe Price               T. Rowe Price                Salomon
                                                         Dividend Growth                Small Cap                  All Cap
                                                           Subaccount                  Subaccount                 Subaccount
                                                   --------------------------- -------------------------- --------------------------
                                                     June 30,    December 31,    June 30,    December 31,   June 30,    December 31,
                                                   ------------ -------------- ------------ ------------- ------------ -------------
                                                       2000         1999(1)        2000         1999(1)       2000        1999(1)
                                                   ------------ -------------- ------------ ------------- ------------ -------------
<S>                                                <C>          <C>            <C>          <C>           <C>          <C>
Accumulation unit value, beginning of period ..... $  9.16      $ 10.00         $ 12.31        $  10.00    $ 10.70        $ 10.00
 Income from operations:
  Net investment income (loss) ...................   (0.04)       (0.04)          (0.06)           0.41      (0.05)          0.40
  Net realized and unrealized gain (loss) on
   investment ....................................    0.20        (0.80)           0.87            1.90       1.74           0.30
                                                   -------      -------         --------       --------    --------       -------
   Net income (loss) from operations .............    0.16        (0.84)           0.81            2.31       1.69           0.70
                                                   -------      -------         --------       --------    --------       -------
Accumulation unit value, end of period ........... $  9.32       $ 9.16          $13.12        $  12.31    $ 12.39        $ 10.70
                                                   =======      =======         ========       ========    ========       =======
Total return .....................................    1.70 %      (8.37)%          6.61 %         23.09 %    15.76 %         7.02 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ...... $   750       $  501          $ 2,230       $    925    $ 2,166        $   383
 Ratio of net investment income (loss) to average
  net assets .....................................   (0.90)%      (0.90)%          (0.90)%         8.13 %    (0.90)%         8.07 %
</TABLE>

<TABLE>
<CAPTION>
                                                              WRL                        WRL
                                                        Pilgrim Baxter                 Dreyfus
                                                        Mid Cap Growth                 Mid Cap
                                                          Subaccount                  Subaccount
                                                  --------------------------- --------------------------
                                                    June 30,    December 31,    June 30,    December 31,
                                                  ------------ -------------- ------------ -------------
                                                      2000         1999(1)        2000        1999(1)
                                                  ------------ -------------- ------------ -------------
<S>                                               <C>          <C>            <C>          <C>
Accumulation unit value, beginning of period ....   $  15.98      $  10.00     $ 10.14     $ 10.00
 Income from operations:
  Net investment income (loss) ..................      (0.08)         0.04       (0.04)      (0.04)
  Net realized and unrealized gain (loss) on
   investment ...................................       3.62          5.94        0.97        0.18
                                                    --------      --------     --------    ---------
   Net income (loss) from operations ............       3.54          5.98        0.93        0.14
                                                    --------      --------     --------    ---------
Accumulation unit value, end of period ..........   $  19.52      $  15.98     $ 11.07     $ 10.14
                                                    ========      ========     ========    =========
Total return ....................................      22.16 %       59.78 %      9.12 %      1.44 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) .....   $ 35,910      $  5,065     $ 1,002     $   337
 Ratio of net investment income (loss) to average
  net assets ....................................      (0.90)%        0.62 %     (0.90)%     (0.90)%
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      117
<PAGE>

WRL Series Life Account

Financial Highlights
For the Period Ended
(unaudited)



<TABLE>
<CAPTION>
                                                            WRL                  WRL                  WRL
                                                        Value Line        Great Companies -    Great Companies -
                                                     Aggressive Growth        America(SM)        Technology(SM)
                                                        Subaccount           Subaccount           Subaccount
                                                    ------------------   ------------------   ------------------
                                                         June 30,             June 30,             June 30,
                                                    ------------------   ------------------   ------------------
                                                          2000(1)              2000(1)              2000(1)
                                                    ------------------   ------------------   ------------------
<S>                                                      <C>                  <C>                  <C>
Accumulation unit value, beginning of period .........   $ 10.00              $ 10.00              $ 10.00
 Income from operations:
  Net investment income (loss) .......................    (0.02)                (0.02)               (0.02)
  Net realized and unrealized gain (loss) on
   investment ........................................     0.49                  0.42                 0.41
                                                         ---------            ---------            ---------
   Net income (loss) from operations .................     0.47                  0.40                 0.39
                                                         ---------            ---------            ---------
Accumulation unit value, end of period ...............   $ 10.47              $ 10.40              $ 10.39
                                                         =========            =========            =========
Total return .........................................     4.74 %                4.04 %               3.94 %
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $  422               $ 3,571              $   998
 Ratio of net investment income (loss) to average
  net assets .........................................    (0.90)%              (0.90)%               (0.90)%
</TABLE>


<TABLE>
<CAPTION>
                                                      Fidelity VIP III      Fidelity VIP II    Fidelity VIP
                                                    Growth Opportunities     Contrafund(R)     Equity-Income
                                                         Subaccount           Subaccount        Subaccount
                                                    --------------------   ----------------   --------------
                                                          June 30,             June 30,          June 30,
                                                    --------------------   ----------------   --------------
                                                          2000(1)               2000(1)           2000(1)
                                                    --------------------   ----------------   --------------
<S>                                                      <C>                    <C>                <C>
Accumulation unit value, beginning of period .........   $ 10.00                $ 10.00            $ 10.00
 Income from operations:
  Net investment income (loss) .......................      0.00                   0.00               0.00
  Net realized and unrealized gain (loss) on
   investment ........................................      0.01                  (0.02)             (0.08)
                                                         -------                -------            -------
   Net income (loss) from operations .................      0.01                  (0.02)             (0.08)
                                                         -------                -------            -------
Accumulation unit value, end of period ...............   $ 10.01                $  9.98             $ 9.92
                                                         =======                =======            =======
Total return .........................................      0.09 %                (0.23)%            (0.76)%
Ratios and supplemental data:
 Net assets at end of period (in thousands) ..........   $   155                $   198             $   43
 Ratio of net investment income (loss) to average
  net assets .........................................     (0.90)%                (0.90)%            (0.90)%
</TABLE>

See accompanying notes which are an integral part of the financial statements.

                                      118
<PAGE>

WRL Series Life Account
Notes to the Financial Statements
At June 30, 2000
(unaudited)

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", or the "depositor") and is registered as a unit investment trust under
the Investment Company Act of 1940, as amended. The Life Account contains
twenty-nine investment options referred to as subaccounts. Each subaccount
invests exclusively in a corresponding Portfolio (the "Portfolio") of a Series
Fund, which collectively is referred to as the "Fund". The Life Account
contains four Funds (collectively referred to as the "Funds"). Each Fund is a
registered management investment company under the Investment Company Act of
1940, as amended.


Subaccount Investment by Fund:
------------------------------


WRL Series Fund, Inc.
   WRL J.P. Morgan Money Market
     WRL AEGON Bond
     WRL Janus Growth
     WRL Janus Global
     WRL LKCM Strategic Total Return
     WRL VKAM Emerging Growth
     WRL Alger Aggressive Growth
     WRL AEGON Balanced
     WRL Federated Growth & Income
     WRL Dean Asset Allocation
     WRL C.A.S.E. Growth
     WRL NWQ Value Equity
     WRL GE International Equity
      (formerly WRL GE/Scottish Equitable
      International Equity)
     WRL GE U.S. Equity
     WRL Third Avenue Value
     WRL J.P. Morgan Real Estate Securities
     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
     WRL Dreyfus Mid Cap
     WRL Value Line Aggressive Growth
     WRL Great Companies - America(SM)
     WRL Great Companies - Technology(SM)


Variable Insurance Products Fund III (VIP III)
 Fidelity VIP III Growth Opportunities Portfolio - Service Class 2 (Referred to
   as "Fidelity VIP III Growth Opportunities")


Variable Insurance Products Fund II (VIP II)
 Fidelity VIP II Contrafund(R) Portfolio - Service Class 2 (Referred to as
   "Fidelity VIP II Contrafund(R)")


Variable Insurance Products Fund (VIP)
 Fidelity VIP Equity Income Portfolio - Service Class 2 (Referred to as
   "Fidelity VIP Equity-Income")

The WRL Series Fund, Inc. 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 ("Sub-Advisers"), some of which are affiliates of WRL. Each
Sub-Adviser is compensated directly by WRL Management.

Each period reported on within the financial statements reflects a full six or
twelve month period except as follows:



<TABLE>
<CAPTION>
Subaccount                                  Inception Date
----------------------------------------   ---------------
<S>                                        <C>
WRL Dean Asset Allocation                      01/03/1995
WRL C.A.S.E. Growth                            05/01/1996
WRL NWQ Value Equity                           05/01/1996
WRL GE International Equity                    01/02/1997
WRL GE U.S. Equity                             01/02/1997
WRL Third Avenue Value                         01/02/1998
WRL J.P. Morgan Real Estate Securities         05/01/1998
WRL Goldman Sachs Growth                       07/01/1999
WRL Goldman Sachs Small Cap                    07/01/1999
WRL T. Rowe Price Dividend Growth              07/01/1999
WRL T. Rowe Price Small Cap                    07/01/1999
WRL Salomon All Cap                            07/01/1999
WRL Pilgrim Baxter Mid Cap Growth              07/01/1999
WRL Dreyfus Mid Cap                            07/01/1999
WRL Value Line Aggressive Growth               05/01/2000
</TABLE>



                                      119
<PAGE>

WRL Series Life Account
Notes to the Financial Statements
At June 30, 2000
(unaudited)

NOTE 1 -- (continued)

<TABLE>
<CAPTION>
Subaccount (continued)                     Inception Date
---------------------------------------   ---------------
<S>                                       <C>
WRL Great Companies - America(SM)             05/01/2000
WRL Great Companies - Technology(SM)          05/01/2000
Fidelity VIP III Growth Opportunities         05/01/2000
Fidelity VIP II Contrafund(R)                 05/01/2000
Fidelity VIP Equity-Income                    05/01/2000
</TABLE>

On May 1, 2000, WRL made initial contributions totaling $675,000 to the Life
Account. The respective amounts of the contributions and units received are as
follows:



<TABLE>
<CAPTION>
Subaccount                         Contribution     Units
-------------------------------   --------------   -------
<S>                               <C>              <C>
WRL Value Line Aggressive
  Growth                          $ 200,000        20,000
WRL Great Companies -
  America(SM)                       200,000        20,000
WRL Great Companies -
  Technology(SM)                    200,000        20,000
Fidelity VIP III Growth
  Opportunities                      25,000        2,500
Fidelity VIP II Contrafund(R)        25,000        2,500
Fidelity VIP Equity-Income           25,000        2,500
</TABLE>

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
accounting principles generally accepted in the United States, have been
consistently applied in the preparation of the Life Account Financial
Statements. The preparation of the Financial Statements required management to
make estimates and assumptions that affect the reported amounts and
disclosures. Actual results could differ from those estimates.


A. Valuation of Investments and Securities Transactions

Investments in the Funds' shares are valued at the closing net asset value
("NAV") per share of the underlying Portfolio, as determined by the Funds.
Investment transactions are accounted for on the trade date at the Portfolio
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.

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 subaccounts.
Contingent surrender charges may also apply.


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 on the
Policies. This charge (not assessed at the individual contract level)
effectively reduces the value of a unit outstanding during the year.



NOTE 3 -- DIVIDEND 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.


                                      120
<PAGE>

WRL Series Life Account
Notes to the Financial Statements
At June 30, 2000
(unaudited)

NOTE 4 -- SECURITIES TRANSACTIONS


Securities transactions for the period ended June 30, 2000 are as follows (in
thousands):



<TABLE>
<CAPTION>

                                                     Proceeds
                                   Purchases of     from Sales
Subaccount                          Securities     of Securities
-------------------------------   -------------   --------------
<S>                               <C>             <C>
WRL J.P. Morgan Money
  Market                          $ 275,368       $ 296,883
WRL AEGON Bond                        1,289           4,769
WRL Janus Growth                     45,934          49,500
WRL Janus Global                     42,255           6,241
WRL LKCM Strategic Total
  Return                              2,593           6,475
WRL VKAM Emerging Growth            305,250         244,241
WRL Alger Aggressive Growth          39,641           5,235
WRL AEGON Balanced                    1,821           1,050
WRL Federated Growth &
  Income                              4,090           2,134
WRL Dean Asset Allocation             1,308           5,541
WRL C.A.S.E. Growth                   2,863           2,409
WRL NWQ Value Equity                  2,887           4,564
WRL GE International Equity           2,756           1,936
WRL GE U.S. Equity                    5,008           2,221
WRL Third Avenue Value                6,211           1,723
WRL J.P. Morgan Real Estate
  Securities                          1,935           1,608
WRL Goldman Sachs Growth                732             257
WRL Goldman Sachs Small
  Cap                                   440             105
WRL T. Rowe Price Dividend
  Growth                                668             399
WRL T. Rowe Price Small Cap           1,550             288
WRL Salomon All Cap                   2,638           1,040
WRL Pilgrim Baxter Mid Cap
  Growth                             32,400           2,107
WRL Dreyfus Mid Cap                   1,550             918
WRL Value Line Aggressive
  Growth                                389               1
WRL Great Companies -
  America(SM)                           3,601             207
WRL Great Companies -
  Technology(SM)                        900               1
Fidelity VIP III Growth
  Opportunities                         144               1
Fidelity VIP II Contrafund(R)           188               1
Fidelity VIP Equity-Income               59              16
</TABLE>

NOTE 5 -- FINANCIAL HIGHLIGHTS


Per unit information has been computed using average units outstanding
throughout each period. Total return is not annualized for periods of less than
one year. The ratio of net investment income (loss) to average net assets is
annualized for periods of less than one year.


                                      121
<PAGE>

              Report of Independent Certified Public 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 statements 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 Subaccounts constituting the WRL Series Life Account (a separate
account of Western Reserve Life Assurance Co. of Ohio ("WRL")) at December 31,
1999, the results of each of their operations, the changes in each of their net
assets and financial highlights for each of the periods indicated, in
conformity with accounting principles generally accepted in the United States.
These financial statements and financial highlights (hereafter referred to as
"financial statements") are the responsibility of WRL'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 auditing standards generally accepted in the United States, 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.

[GRAPHIC]


PricewaterhouseCoopers LLP
Tampa, Florida
February 16, 2000

                                      122
<PAGE>

WRL Series Life Account
Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands





<TABLE>
<CAPTION>
                                                              WRL             WRL             WRL            WRL
                                                          J.P. Morgan        AEGON           Janus          Janus
                                                          Money Market       Bond           Growth          Global
                                                           Subaccount     Subaccount      Subaccount      Subaccount
<S>                                                      <C>             <C>            <C>              <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................        58,182          2,559           17,348         12,035
                                                              ======          =====           ======         ======
  Cost ...............................................      $ 58,182       $ 29,390      $   743,669      $ 257,249
                                                            ========       ========      ===========      =========
 Investment, at net asset value ......................      $ 58,182       $ 27,148      $ 1,353,104      $ 450,848
 Transfers receivable from depositor .................             0              0              853            650
                                                            --------       --------      -----------      ---------
  Total assets .......................................        58,182         27,148        1,353,957        451,498
                                                            --------       --------      -----------      ---------
Liabilities:
 Accrued expenses ....................................             0              0                0              0
 Transfers payable to depositor ......................         2,112             19                0              0
                                                            --------       --------      -----------      ---------
  Total liabilities ..................................         2,112             19                0              0
                                                            --------       --------      -----------      ---------
  Net assets .........................................      $ 56,070       $ 27,129      $ 1,353,957      $ 451,498
                                                            ========       ========      ===========      =========
Net Assets Consists of:
 Policy Owners' equity ...............................      $ 56,070       $ 27,129      $ 1,353,957      $ 451,498
 Depositor's equity ..................................             0              0                0              0
                                                            --------       --------      -----------      ---------
  Net assets applicable to units outstanding .........      $ 56,070       $ 27,129      $ 1,353,957      $ 451,498
                                                            ========       ========      ===========      =========
 Policy Owners' units ................................         3,206          1,232            9,293         11,605
 Depositor's units ...................................             0              0                0              0
                                                            --------       --------      -----------      ---------
  Units outstanding ..................................         3,206          1,232            9,293         11,605
                                                            ========       ========      ===========      =========
  Accumulation unit value ............................      $  17.49       $  22.01      $    145.70      $   38.91
                                                            ========       ========      ===========      =========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      123
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands




<TABLE>
<CAPTION>
                                                              WRL             WRL            WRL
                                                              LKCM           VKAM           Alger          WRL
                                                           Strategic       Emerging      Aggressive       AEGON
                                                          Total Return      Growth         Growth        Balanced
                                                           Subaccount     Subaccount     Subaccount     Subaccount
<S>                                                      <C>             <C>            <C>            <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................         6,332         13,205         10,626         1,436
                                                               =====         ======         ======         =====
  Cost ...............................................     $  90,108      $ 343,339      $ 206,459      $ 17,378
                                                           =========      =========      =========      ========
 Investment, at net asset value ......................     $ 106,667      $ 607,493      $ 353,584      $ 18,182
 Transfers receivable from depositor .................             0            637            594             1
                                                           ---------      ---------      ---------      --------
  Total assets .......................................       106,667        608,130        354,178        18,183
                                                           ---------      ---------      ---------      --------
Liabilities:
 Accrued expenses ....................................             0              0              0             0
 Transfers payable to depositor ......................             2              0              0             0
                                                           ---------      ---------      ---------      --------
  Total liabilities ..................................             2              0              0             0
                                                           ---------      ---------      ---------      --------
  Net assets .........................................     $ 106,665      $ 608,130      $ 354,178      $ 18,183
                                                           =========      =========      =========      ========
Net Assets Consists of:
 Policy Owners' equity ...............................     $ 106,665      $ 608,130      $ 354,178      $ 18,183
 Depositor's equity ..................................             0              0              0             0
                                                           ---------      ---------      ---------      --------
  Net assets applicable to units outstanding .........     $ 106,665      $ 608,130      $ 354,178      $ 18,183
                                                           =========      =========      =========      ========
 Policy Owners' units ................................         4,674          9,357          7,928         1,186
 Depositor's units ...................................             0              0              0             0
                                                           ---------      ---------      ---------      --------
  Units outstanding ..................................         4,674          9,357          7,928         1,186
                                                           =========      =========      =========      ========
  Accumulation unit value ............................     $   22.82      $   64.99      $   44.67      $  15.33
                                                           =========      =========      =========      ========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      124
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands




<TABLE>
<CAPTION>
                                                              WRL
                                                           Federated         WRL            WRL            WRL
                                                           Growth &      Dean Asset      C.A.S.E.          NWQ
                                                            Income       Allocation       Growth       Value Equity
                                                          Subaccount     Subaccount     Subaccount      Subaccount
<S>                                                      <C>            <C>            <C>            <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................        1,594          2,746          1,751           2,087
                                                              =====          =====          =====           =====
  Cost ...............................................     $ 19,647       $ 36,698       $ 25,553        $ 28,559
                                                           ========       ========       ========        ========
 Investment, at net asset value ......................     $ 17,383       $ 33,309       $ 27,504        $ 26,650
 Transfers receivable from depositor .................            6              8              5              28
                                                           --------       --------       --------        --------
  Total assets .......................................       17,389         33,317         27,509          26,678
                                                           --------       --------       --------        --------
Liabilities:
 Accrued expenses ....................................            0              0              0               0
 Transfers payable to depositor ......................            0              0              0               0
                                                           --------       --------       --------        --------
  Total liabilities ..................................            0              0              0               0
                                                           --------       --------       --------        --------
  Net assets .........................................     $ 17,389       $ 33,317       $ 27,509        $ 26,678
                                                           ========       ========       ========        ========
Net Assets Consists of:
 Policy Owners' equity ...............................     $ 17,389       $ 33,317       $ 27,509        $ 26,678
 Depositor's equity ..................................            0              0              0               0
                                                           --------       --------       --------        --------
  Net assets applicable to units outstanding .........     $ 17,389       $ 33,317       $ 27,509        $ 26,678
                                                           ========       ========       ========        ========
 Policy Owners' units ................................        1,117          2,128          1,657           1,895
 Depositor's units ...................................            0              0              0               0
                                                           --------       --------       --------        --------
  Units outstanding ..................................        1,117          2,128          1,657           1,895
                                                           ========       ========       ========        ========
  Accumulation unit value ............................     $  15.57       $  15.66       $  16.60        $  14.08
                                                           ========       ========       ========        ========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      125
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands



<TABLE>
<CAPTION>
                                                               WRL
                                                           GE/Scottish                                        WRL
                                                            Equitable          WRL            WRL         J.P. Morgan
                                                          International        GE         Third Avenue    Real Estate
                                                             Equity        U.S. Equity       Value        Securities
                                                           Subaccount      Subaccount      Subaccount     Subaccount
<S>                                                      <C>              <C>            <C>             <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................           489           1,669            329             78
                                                             =======        ========        =======         ======
  Cost ...............................................       $ 6,058        $ 24,322        $ 3,045         $  674
                                                             =======        ========        =======         ======
 Investment, at net asset value ......................       $ 6,985        $ 26,359        $ 3,435         $  632
 Transfers receivable from depositor .................            28              57              0              0
                                                             -------        --------        -------         ------
  Total assets .......................................         7,013          26,416          3,435            632
                                                             -------        --------        -------         ------
Liabilities:
 Accrued expenses ....................................             0               0              0              0
 Transfers payable to depositor ......................             0               0             24              5
                                                             -------        --------        -------         ------
  Total liabilities ..................................             0               0             24              5
                                                             -------        --------        -------         ------
  Net assets .........................................       $ 7,013        $ 26,416        $ 3,411         $  627
                                                             =======        ========        =======         ======
Net Assets Consists of:
 Policy Owners' equity ...............................       $ 7,013        $ 26,416        $ 3,411         $  304
 Depositor's equity ..................................             0               0              0            323
                                                             -------        --------        -------         ------
  Net assets applicable to units outstanding .........       $ 7,013        $ 26,416        $ 3,411         $  627
                                                             =======        ========        =======         ======
 Policy Owners' units ................................           475           1,468            322             38
 Depositor's units ...................................             0               0              0             40
                                                             -------        --------        -------         ------
  Units outstanding ..................................           475           1,468            322             78
                                                             =======        ========        =======         ======
  Accumulation unit value ............................       $ 14.76        $  17.99        $ 10.59         $ 8.06
                                                             =======        ========        =======         ======
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      126
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands





<TABLE>
<CAPTION>
                                                             WRL            WRL             WRL             WRL
                                                        Goldman Sachs  Goldman Sachs   T. Rowe Price   T. Rowe Price
                                                           Growth        Small Cap    Dividend Growth    Small Cap
                                                         Subaccount     Subaccount      Subaccount      Subaccount
<S>                                                    <C>            <C>            <C>              <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .............................................          83             31             53               69
                                                           =======        =======         ======          =======
  Cost ...............................................     $   858        $   325         $  505          $   784
                                                           =======        =======         ======          =======
 Investment, at net asset value ......................     $   972        $   346         $  491          $   924
 Transfers receivable from depositor .................           5              0             10                1
                                                           -------        -------         ------          -------
  Total assets .......................................         977            346            501              925
                                                           -------        -------         ------          -------
Liabilities:
 Accrued expenses ....................................           0              0              0                0
 Transfers payable to depositor ......................           0              2              0                0
                                                           -------        -------         ------          -------
  Total liabilities ..................................           0              2              0                0
                                                           -------        -------         ------          -------
  Net assets .........................................     $   977        $   344         $  501          $   925
                                                           =======        =======         ======          =======
Net Assets Consists of:
 Policy Owners' equity ...............................     $   949        $   317         $  478          $   894
 Depositor's equity ..................................          28             27             23               31
                                                           -------        -------         ------          -------
  Net assets applicable to units outstanding .........     $   977        $   344         $  501          $   925
                                                           =======        =======         ======          =======
 Policy Owners' units ................................          84             28             52               72
 Depositor's units ...................................           3              3              3                3
                                                           -------        -------         ------          -------
  Units outstanding ..................................          87             31             55               75
                                                           =======        =======         ======          =======
  Accumulation unit value ............................     $ 11.29        $ 10.92         $ 9.16          $ 12.31
                                                           =======        =======         ======          =======
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      127
<PAGE>

WRL Series Life Account

Statements of Assets and Liabilities
At December 31, 1999
All Amounts (except per unit amounts) in Thousands





<TABLE>
<CAPTION>
                                                        WRL           WRL           WRL
                                                      Salomon    Pilgrim Baxter   Dreyfus
                                                      All Cap    Mid Cap Growth   Mid Cap
                                                    Subaccount     Subaccount    Subaccount
<S>                                                <C>          <C>             <C>
Assets:
 Investment in WRL Series Fund, Inc.:
  Shares .........................................         34           285            30
                                                      =======       =======       =======
  Cost ...........................................    $   365       $ 3,873       $   298
                                                      =======       =======       =======
 Investment, at net asset value ..................    $   383       $ 5,051       $   322
 Transfers receivable from depositor .............          0            14            15
                                                      -------       -------       -------
  Total assets ...................................        383         5,065           337
                                                      -------       -------       -------
Liabilities:
 Accrued expenses ................................          0             0             0
 Transfers payable to depositor ..................          0             0             0
                                                      -------       -------       -------
  Total liabilities ..............................          0             0             0
                                                      -------       -------       -------
  Net assets .....................................    $   383       $ 5,065       $   337
                                                      =======       =======       =======
Net Assets Consists of:
 Policy Owners' equity ...........................    $   356       $ 5,065       $   312
 Depositor's equity ..............................         27             0            25
                                                      -------       -------       -------
  Net assets applicable to units outstanding .....    $   383       $ 5,065       $   337
                                                      =======       =======       =======
 Policy Owners' units ............................         33           317            30
 Depositor's units ...............................          3             0             3
                                                      -------       -------       -------
  Units outstanding ..............................         36           317            33
                                                      =======       =======       =======
  Accumulation unit value ........................    $ 10.70       $ 15.98       $ 10.14
                                                      =======       =======       =======
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      128
<PAGE>

WRL Series Life Account

Statements of Operations
For the Year Ended December 31, 1999
All Amounts in Thousands





<TABLE>
<CAPTION>
                                                                    WRL             WRL            WRL           WRL
                                                                J.P. Morgan        AEGON          Janus         Janus
                                                                Money Market       Bond          Growth         Global
                                                                 Subaccount     Subaccount     Subaccount     Subaccount
<S>                                                            <C>             <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................      $ 1,813        $  1,562      $  19,913      $       0
 Capital gain distributions ................................            0               0        215,100         29,152
                                                                  -------        --------      ---------      ---------
  Total investment income ..................................        1,813           1,562        235,013         29,152
Expenses:
 Mortality and expense risk ................................          339             233          8,918          2,614
                                                                  -------        --------      ---------      ---------
  Net investment income (loss) .............................        1,474           1,329        226,095         26,538
                                                                  -------        --------      ---------      ---------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........            0             317         26,760          3,824
 Change in unrealized appreciation (depreciation) ..........            0          (2,644)       235,401        149,719
                                                                  -------        --------      ---------      ---------
  Net gain (loss) on investment securities .................            0          (2,327)       262,161        153,543
                                                                  -------        --------      ---------      ---------
   Net increase (decrease) in net assets resulting
     from operations .......................................      $ 1,474        $   (998)     $ 488,256      $ 180,081
                                                                  =======        ========      =========      =========
</TABLE>


<TABLE>
<CAPTION>
                                                                    WRL             WRL            WRL
                                                                    LKCM           VKAM           Alger          WRL
                                                                 Strategic       Emerging      Aggressive       AEGON
                                                                Total Return      Growth         Growth        Balanced
                                                                 Subaccount     Subaccount     Subaccount     Subaccount
<S>                                                            <C>             <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................     $  2,159       $   2,813      $  15,251       $  363
 Capital gain distributions ................................        6,826          82,040         22,784            0
                                                                 --------       ---------      ---------       ------
  Total investment income ..................................        8,985          84,853         38,035          363
Expenses:
 Mortality and expense risk ................................          913           3,146          2,069          150
                                                                 --------       ---------      ---------       ------
  Net investment income (loss) .............................        8,072          81,707         35,966          213
                                                                 --------       ---------      ---------       ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........        3,286          39,266          5,348          292
 Change in unrealized appreciation (depreciation) ..........         (461)        178,458         96,140         (187)
                                                                 --------       ---------      ---------       ------
  Net gain (loss) on investment securities .................        2,825         217,724        101,488          105
                                                                 --------       ---------      ---------       ------
   Net increase (decrease) in net assets resulting
     from operations .......................................     $ 10,897       $ 299,431      $ 137,454       $  318
                                                                 ========       =========      =========       ======
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      129
<PAGE>

WRL Series Life Account

Statements of Operations
For the Year Ended December 31, 1999
All Amounts in Thousands




<TABLE>
<CAPTION>
                                                                    WRL
                                                                 Federated         WRL            WRL            WRL
                                                                 Growth &      Dean Asset      C.A.S.E.          NWQ
                                                                  Income       Allocation       Growth       Value Equity
                                                                Subaccount     Subaccount     Subaccount      Subaccount
<S>                                                            <C>            <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................     $  1,109      $   1,118        $ 2,613        $   219
 Capital gain distributions ................................          132            178              0            400
                                                                 --------      ---------        -------        -------
  Total investment income ..................................        1,241          1,296          2,613            619
Expenses:
 Mortality and expense risk ................................          150            342            211            240
                                                                 --------      ---------        -------        -------
  Net investment income (loss) .............................        1,091            954          2,402            379
                                                                 --------      ---------        -------        -------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........            9            948            427            307
 Change in unrealized appreciation (depreciation) ..........       (2,087)        (4,362)         3,473            850
                                                                 --------      ---------        -------        -------
  Net gain (loss) on investment securities .................       (2,078)        (3,414)         3,900          1,157
                                                                 --------      ---------        -------        -------
   Net increase (decrease) in net assets resulting
     from operations .......................................     $   (987)     $  (2,460)       $ 6,302        $ 1,536
                                                                 ========      =========        =======        =======
</TABLE>


<TABLE>
<CAPTION>
                                                                     WRL
                                                                 GE/Scottish                        WRL            WRL
                                                                  Equitable          WRL           Third       J.P. Morgan
                                                                International        GE           Avenue       Real Estate
                                                                   Equity        U.S. Equity       Value       Securities
                                                                 Subaccount      Subaccount     Subaccount     Subaccount
<S>                                                            <C>              <C>            <C>            <C>
Investment Income:
 Dividend income ...........................................       $    24         $   786        $   89         $   11
 Capital gain distributions ................................           358           1,131             0              0
                                                                   -------         -------        ------         ------
  Total investment income ..................................           382           1,917            89             11
Expenses:
 Mortality and expense risk ................................            57             187            28              5
                                                                   -------         -------        ------         ------
  Net investment income (loss) .............................           325           1,730            61              6
                                                                   -------         -------        ------         ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........           296             575          (126)           (75)
 Change in unrealized appreciation (depreciation) ..........           808             969           491             34
                                                                   -------         -------        ------         ------
  Net gain (loss) on investment securities .................         1,104           1,544           365            (41)
                                                                   -------         -------        ------         ------
   Net increase (decrease) in net assets resulting
     from operations .......................................       $ 1,429         $ 3,274        $  426         $  (35)
                                                                   =======         =======        ======         ======
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      130
<PAGE>

WRL Series Life Account

Statements of Operations
For the Year Ended December 31, 1999
All Amounts in Thousands





<TABLE>
<CAPTION>
                                                                   WRL             WRL              WRL             WRL
                                                              Goldman Sachs   Goldman Sachs    T. Rowe Price   T. Rowe Price
                                                                  Growth        Small Cap     Dividend Growth    Small Cap
                                                              Subaccount(1)   Subaccount(1)    Subaccount(1)   Subaccount(1)
<S>                                                          <C>             <C>             <C>              <C>
Investment Income:
 Dividend income ...........................................      $   0           $  15           $    0           $  29
 Capital gain distributions ................................          0               0                0               0
                                                                  -----           -----           ------           -----
  Total investment income ..................................          0              15                0              29
Expenses:
 Mortality and expense risk ................................          2               1                1               3
                                                                  -----           -----           ------           -----
  Net investment income (loss) .............................         (2)             14               (1)             26
                                                                  ------          -----           -------          -----
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities .........         (4)             (2)              (3)             22
 Change in unrealized appreciation (depreciation) ..........        114              22              (14)            140
                                                                  -----           -----           ------           -----
  Net gain (loss) on investment securities .................        110              20              (17)            162
                                                                  -----           -----           ------           -----
   Net increase (decrease) in net assets resulting
     from operations .......................................      $ 108           $  34           $  (18)          $ 188
                                                                  =====           =====           ======           =====
</TABLE>


<TABLE>
<CAPTION>
                                                             WRL             WRL             WRL
                                                           Salomon      Pilgrim Baxter     Dreyfus
                                                           All Cap      Mid Cap Growth     Mid Cap
                                                        Subaccount(1)   Subaccount(1)   Subaccount(1)
<S>                                                    <C>             <C>             <C>
Investment Income:
 Dividend income .....................................     $   12           $   13         $   0
 Capital gain distributions ..........................          0                0             0
                                                           ------           ------         -----
  Total investment income ............................         12               13             0
Expenses:
 Mortality and expense risk ..........................          1                8             1
                                                           ------           ------         -----
  Net investment income (loss) .......................         11                5            (1)
                                                           ------           ------         ------
Realized and Unrealized Gain (Loss):
 Net realized gain (loss) on investment securities ...         (3)              91            (8)
 Change in unrealized appreciation (depreciation) ....         18            1,177            24
                                                           ------           ------         -----
  Net gain (loss) on investment securities ...........         15            1,268            16
                                                           ------           ------         -----
   Net increase (decrease) in net assets resulting
     from operations .................................     $   26           $1,273         $  15
                                                           ======           ======         =====
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      131
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands



<TABLE>
<CAPTION>
                                                               WRL                      WRL                        WRL
                                                           J.P. Morgan                 AEGON                      Janus
                                                          Money Market                  Bond                     Growth
                                                           Subaccount                Subaccount                Subaccount
                                                    ------------------------- ------------------------ ---------------------------
                                                          December 31,              December 31,              December 31,
                                                    ------------------------- ------------------------ ---------------------------
                                                        1999         1998         1999         1998         1999          1998
                                                    ------------ ------------ ------------ ----------- -------------- ------------
<S>                                                 <C>          <C>          <C>          <C>         <C>            <C>
Operations:
 Net investment income (loss) .....................  $    1,474   $      919    $  1,329    $  1,002    $   226,095    $   1,103
 Net gain (loss) on investment securities .........           0            0      (2,327)        713        262,161      295,459
                                                     ----------   ----------    --------    --------    -----------    ---------
 Net increase (decrease) in net assets
  resulting from operations .......................       1,474          919        (998)      1,715        488,256      296,562
                                                     ----------   ----------    --------    --------    -----------    ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      38,977       12,763       7,560       9,472        192,993      140,684
                                                     ----------   ----------    --------    --------    -----------    ---------
 Less cost of units redeemed:
  Administrative charges ..........................       3,050        3,123       2,538       2,292         57,685       44,910
  Policy loans ....................................       1,775        1,163         954         594         33,172       18,083
  Surrender benefits ..............................       4,017        1,250         846         865         32,554       22,312
  Death benefits ..................................         115           10          29         159          1,908        4,185
                                                     ----------   ----------    --------    --------    -----------    ---------
                                                          8,957        5,546       4,367       3,910        125,319       89,490
                                                     ----------   ----------    --------    --------    -----------    ---------
  Increase (decrease) in net assets from
   capital unit transactions ......................      30,020        7,217       3,193       5,562         67,674       51,194
                                                     ----------   ----------    --------    --------    -----------    ---------
  Net increase (decrease) in net assets ...........      31,494        8,136       2,195       7,277        555,930      347,756
 Depositor's equity contribution
  (net redemption) ................................           0            0           0           0              0            0
Net Assets:
 Beginning of year ................................      24,576       16,440      24,934      17,657        798,027      450,271
                                                     ----------   ----------    --------    --------    -----------    ---------
 End of year ......................................  $   56,070   $   24,576    $ 27,129    $ 24,934    $ 1,353,957    $ 798,027
                                                     ==========   ==========    ========    ========    ===========    =========
Unit Activity:
 Units outstanding - beginning of year ............       1,460        1,020       1,090         836          8,668        7,972
 Units issued .....................................      18,474       11,339         883       1,030          2,854        2,967
 Units redeemed ...................................     (16,728)     (10,899)       (741)       (776)        (2,229)      (2,271)
                                                     ----------   ----------    --------    --------    -----------    ---------
 Units outstanding - end of year ..................       3,206        1,460       1,232       1,090          9,293        8,668
                                                     ==========   ==========    ========    ========    ===========    =========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      132
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands

<TABLE>
<CAPTION>
                                                                                         WRL
                                                               WRL                      LKCM                       WRL
                                                              Janus                   Strategic                   VKAM
                                                             Global                 Total Return             Emerging Growth
                                                           Subaccount                Subaccount                Subaccount
                                                    ------------------------- ------------------------- -------------------------
                                                          December 31,              December 31,              December 31,
                                                    ------------------------- ------------------------- -------------------------
                                                        1999         1998          1999         1998        1999         1998
                                                    ------------ ------------ ------------- ----------- ------------ ------------
<S>                                                 <C>          <C>          <C>           <C>         <C>          <C>
Operations:
 Net investment income (loss) .....................  $  26,538    $   7,425     $   8,072    $  3,284    $  81,707    $   6,894
 Net gain (loss) on investment securities .........    153,543       38,427         2,825       4,347      217,724       59,514
                                                     ---------    ---------     ---------    --------    ---------    ---------
 Net increase (decrease) in net assets
  resulting from operations .......................    180,081       45,852        10,897       7,631      299,431       66,408
                                                     ---------    ---------     ---------    --------    ---------    ---------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........     81,308       72,962        11,792      24,191       94,168       64,824
                                                     ---------    ---------     ---------    --------    ---------    ---------
 Less cost of units redeemed:
  Administrative charges ..........................     25,132       19,369         8,436       7,696       25,202       19,612
  Policy loans ....................................      9,284        4,953         3,000       2,319       11,395        5,601
  Surrender benefits ..............................      8,537        5,662         3,136       2,587       11,025        7,688
  Death benefits ..................................        194          591           378       1,047          512          368
                                                     ---------    ---------     ---------    --------    ---------    ---------
                                                        43,147       30,575        14,950      13,649       48,134       33,269
                                                     ---------    ---------     ---------    --------    ---------    ---------
  Increase (decrease) in net assets from
   capital unit transactions ......................     38,161       42,387        (3,158)     10,542       46,034       31,555
                                                     ---------    ---------     ---------    --------    ---------    ---------
  Net increase (decrease) in net assets ...........    218,242       88,239         7,739      18,173      345,465       97,963
 Depositor's equity contribution
  (net redemption) ................................          0            0             0           0            0            0
Net Assets:
 Beginning of year ................................    233,256      145,017        98,926      80,753      262,665      164,702
                                                     ---------    ---------     ---------    --------    ---------    ---------
 End of year ......................................  $ 451,498    $ 233,256     $ 106,665    $ 98,926    $ 608,130    $ 262,665
                                                     =========    =========     =========    ========    =========    =========
Unit Activity:
 Units outstanding - beginning of year ............     10,167        8,145         4,814       4,270        8,218        7,013
 Units issued .....................................      4,823        5,610         1,538       1,946        4,977        4,099
 Units redeemed ...................................     (3,385)      (3,588)       (1,678)     (1,402)      (3,838)      (2,894)
                                                     ---------    ---------     ---------    --------    ---------    ---------
 Units outstanding - end of year ..................     11,605       10,167         4,674       4,814        9,357        8,218
                                                     =========    =========     =========    ========    =========    =========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      133
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands



<TABLE>
<CAPTION>
                                                               WRL                      WRL                      WRL
                                                              Alger                    AEGON                  Federated
                                                        Aggressive Growth            Balanced              Growth & Income
                                                           Subaccount               Subaccount               Subaccount
                                                    ------------------------- ----------------------- -------------------------
                                                          December 31,             December 31,             December 31,
                                                    ------------------------- ----------------------- -------------------------
                                                        1999         1998         1999        1998        1999         1998
                                                    ------------ ------------ ----------- ----------- ------------ ------------
<S>                                                 <C>          <C>          <C>         <C>         <C>          <C>
Operations:
 Net investment income (loss) .....................  $  35,966    $   7,851    $    213    $    227     $  1,091     $    644
 Net gain (loss) on investment securities .........    101,488       44,348         105         576       (2,078)        (269)
                                                     ---------    ---------    --------    --------     --------     --------
 Net increase (decrease) in net assets
  resulting from operations .......................    137,454       52,199         318         803         (987)         375
                                                     ---------    ---------    --------    --------     --------     --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........     74,699       53,159       5,997       5,658        5,627        8,963
                                                     ---------    ---------    --------    --------     --------     --------
 Less cost of units redeemed:
  Administrative charges ..........................     19,544       13,960       1,931       1,423        2,355        1,633
  Policy loans ....................................      8,193        3,522         429         279          346          218
  Surrender benefits ..............................      7,977        4,423         626         596          542          431
  Death benefits ..................................        118          248          10          15           55           72
                                                     ---------    ---------    --------    --------     --------     --------
                                                        35,832       22,153       2,996       2,313        3,298        2,354
                                                     ---------    ---------    --------    --------     --------     --------
  Increase (decrease) in net assets from
   capital unit transactions ......................     38,867       31,006       3,001       3,345        2,329        6,609
                                                     ---------    ---------    --------    --------     --------     --------
  Net increase (decrease) in net assets ...........    176,321       83,205       3,319       4,148        1,342        6,984
 Depositor's equity contribution
  (net redemption) ................................          0            0           0           0            0            0
Net Assets:
 Beginning of year ................................    177,857       94,652      14,864      10,716       16,047        9,063
                                                     ---------    ---------    --------    --------     --------     --------
 End of year ......................................  $ 354,178    $ 177,857    $ 18,183    $ 14,864     $ 17,389     $ 16,047
                                                     =========    =========    ========    ========     ========     ========
Unit Activity:
 Units outstanding - beginning of year ............      6,669        5,230         990         756          976          563
 Units issued .....................................      3,640        3,797         637         578          714          966
 Units redeemed ...................................     (2,381)      (2,358)       (441)       (344)        (573)        (553)
                                                     ---------    ---------    --------    --------     --------     --------
 Units outstanding - end of year ..................      7,928        6,669       1,186         990        1,117          976
                                                     =========    =========    ========    ========     ========     ========
</TABLE>

See Notes to the Financial Statements, which is an integral part of this
                                      report.

                                      134
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands



<TABLE>
<CAPTION>
                                                               WRL                      WRL                      WRL
                                                              Dean                    C.A.S.E.                   NWQ
                                                        Asset Allocation               Growth                Value Equity
                                                           Subaccount                Subaccount               Subaccount
                                                    ------------------------- ------------------------ ------------------------
                                                          December 31,              December 31,             December 31,
                                                    ------------------------- ------------------------ ------------------------
                                                        1999         1998         1999        1998         1999         1998
                                                    ------------ ------------ ----------- ------------ ------------ -----------
<S>                                                 <C>          <C>          <C>         <C>          <C>          <C>
Operations:
 Net investment income (loss) .....................   $    954     $  3,419    $  2,402     $  1,475     $    379    $  2,021
 Net gain (loss) on investment securities .........     (3,414)      (1,087)      3,900       (1,114)       1,157      (4,683)
                                                      --------     --------    --------     --------     --------    --------
 Net increase (decrease) in net assets
  resulting from operations .......................     (2,460)       2,332       6,302          361        1,536      (2,662)
                                                      --------     --------    --------     --------     --------    --------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........      1,729       13,703       7,781        8,731        3,283       6,086
                                                      --------     --------    --------     --------     --------    --------
 Less cost of units redeemed:
  Administrative charges ..........................      3,875        3,421       2,946        2,433        2,874       2,846
  Policy loans ....................................        991          748         668          520          713         643
  Surrender benefits ..............................        901          925         678          295          605         401
  Death benefits ..................................         89          160          12           60           32         165
                                                      --------     --------    --------     --------     --------    --------
                                                         5,856        5,254       4,304        3,308        4,224       4,055
                                                      --------     --------    --------     --------     --------    --------
  Increase (decrease) in net assets from
   capital unit transactions ......................     (4,127)       8,449       3,477        5,423         (941)      2,031
                                                      --------     --------    --------     --------     --------    --------
  Net increase (decrease) in net assets ...........     (6,587)      10,781       9,779        5,784          595        (631)
 Depositor's equity contribution
  (net redemption) ................................          0            0           0            0            0           0
Net Assets:
 Beginning of year ................................     39,904       29,123      17,730       11,946       26,083      26,714
                                                      --------     --------    --------     --------     --------    --------
 End of year ......................................   $ 33,317     $ 39,904    $ 27,509     $ 17,730     $ 26,678    $ 26,083
                                                      ========     ========    ========     ========     ========    ========
Unit Activity:
 Units outstanding - beginning of year ............      2,383        1,867       1,417          969        1,982       1,916
 Units issued .....................................        937        1,377       1,347        1,317        1,296       1,748
 Units redeemed ...................................     (1,192)        (861)     (1,107)        (869)      (1,383)     (1,682)
                                                      --------     --------    --------     --------     --------    --------
 Units outstanding - end of year ..................      2,128        2,383       1,657        1,417        1,895       1,982
                                                      ========     ========    ========     ========     ========    ========
</TABLE>


See Notes to the Financial Statements, which is an integral part of this
report.

                                      135
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands



<TABLE>
<CAPTION>
                                                              WRL                     WRL                     WRL
                                                     GE/Scottish Equitable            GE                 Third Avenue
                                                     International Equity         U.S. Equity                Value
                                                          Subaccount              Subaccount              Subaccount
                                                    ----------------------- ----------------------- -----------------------
                                                         December 31,            December 31,            December 31,
                                                    ----------------------- ----------------------- -----------------------
                                                        1999        1998        1999        1998        1999      1998(1)
                                                    ----------- ----------- ----------- ----------- ----------- -----------
<S>                                                 <C>         <C>         <C>         <C>         <C>         <C>
Operations:
 Net investment income (loss) .....................   $   325     $   (32)   $  1,730    $    434     $    61     $   (11)
 Net gain (loss) on investment securities .........     1,104         369       1,544       1,411         365        (142)
                                                      -------     -------    --------    --------     -------     -------
 Net increase (decrease) in net assets
  resulting from operations .......................     1,429         337       3,274       1,845         426        (153)
                                                      -------     -------    --------    --------     -------     -------
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........       761       3,972      12,169      10,178         730       2,932
                                                      -------     -------    --------    --------     -------     -------
 Less cost of units redeemed:
  Administrative charges ..........................       644         433       2,237         862         218         138
  Policy loans ....................................       101         196         422         159          52           8
  Surrender benefits ..............................       258          35         444         113          80          26
  Death benefits ..................................         1         107           8          63           3           0
                                                      -------     -------    --------    --------     -------     -------
                                                        1,004         771       3,111       1,197         353         172
                                                      -------     -------    --------    --------     -------     -------
  Increase (decrease) in net assets from
   capital unit transactions ......................      (243)      3,201       9,058       8,981         377       2,760
                                                      -------     -------    --------    --------     -------     -------
  Net increase (decrease) in net assets ...........     1,186       3,538      12,332      10,826         803       2,607
 Depositor's equity contribution
  (net redemption) ................................         0           0           0           0        (199)        200
Net Assets:
 Beginning of year ................................     5,827       2,289      14,084       3,258       2,807           0
                                                      -------     -------    --------    --------     -------     -------
 End of year ......................................   $ 7,013     $ 5,827    $ 26,416    $ 14,084     $ 3,411     $ 2,807
                                                      =======     =======    ========    ========     =======     =======
Unit Activity:
 Units outstanding - beginning of year ............       489         215         919         259         304           0
 Units issued .....................................       672         767       1,292       1,266         258         495
 Units redeemed ...................................      (686)       (493)       (743)       (606)       (240)       (191)
                                                      -------     -------    --------    --------     -------     -------
 Units outstanding - end of year ..................       475         489       1,468         919         322         304
                                                      =======     =======    ========    ========     =======     =======
</TABLE>


See Notes to the Financial Statements, which is an integral part of this
report.

                                      136
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands



<TABLE>
<CAPTION>
                                                            WRL                WRL            WRL             WRL
                                                        J.P. Morgan       Goldman Sachs  Goldman Sachs   T. Rowe Price
                                                  Real Estate Securities     Growth        Small Cap    Dividend Growth
                                                         Subaccount        Subaccount     Subaccount      Subaccount
                                                    -------------------- -------------- -------------- ----------------
                                                        December 31,      December 31,   December 31,    December 31,
                                                    -------------------- -------------- -------------- ----------------
                                                      1999     1998(1)       1999(1)        1999(1)         1999(1)
                                                    -------- ----------- -------------- -------------- ----------------
<S>                                                 <C>      <C>         <C>            <C>            <C>
Operations:
 Net investment income (loss) .....................  $   6     $    (4)     $    (2)        $   14          $  (1)
 Net gain (loss) on investment securities .........    (41)       (112)         110             20            (17)
                                                     -----     -------      -------         ------          -----
 Net increase (decrease) in net assets
  resulting from operations .......................    (35)       (116)         108             34            (18)
                                                     -----     -------      -------         ------          -----
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........    (26)        472          871            295            499
                                                     -----     -------      -------         ------          -----
 Less cost of units redeemed:
  Administrative charges ..........................     19           4           18              5              2
  Policy loans ....................................      0          43            2              5              0
  Surrender benefits ..............................      1           0            7              0              3
  Death benefits ..................................      1           0            0              0              0
                                                     -----     -------      -------         ------          -----
                                                        21          47           27             10              5
                                                     -----     -------      -------         ------          -----
  Increase (decrease) in net assets from
   capital unit transactions ......................    (47)        425          844            285            494
                                                     -----     -------      -------         ------          -----
  Net increase (decrease) in net assets ...........    (82)        309          952            319            476
 Depositor's equity contribution
  (net redemption) ................................      0         400           25             25             25
Net Assets:
 Beginning of year ................................    709           0            0              0              0
                                                     -----     -------      -------         ------          -----
 End of year ......................................  $ 627     $   709      $   977         $  344          $ 501
                                                     =====     =======      =======         ======          =====
Unit Activity:
 Units outstanding - beginning of year ............     84           0            0              0              0
 Units issued .....................................     67         113          106             41             65
 Units redeemed ...................................    (73)        (29)         (19)           (10)           (10)
                                                     -----     -------      -------         ------          -----
 Units outstanding - end of year ..................     78          84           87             31             55
                                                     =====     =======      =======         ======          =====
</TABLE>


See Notes to the Financial Statements, which is an integral part of this
report.

                                      137
<PAGE>

WRL Series Life Account

Statements of Changes in Net Assets
For the Year Ended
All Amounts in Thousands



<TABLE>
<CAPTION>
                                                            WRL              WRL              WRL              WRL
                                                       T. Rowe Price       Salomon       Pilgrim Baxter      Dreyfus
                                                         Small Cap         All Cap       Mid Cap Growth      Mid Cap
                                                        Subaccount       Subaccount        Subaccount       Subaccount
                                                      --------------   --------------   ---------------   -------------
                                                       December 31,     December 31,      December 31,     December 31,
                                                      --------------   --------------   ---------------   -------------
                                                          1999(1)          1999(1)          1999(1)          1999(1)
                                                      --------------   --------------   ---------------   -------------
<S>                                                   <C>              <C>              <C>               <C>
Operations:
 Net investment income (loss) .....................       $   26           $   11           $     5           $  (1)
 Net gain (loss) on investment securities .........          162               15             1,268              16
                                                          ------           ------           -------           -----
 Net increase (decrease) in net assets
  resulting from operations .......................          188               26             1,273              15
                                                          ------           ------           -------           -----
Capital Unit Transactions:
 Proceeds from units sold (transferred) ...........          727              344             3,885             297
                                                          ------           ------           -------           -----
 Less cost of units redeemed:
  Administrative charges ..........................           15                9                37               0
  Policy loans ....................................            0                3                18               0
  Surrender benefits ..............................            0                0                30               0
  Death benefits ..................................            0                0                 0               0
                                                          ------           ------           -------           -----
                                                              15               12                85               0
                                                          ------           ------           -------           -----
  Increase (decrease) in net assets from
   capital unit transactions ......................          712              332             3,800             297
                                                          ------           ------           -------           -----
  Net increase (decrease) in net assets ...........          900              358             5,073             312
 Depositor's equity contribution
  (net redemption) ................................           25               25                (8)             25
Net Assets:
 Beginning of year ................................            0                0                 0               0
                                                          ------           ------           -------           -----
 End of year ......................................       $  925           $  383           $ 5,065           $ 337
                                                          ======           ======           =======           =====
Unit Activity:
 Units outstanding - beginning of year ............            0                0                 0               0
 Units issued .....................................          161               58               412              52
 Units redeemed ...................................          (86)             (22)              (95)            (19)
                                                          ------           ------           -------           -----
 Units outstanding - end of year ..................           75               36               317              33
                                                          ======           ======           =======           =====
</TABLE>


See Notes to the Financial Statements, which is an integral part of this
report.

                                      138
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended


<TABLE>
<CAPTION>
                                                                     WRL J.P. Morgan Money Market Subaccount
                                                     ------------------------------------------------------------------------
                                                                                   December 31,
                                                     ------------------------------------------------------------------------
                                                          1999           1998           1997          1996          1995
                                                     -------------- -------------- ------------- ------------- --------------
<S>                                                  <C>            <C>            <C>           <C>           <C>
Accumulation unit value, beginning of year .........    $  16.83      $   16.13       $ 15.45       $ 14.83      $   14.19
 Income from operations:
  Net investment income (loss) .....................        0.66           0.70          0.68          0.62           0.64
  Net realized and unrealized gain (loss) on
   investment ......................................        0.00           0.00          0.00          0.00           0.00
                                                        --------      ---------       -------       -------      ---------
   Net income (loss) from operations ...............        0.66           0.70          0.68          0.62           0.64
                                                        --------      ---------       -------       -------      ---------
Accumulation unit value, end of year ...............    $  17.49      $   16.83       $ 16.13       $ 15.45      $   14.83
                                                        ========      =========       =======       =======      =========
Total return .......................................        3.92 %         4.36 %        4.37 %        4.17 %         4.49 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $ 56,070      $  24,576       $16,440       $12,740      $  10,759
 Ratio of net investment income (loss) to average
  net assets .......................................        3.87 %         4.24 %        4.28 %        4.07 %         4.37 %
</TABLE>


<TABLE>
<CAPTION>
                                                                             WRL AEGON Bond Subaccount
                                                      ------------------------------------------------------------------------
                                                                                    December 31,
                                                      ------------------------------------------------------------------------
                                                            1999           1998          1997          1996           1995
                                                      --------------- ------------- ------------- -------------- -------------
<S>                                                   <C>             <C>           <C>           <C>            <C>
 Accumulation unit value, beginning of year .........    $   22.89       $ 21.12       $ 19.53       $  19.67      $  16.14
  Income from operations:
   Net investment income (loss) .....................         1.13          1.01          1.01           0.99          1.05
   Net realized and unrealized gain (loss) on
    investment ......................................        (2.01)         0.76          0.58          (1.13)         2.48
                                                         ---------       -------       -------       --------      --------
    Net income (loss) from operations ...............        (0.88)         1.77          1.59          (0.14)         3.53
                                                         ---------       -------       -------       --------      --------
 Accumulation unit value, end of year ...............    $   22.01       $ 22.89       $ 21.12       $  19.53      $  19.67
                                                         =========       =======       =======       ========      ========
 Total return .......................................        (3.81)%        8.34 %        8.18 %        (0.75)%       21.81 %
 Ratios and supplemental data:
  Net assets at end of year (in thousands) ..........    $  27,129       $24,934       $17,657       $ 11,585      $ 10,066
  Ratio of net investment income (loss) to average
   net assets .......................................         5.10 %        4.58 %        5.06 %         5.34 %        5.80 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      139
<PAGE>

WRL Series Life Account

Financial Highlights
For the Year Ended





<TABLE>
<CAPTION>
                                                                             WRL Janus Growth Subaccount
                                                     ---------------------------------------------------------------------------
                                                                                    December 31,
                                                     ---------------------------------------------------------------------------
                                                           1999            1998           1997           1996           1995
                                                     ---------------- -------------- -------------- -------------- -------------
<S>                                                  <C>              <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $    92.07       $  56.48       $  48.48       $  41.47      $  28.44
 Income from operations:
  Net investment income (loss) .....................         25.03           0.13           5.83           2.88          3.89
  Net realized and unrealized gain (loss) on
   investment ......................................         28.60          35.46           2.17           4.13          9.14
                                                        ----------       --------       --------       --------      --------
   Net income (loss) from operations ...............         53.63          35.59           8.00           7.01         13.03
                                                        ----------       --------       --------       --------      --------
Accumulation unit value, end of year ...............    $   145.70       $  92.07       $  56.48       $  48.48      $  41.47
                                                        ==========       ========       ========       ========      ========
Total return .......................................         58.25 %        63.01 %        16.50 %        16.91 %       45.81 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $1,353,957       $798,027       $450,271       $349,491      $262,467
 Ratio of net investment income (loss) to average
  net assets .......................................         22.67 %         0.19 %        10.84 %         6.41 %       11.05 %
</TABLE>


<TABLE>
<CAPTION>
                                                                             WRL Janus Global Subaccount
                                                     ---------------------------------------------------------------------------
                                                                                    December 31,
                                                     ---------------------------------------------------------------------------
                                                           1999            1998           1997           1996           1995
                                                     ---------------- -------------- -------------- -------------- -------------
<S>                                                  <C>              <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $    22.94       $  17.80       $  15.13       $  11.95      $   9.80
 Income from operations:
  Net investment income (loss) .....................          2.44           0.82           2.30           1.50          0.45
  Net realized and unrealized gain (loss) on
   investment ......................................         13.53           4.32           0.37           1.68          1.70
                                                        ----------       --------       --------       --------      --------
   Net income (loss) from operations ...............         15.97           5.14           2.67           3.18          2.15
                                                        ----------       --------       --------       --------      --------
Accumulation unit value, end of year ...............    $    38.91       $  22.94       $  17.80       $  15.13      $  11.95
                                                        ==========       ========       ========       ========      ========
Total return .......................................         69.58 %        28.86 %        17.69 %        26.60 %       21.96 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $  451,498      $ 233,256       $145,017       $ 83,159      $ 37,049
 Ratio of net investment income (loss) to average
  net assets .......................................          9.07 %         3.92 %        13.39 %        11.09 %        4.25 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      140
<PAGE>

WRL Series Life Account

Financial Highlights
For the Year Ended





<TABLE>
<CAPTION>
                                                                    WRL LKCM Strategic Total Return Subaccount
                                                     -------------------------------------------------------------------------
                                                                                   December 31,
                                                     -------------------------------------------------------------------------
                                                          1999           1998           1997           1996           1995
                                                     -------------- -------------- -------------- -------------- -------------
<S>                                                  <C>            <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $  20.55       $  18.91       $  15.66       $  13.74       $ 11.12
 Income from operations:
  Net investment income (loss) .....................        1.68           0.71           1.56           0.82          0.68
  Net realized and unrealized gain (loss) on
   investment ......................................        0.59           0.93           1.69           1.10          1.94
                                                        --------       --------       --------       --------       -------
   Net income (loss) from operations ...............        2.27           1.64           3.25           1.92          2.62
                                                        --------       --------       --------       --------       -------
Accumulation unit value, end of year ...............    $  22.82       $  20.55       $  18.91       $  15.66       $ 13.74
                                                        ========       ========       ========       ========       =======
Total return .......................................       11.07 %         8.66 %        20.77 %        13.97 %       23.55 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $106,665       $ 98,926       $ 80,753       $ 55,900       $39,648
 Ratio of net investment income (loss) to average
  net assets .......................................        7.93 %         3.67 %         8.89 %         5.76 %        5.47 %
</TABLE>


<TABLE>
<CAPTION>
                                                                        WRL VKAM Emerging Growth Subaccount
                                                     -------------------------------------------------------------------------
                                                                                   December 31,
                                                     -------------------------------------------------------------------------
                                                          1999           1998           1997           1996           1995
                                                     -------------- -------------- -------------- -------------- -------------
<S>                                                  <C>            <C>            <C>            <C>            <C>
Accumulation unit value, beginning of year .........    $  31.96       $  23.48       $  19.51       $  16.56       $ 11.38
 Income from operations:
  Net investment income (loss) .....................        9.32           0.91           2.20           0.82          0.65
  Net realized and unrealized gain (loss) on
   investment ......................................       23.71           7.57           1.77           2.13          4.53
                                                        --------       --------       --------       --------       -------
   Net income (loss) from operations ...............       33.03           8.48           3.97           2.95          5.18
                                                        --------       --------       --------       --------       -------
Accumulation unit value, end of year ...............    $  64.99       $  31.96       $  23.48       $  19.51       $ 16.56
                                                        ========       ========       ========       ========       =======
Total return .......................................      103.33 %        36.11 %        20.37 %        17.82 %       45.49 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $608,130       $262,665       $164,702       $107,925       $67,905
 Ratio of net investment income (loss) to average
  net assets .......................................       23.19 %         3.44 %        10.18 %         4.51 %        4.66 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      141
<PAGE>

WRL Series Life Account

Financial Highlights
For the Year Ended





<TABLE>
<CAPTION>
                                                                     WRL Alger Aggressive Growth Subaccount
                                                     -----------------------------------------------------------------------
                                                                                  December 31,
                                                     -----------------------------------------------------------------------
                                                          1999           1998           1997          1996          1995
                                                     -------------- -------------- ------------- ------------- -------------
<S>                                                  <C>            <C>            <C>           <C>           <C>
Accumulation unit value, beginning of year .........    $  26.67       $  18.10       $ 14.70       $ 13.43       $  9.82
 Income from operations:
  Net investment income (loss) .....................        4.90           1.33          1.75          0.36          0.37
  Net realized and unrealized gain (loss) on
   investment ......................................       13.10           7.24          1.65          0.91          3.24
                                                        --------       --------       -------       -------       -------
   Net income (loss) from operations ...............       18.00           8.57          3.40          1.27          3.61
                                                        --------       --------       -------       -------       -------
Accumulation unit value, end of year ...............    $  44.67       $  26.67       $ 18.10       $ 14.70       $ 13.43
                                                        ========       ========       =======       =======       =======
Total return .......................................       67.52 %        47.36 %       23.14 %        9.46 %       36.79 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $354,178       $177,857       $94,652       $54,408       $32,904
 Ratio of net investment income (loss) to average
  net assets .......................................       15.54 %         6.20 %       10.26 %        2.65 %        2.93 %
</TABLE>


<TABLE>
<CAPTION>
                                                                          WRL AEGON Balanced Subaccount
                                                     -----------------------------------------------------------------------
                                                                                  December 31,
                                                     -----------------------------------------------------------------------
                                                          1999           1998           1997          1996          1995
                                                     -------------- -------------- ------------- ------------- -------------
<S>                                                  <C>            <C>            <C>           <C>           <C>
Accumulation unit value, beginning of year .........    $  15.02       $  14.17       $ 12.21       $ 11.13       $  9.37
 Income from operations:
  Net investment income (loss) .....................        0.19           0.25          1.55          0.36          0.37
  Net realized and unrealized gain (loss) on
   investment ......................................        0.12           0.60          0.41          0.72          1.39
                                                        --------       --------       -------       -------       -------
   Net income (loss) from operations ...............        0.31           0.85          1.96          1.08          1.76
                                                        --------       --------       -------       -------       -------
Accumulation unit value, end of year ...............    $  15.33       $  15.02       $ 14.17       $ 12.21       $ 11.13
                                                        ========       ========       =======       =======       =======
Total return .......................................        2.11 %         5.98 %       16.06 %        9.73 %       18.73 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........    $ 18,183       $ 14,864       $10,716       $ 6,418       $ 3,795
 Ratio of net investment income (loss) to average
  net assets .......................................        1.26 %         1.76 %       11.62 %        3.18 %        3.59 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      142
<PAGE>

WRL Series Life Account

Financial Highlights
For the Year Ended





<TABLE>
<CAPTION>
                                                                   WRL Federated Growth & Income Subaccount
                                                     --------------------------------------------------------------------
                                                                                 December 31,
                                                     --------------------------------------------------------------------
                                                         1999          1998          1997          1996          1995
                                                     ------------ ------------- ------------- ------------- -------------
<S>                                                  <C>          <C>           <C>           <C>           <C>
Accumulation unit value, beginning of year .........   $ 16.44       $ 16.09       $ 13.03       $ 11.77      $   9.49
 Income from operations:
  Net investment income (loss) .....................      1.05          0.77          2.61          0.76          0.49
  Net realized and unrealized gain (loss) on
   investment ......................................     (1.92)        (0.42)         0.45          0.50          1.79
                                                       -------       -------       -------       -------      --------
   Net income (loss) from operations ...............     (0.87)         0.35          3.06          1.26          2.28
                                                       -------       -------       -------       -------      --------
Accumulation unit value, end of year ...............   $ 15.57       $ 16.44       $ 16.09       $ 13.03      $  11.77
                                                       =======       =======       =======       =======      ========
Total return .......................................     (5.31)%        2.13 %       23.54 %       10.64 %       24.14 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........   $17,389       $16,047       $ 9,063       $ 5,501      $  2,631
 Ratio of net investment income (loss) to average
  net assets .......................................      6.51 %        4.83 %       18.50 %        6.38 %        4.57 %
</TABLE>


<TABLE>
<CAPTION>
                                                                     WRL Dean Asset Allocation Subaccount
                                                     --------------------------------------------------------------------
                                                                                 December 31,
                                                     --------------------------------------------------------------------
                                                         1999          1998          1997          1996        1995(1)
                                                     ------------ ------------- ------------- ------------- -------------
<S>                                                  <C>          <C>           <C>           <C>           <C>
Accumulation unit value, beginning of year .........   $ 16.74       $ 15.60       $ 13.50       $ 11.90      $  10.00
 Income from operations:
  Net investment income (loss) .....................      0.41          1.58          1.20          0.53          0.61
  Net realized and unrealized gain (loss) on
   investment ......................................     (1.49)        (0.44)         0.90          1.07          1.29
                                                       -------       -------       -------       -------      --------
   Net income (loss) from operations ...............     (1.08)         1.14          2.10          1.60          1.90
                                                       -------       -------       -------       -------      --------
Accumulation unit value, end of year ...............   $ 15.66       $ 16.74       $ 15.60       $ 13.50      $  11.90
                                                       =======       =======       =======       =======      ========
Total return .......................................     (6.48)%        7.36 %       15.55 %       13.40 %       19.03 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........   $33,317       $39,904       $29,123       $17,946      $  9,446
 Ratio of net investment income (loss) to average
  net assets .......................................      2.50 %        9.69 %        8.14 %        4.35 %        5.47 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      143
<PAGE>
WRL Series Life Account

Financial Highlights
For the Year Ended





<TABLE>
<CAPTION>
                                                                      WRL C.A.S.E. Growth Subaccount
                                                       -------------------------------------------------------------
                                                                               December 31,
                                                       -------------------------------------------------------------
                                                            1999            1998            1997          1996(1)
                                                       -------------   -------------   -------------   -------------
<S>                                                    <C>             <C>             <C>             <C>
Accumulation unit value, beginning of year .........      $ 12.51         $ 12.32         $ 10.81        $  10.00
 Income from operations:
  Net investment income (loss) .....................         1.52            1.24            1.51            0.37
  Net realized and unrealized gain (loss) on
   investment ......................................         2.57           (1.05)           0.00            0.44
                                                          -------         -------         -------        --------
   Net income (loss) from operations ...............         4.09            0.19            1.51            0.81
                                                          -------         -------         -------        --------
Accumulation unit value, end of year ...............      $ 16.60         $ 12.51         $ 12.32        $  10.81
                                                          =======         =======         =======        ========
Total return .......................................        32.65 %          1.56 %         14.00 %          8.09 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $27,509         $17,730         $11,946        $  4,466
 Ratio of net investment income (loss) to average
  net assets .......................................        10.16 %         10.21 %         12.65 %          6.11 %
</TABLE>


<TABLE>
<CAPTION>
                                                                     WRL NWQ Value Equity Subaccount
                                                       ------------------------------------------------------------
                                                                               December 31,
                                                       ------------------------------------------------------------
                                                            1999           1998            1997          1996(1)
                                                       -------------   ------------   -------------   -------------
<S>                                                    <C>             <C>            <C>             <C>
Accumulation unit value, beginning of year .........      $ 13.16        $ 13.94         $ 11.25        $  10.00
 Income from operations:
  Net investment income (loss) .....................         0.20           0.95            0.14            0.05
  Net realized and unrealized gain (loss) on
   investment ......................................         0.72          (1.73)           2.55            1.20
                                                          -------        -------         -------        --------
   Net income (loss) from operations ...............         0.92          (0.78)           2.69            1.25
                                                          -------        -------         -------        --------
Accumulation unit value, end of year ...............      $ 14.08        $ 13.16         $ 13.94        $  11.25
                                                          =======        =======         =======        ========
Total return .......................................         6.98 %        (5.63)%         23.93 %         12.51 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $26,678        $26,083         $26,714        $  8,887
 Ratio of net investment income (loss) to average
  net assets .......................................         1.42 %         6.84 %          1.05 %          0.77 %
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      144
<PAGE>

WRL Series Life Account

Financial Highlights
For the Year Ended




<TABLE>
<CAPTION>
                                                        WRL GE/Scottish Equitable
                                                     International Equity Subaccount           WRL GE U.S. Equity Subaccount
                                                  -------------------------------------- -----------------------------------------
                                                               December 31,                            December 31,
                                                  -------------------------------------- -----------------------------------------
                                                       1999         1998       1997(1)        1999          1998        1997(1)
                                                  ------------- ------------ ----------- ------------- ------------- -------------
<S>                                               <C>           <C>          <C>         <C>           <C>           <C>
Accumulation unit value, beginning of year ...... $ 11.92        $ 10.65      $ 10.00      $  15.33      $  12.59    $ 10.00
 Income from operations:
  Net investment income (loss) ..................    0.62          (0.09)       (0.03)         1.38          0.73       0.99
  Net realized and unrealized gain (loss) on
   investment ...................................    2.22           1.36         0.68          1.28          2.01       1.60
                                                  -------        --------     --------     --------      --------    -------
   Net income (loss) from operations ............    2.84           1.27         0.65          2.66          2.74       2.59
                                                  -------        --------     --------     --------      --------    -------
Accumulation unit value, end of year ............ $ 14.76        $ 11.92      $ 10.65      $  17.99      $  15.33    $ 12.59
                                                  =======        ========     ========     ========      ========    =======
Total return ....................................   23.84 %        11.84 %       6.54 %       17.35 %       21.78 %    25.89 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ....... $ 7,013        $ 5,827      $ 2,289      $ 26,416      $ 14,084    $ 3,258
 Ratio of net investment income (loss) to average
  net assets ....................................    5.09 %        (0.81)%      (0.28)%        8.27 %        5.30 %     8.28 %
</TABLE>


<TABLE>
<CAPTION>
                                                                   WRL                           WRL
                                                              Third Avenue                   J.P. Morgan
                                                                  Value                 Real Estate Securities
                                                               Subaccount                     Subaccount
                                                       ---------------------------   ----------------------------
                                                              December 31,                   December 31,
                                                       ---------------------------   ----------------------------
                                                            1999         1998(1)         1999          1998(1)
                                                       -------------   -----------   ------------   -------------
<S>                                                    <C>             <C>           <C>            <C>
Accumulation unit value, beginning of year .........     $   9.23       $ 10.00        $  8.46      $ 10.00
 Income from operations:
  Net investment income (loss) .....................         0.19         (0.05)          0.07        (0.05)
  Net realized and unrealized gain (loss) on
   investment ......................................         1.17         (0.72)         (0.47)       (1.49)
                                                         --------       -------        -------      --------
   Net income (loss) from operations ...............         1.36         (0.77)         (0.40)       (1.54)
                                                         --------       -------        -------      --------
Accumulation unit value, end of year ...............     $  10.59       $  9.23        $  8.06      $  8.46
                                                         ========       =======        =======      ========
Total return .......................................        14.68 %       (7.67)%        (4.63)%     (15.44)%
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........     $  3,411       $ 2,807        $   627      $   709
 Ratio of net investment income (loss) to average
  net assets .......................................         1.98 %      (0.52)%          0.95%      (0.90)%
</TABLE>
See Notes to the Financial Statements, which is an integral part of this
report.
                                      145
<PAGE>

WRL Series Life Account

Financial Highlights
For the Year Ended
<TABLE>
<CAPTION>
                                                                                              WRL
                                                             WRL              WRL         T. Rowe Price         WRL
                                                        Goldman Sachs    Goldman Sachs      Dividend       T. Rowe Price
                                                           Growth          Small Cap         Growth          Small Cap
                                                         Subaccount       Subaccount       Subaccount       Subaccount
                                                       --------------   --------------   --------------   --------------
                                                        December 31,     December 31,     December 31,     December 31,
                                                       --------------   --------------   --------------   --------------
                                                           1999(1)          1999(1)          1999(1)          1999(1)
                                                       --------------   --------------   --------------   --------------
<S>                                                    <C>              <C>              <C>              <C>
Accumulation unit value, beginning of year .........      $ 10.00          $  10.00         $ 10.00          $  10.00
 Income from operations:
  Net investment income (loss) .....................        (0.05)             0.76           (0.04)             0.41
  Net realized and unrealized gain (loss) on
   investment ......................................         1.34              0.16           (0.80)             1.90
                                                          -------          --------         -------          --------
   Net income (loss) from operations ...............         1.29              0.92           (0.84)             2.31
                                                          -------          --------         -------          --------
Accumulation unit value, end of period .............      $ 11.29          $  10.92         $  9.16          $  12.31
                                                          =======          ========         =======          ========
Total return .......................................        12.91 %            9.23 %         (8.37)%           23.09 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $   944          $    344         $   501          $    925
 Ratio of net investment income (loss) to average
  net assets .......................................        (0.90)%           15.66 %         (0.90)%            8.13 %
</TABLE>

<TABLE>
<CAPTION>
                                                                              WRL
                                                             WRL            Pilgrim            WRL
                                                           Salomon           Baxter          Dreyfus
                                                           All Cap       Mid Cap Growth      Mid Cap
                                                         Subaccount        Subaccount       Subaccount
                                                       --------------   ---------------   -------------
                                                        December 31,      December 31,     December 31,
                                                       --------------   ---------------   -------------
                                                           1999(1)          1999(1)          1999(1)
                                                       --------------   ---------------   -------------
<S>                                                    <C>              <C>               <C>
Accumulation unit value, beginning of year .........      $ 10.00          $  10.00          $ 10.00
 Income from operations:
  Net investment income (loss) .....................         0.40              0.04            (0.04)
  Net realized and unrealized gain (loss) on
   investment ......................................         0.30              5.94             0.18
                                                          -------          --------          -------
   Net income (loss) from operations ...............         0.70              5.98             0.14
                                                          -------          --------          -------
Accumulation unit value, end of period .............      $ 10.70          $  15.98          $ 10.14
                                                          =======          ========          =======
Total return .......................................         7.02 %           59.78 %           1.44 %
Ratios and supplemental data:
 Net assets at end of year (in thousands) ..........      $   383          $  5,065          $   337
 Ratio of net investment income (loss) to average
  net assets .......................................         8.07 %            0.62 %          (0.90)%
</TABLE>


See Notes to the Financial Statements, which is an integral part of this
report.

                                      146
<PAGE>

WRL Series Life Account
Notes to the Financial Statements
At December 31, 1999

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", or the "depositor") and is registered as a unit investment trust under
the Investment Company Act of 1940, as amended. The Life Account contains
twenty-three investment options referred to as subaccounts. Each subaccount
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
("Sub-Advisers"), some of which are affiliates of WRL. Each Sub-Adviser is
compensated directly by WRL Management.


Effective May 1, 1999 the names on the following subaccounts were changed:



<TABLE>
<CAPTION>
Subaccount                                    Formerly
---------------------------------   ---------------------------
<S>                                 <C>
WRL J.P. Morgan Money Market        Money Market Subaccount
WRL AEGON Bond                      Bond Subaccount
WRL Janus Growth                    Growth Subaccount
WRL Janus Global                    Global Subaccount
WRL LKCM Strategic Total Return     Strategic Total Return
                                      Subaccount
WRL VKAM Emerging Growth            Emerging Growth Subaccount
WRL Alger Aggressive Growth         Aggressive Growth
                                      Subaccount
WRL AEGON Balanced                  Balanced Subaccount
WRL Federated Growth & Income       Growth & Income Subaccount
WRL Dean Asset Allocation           Tactical Asset Allocation
                                      Subaccount
WRL C.A.S.E. Growth                 C.A.S.E. Growth Subaccount
WRL NWQ Value Equity                Value Equity Subaccount
WRL GE/Scottish Equitable           International Equity
  International Equity                Subaccount
WRL GE U.S. Equity                  U.S. Equity Subaccount
WRL Third Avenue Value              Third Avenue Value
                                      Subaccount
WRL J.P. Morgan Real Estate         Real Estate Securities
  Securities                          Subaccount
</TABLE>

The Financial Statements reflect a full twelve month period for each year
reported on, except as follows:


<TABLE>
<CAPTION>
Subaccount                                          Inception Date
------------------------------------------------   ---------------
<S>                                                <C>
WRL Dean Asset Allocation                              01/03/1995
WRL C.A.S.E. Growth                                    05/01/1996
WRL NWQ Value Equity                                   05/01/1996
WRL GE/Scottish Equitable International Equity         01/02/1997
WRL GE U.S. Equity                                     01/02/1997
WRL Third Avenue Value                                 01/02/1998
WRL J.P. Morgan Real Estate Securities                 05/01/1998
WRL Goldman Sachs Growth                               07/01/1999
WRL Goldman Sachs Small Cap                            07/01/1999
WRL T. Rowe Price Dividend Growth                      07/01/1999
WRL T. Rowe Price Small Cap                            07/01/1999
WRL Salomon All Cap                                    07/01/1999
WRL Pilgrim Baxter Mid Cap Growth                      07/01/1999
WRL Dreyfus Mid Cap                                    07/01/1999
</TABLE>

On July 1, 1999, WRL made initial contributions totaling $175,000 to the Life
Account. The respective amounts of the contributions and units received are as
follows:


<TABLE>
<CAPTION>
Subaccount                             Contribution      Units
-----------------------------------   --------------   --------
<S>                                   <C>              <C>
WRL Goldman Sachs Growth              $ 25,000         2,500
WRL Goldman Sachs Small Cap             25,000         2,500
WRL T. Rowe Price Dividend Growth       25,000         2,500
WRL T. Rowe Price Small Cap             25,000         2,500
WRL Salomon All Cap                     25,000         2,500
WRL Pilgrim Baxter Mid Cap Growth       25,000         2,500
WRL Dreyfus Mid Cap                     25,000         2,500
</TABLE>

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
accounting principles generally accepted in the United States, have been
consistently applied in the preparation of the Life Account Financial
Statements. The preparation of the Financial Statements required management to
make estimates and assumptions that affect the reported amounts and
disclosures. Actual results could differ from those estimates.


                                      147
<PAGE>

WRL Series Life Account
Notes to the Financial Statements (continued)
At December 31, 1999

NOTE 1 -- (continued)

A. Valuation of Investments and Securities Transactions

Investments in the Fund's shares are valued at the closing net asset value
("NAV") per share of the underlying Portfolio, as determined by the Fund.
Investment transactions are accounted for on the trade date at the Portfolio
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.


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 subaccounts.
Contingent surrender charges may also apply.


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 for
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 -- DIVIDEND 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.


NOTE 4 -- SECURITIES TRANSACTIONS

Securities transactions for the year ended December 31, 1999 are as follows (in
thousands):


<TABLE>
<CAPTION>
                                             Purchases       Proceeds
                                                of          from Sales
Subaccount                                  Securities     of Securities
----------------------------------------   ------------   --------------
<S>                                        <C>            <C>
WRL J.P. Morgan Money Market               $ 133,389      $ 99,679
WRL AEGON Bond                                11,936         7,386
WRL Janus Growth                             329,222        36,072
WRL Janus Global                              71,976         7,800
WRL LKCM Strategic Total Return               14,849         9,892
WRL VKAM Emerging Growth                     188,708        61,487
WRL Alger Aggressive Growth                   83,923         9,614
WRL AEGON Balanced                             4,525         1,311
WRL Federated Growth & Income                  5,634         2,209
WRL Dean Asset Allocation                      4,351         7,517
WRL C.A.S.E. Growth                           10,787         4,903
WRL NWQ Value Equity                           6,846         7,419
WRL GE/Scottish Equitable
  International Equity                         5,739         5,682
WRL GE U.S. Equity                            13,901         3,164
WRL Third Avenue Value                         1,611         1,344
WRL J.P. Morgan Real Estate Securities           519           554
WRL Goldman Sachs Growth                         977           115
WRL Goldman Sachs Small Cap                      374            47
WRL T. Rowe Price Dividend Growth                543            35
WRL T. Rowe Price Small Cap                    1,428           666
WRL Salomon All Cap                              551           183
WRL Pilgrim Baxter Mid Cap Growth              4,402           620
WRL Dreyfus Mid Cap                              470           164
</TABLE>

NOTE 5 -- FINANCIAL HIGHLIGHTS

Per unit information has been computed using average units outstanding
throughout each period. Total return is not annualized for periods of less than
one year. The ratio of net investment income (loss) to average net assets is
annualized for periods of less than one year.


                                      148
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio
                        Balance Sheet - Statutory Basis
                            As of September 30, 2000
                                (In Thousands)
                                  (Unaudited)




<TABLE>
<S>                                                                        <C>
Admitted Assets
Cash and invested assets:
 Cash and short-term investments .......................................   $   17,438
 Bonds .................................................................       98,430
 Common stock, at market ...............................................        4,113
 Mortgage loans on real estate .........................................        9,525
 Home office properties, at cost less accumulated depreciation .........       33,720
 Investment real estate ................................................       10,876
 Policy loans ..........................................................      264,188
                                                                           ----------
Total cash and invested assets .........................................      438,290
Premiums deferred and uncollected ......................................          991
Accrued investment income ..............................................        1,853
Transfers from separate accounts due or accrued ........................      527,786
Cash surrender value of life insurance policies ........................       49,206
Federal income tax benefit .............................................        1,295
Other assets ...........................................................        5,567
Separate account assets ................................................   12,482,470
                                                                           ----------
Total admitted assets ..................................................   13,507,458
                                                                           ==========
</TABLE>



                                      149
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio
                        Balance Sheet - Statutory Basis
                            As of September 30, 2000
                                (In Thousands)
                            (Unaudited) (continued)


<TABLE>
<S>                                                                                <C>

Liabilities and capital and surplus
Liabilities:
 Aggregate reserves for policies and contracts:
  Life .........................................................................       379,126
  Annuity ......................................................................       253,606
 Policy and contract claim reserves ............................................        13,153
 Other policyholders' funds ....................................................        32,294
 Remittances and items not allocated ...........................................        17,808
 Asset valuation reserve .......................................................         5,241
 Interest maintenance reserve ..................................................         6,363
 Short-term note payable to affiliate ..........................................        77,700
 Other liabilities .............................................................        67,318
 Separate account liabilities ..................................................    12,475,791
                                                                                    ----------
Total liabilities ..............................................................    13,328,400
Capital and surplus:
 Common stock, $1.00 par value, 2,500 shares authorized, issued and outstanding          2,500
 Paid-in surplus ...............................................................       120,107
 Unassigned surplus ............................................................        56,451
                                                                                    ----------
Total capital and surplus ......................................................       179,058
                                                                                    ----------
Total liabilities and capital and surplus ......................................    13,507,458
                                                                                    ==========
</TABLE>


                                      150
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio
                   Statement of Operations - Statutory Basis
                 for the Nine Months Ended September 30, 2000
                                 (In Thousands)
                                  (Unaudited)



<TABLE>
<S>                                                                                     <C>
Revenues:
 Premiums and other considerations, net of reinsurance
  Life ..............................................................................    $  565,778
  Annuity ...........................................................................     1,305,110
 Net investment income ..............................................................        36,788
 Amortization of interest maintenance reserve .......................................         1,249
 Commissions and expense allowances on reinsurance ceded ............................         1,124
 Income from fees associated with investment management, administration and
   contract guarantees for separate accounts ........................................        22,266
Other income ........................................................................        42,888
                                                                                          1,975,203
Benefits and expenses:
 Benefits paid or provided for: .....................................................
  Life ..............................................................................        45,206
  Surrender benefits ................................................................       687,497
  Other benefits ....................................................................        34,949
  Increase (decrease) in aggregate reserves for policies and contracts:
   Life .............................................................................        76,987
   Annuity ..........................................................................       (15,258)
   Other ............................................................................          (508)
                                                                                            828,873
Insurance expenses:
 Commissions ........................................................................       250,357
 General insurance expenses .........................................................        93,503
 Taxes, licenses and fees ...........................................................        17,925
 Transfer to separate accounts ......................................................       783,208
  Other .............................................................................           (88)
                                                                                         ----------
                                                                                          1,144,905
                                                                                         ----------
                                                                                          1,973,778
                                                                                         ----------
Gain from operations before federal income tax expense and net realized capital gains
 on investments .....................................................................         1,425
Federal income tax expense ..........................................................         3,487
                                                                                         ----------
Loss from operations before net realized capital gains on investments ...............        (2,062)
Net realized capital gains on investments (net of related federal income taxes and
 amounts transferred to interest maintenance reserve) ...............................           153
                                                                                         ----------
Net loss ............................................................................        (1,909)
                                                                                         ==========
</TABLE>

                                      151
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio
         Statement of Changes in Capital and Surplus - Statutory Basis
                                 (In Thousands)
                                  (Unaudited)


<TABLE>
<CAPTION>
                                                                                               Total
                                                                                              Capital
                                                      Common      Paid-in      Unassigned       and
                                                      Stock       Surplus       Surplus       Surplus
                                                    ---------   -----------   -----------   ----------
<S>                                                 <C>         <C>           <C>           <C>
Balance at January 1, 2000 ......................    $2,500      $120,107      $ 62,309      $184,916
Net loss ........................................         0             0        (1,909)       (1,909)
 Net unrealized gains ...........................         0             0         1,603         1,603
 Change in non-admitted assets ..................         0             0        (5,730)       (5,730)
 Change in asset valuation reserve ..............         0             0        (1,431)       (1,431)
 Change in surplus in separate accounts .........         0             0        (1,325)       (1,325)
Other adjustments ...............................         0             0         2,934         2,934
                                                     ------      --------      --------      --------
Balance at September 30, 2000 ...................     2,500       120,107        56,451       179,058
                                                     ======      ========      ========      ========
</TABLE>


                                      152
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio
                   Statement of Cash Flow - Statutory Basis
                 for the Nine Months Ended September 30, 2000
                                 (In Thousands)
                                  (Unaudited)


<TABLE>
<S>                                                               <C>
Operating Activities
Premiums and other considerations, net of reinsurance .........    $1,937,082
Net investment income .........................................        40,087
Life and accident and health claims ...........................       (41,768)
Surrender benefits to policyholders ...........................      (687,497)
Other benefits to policyholders ...............................       (34,858)
Commissions, other expenses and other taxes ...................      (357,541)
Federal income taxes, excluding tax on capital gains ..........        (9,101)
Other, net ....................................................        26,601
Net transfers to separate accounts ............................      (845,628)
                                                                   ----------
 Net cash provided by operating activities ....................        27,377
Investing Activities
Proceeds from investments sold, matured or repaid:
 Bonds and preferred stocks ...................................        29,783
 Mortgage loans on real estate ................................           167
                                                                   ----------
                                                                       29,950
Cost of investments acquired:
 Bonds and preferred stocks ...................................         8,472
 Real estate ..................................................            96
 Policy loans .................................................        81,212
 Other ........................................................          (259)
                                                                   ----------
                                                                       89,521
                                                                   ==========
 Net cash used in investing activities ........................       (59,571)
                                                                   ==========
Financing Activities
Borrowed money ................................................        25,700
                                                                   ----------
 Net cash provided by financing activities ....................        25,700
Decrease in cash and short-term investments ...................        (6,494)
Cash and short-term investments at beginning of year ..........        23,932
                                                                   ----------
Cash and short-term investments at end of year ................        17,438
                                                                   ==========
</TABLE>


                                      153
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio
                Notes to Financial Statements - Statutory Basis
                 for the Nine Months Ended September 30, 2000
                                 (In Thousands)
                                  (Unaudited)


1. Basis of Presentation


The accompanying unaudited statutory basis financial statements have been
prepared in accordance with statutory accounting principles for interim
financial information and the instructions to Article 10 of Regulation S-X.
Accordingly, they do not include all the information and notes required by
generally accepted accounting principles for complete financial statements. In
the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been included.
Operating results for the nine month period ended September 30, 2000 are not
necessarily indicative of the results that may be expected for the year ended
December 31, 2000. For further information, refer to the accompanying statutory
basis financial statements and notes thereto for the year ended December 31,
1999.


                                      154
<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 (wholly owned indirectly by AEGON N.V.) as
of December 31, 1999 and 1998, 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, 1999. 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 and schedules based on our audits. We did not audit the
"Separate Account Assets" and "Separate Account Liabilities" in the
statutory-basis 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 Accounts, 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 matter 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, 1999 and 1998, or the results of its operations or its cash flows for each
of the three years in the period ended December 31, 1999.


     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, 1999 and 1998, and the results of its operations and
its cash flows for each of the three years in the period ended December 31,
1999, 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 18, 2000


                                      155
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio

                       Balance Sheets -- Statutory Basis
               (Dollars in thousands, except per share amounts)



<TABLE>
<CAPTION>
                                                                       December 31
                                                              -----------------------------
                                                                   1999            1998
                                                              -------------   -------------
<S>                                                           <C>             <C>
Admitted assets
Cash and invested assets:
 Cash and short-term investments ..........................   $    23,932      $   73,808
 Bonds ....................................................       119,731         184,697
 Common stocks:
  Affiliated entities (cost: 1999 and 1998 - $243).........         2,156             704
  Other (cost: 1999 and 1998 - $302).......................           358             384
 Mortgage loans on real estate ............................         9,698           9,916
  Home office properties ..................................        34,066          34,583
  Investment properties ...................................        11,078          11,594
  Policy loans ............................................       182,975         112,982
  Other invested assets ...................................            --             396
                                                              -----------      ----------
Total cash and invested assets ............................       383,994         429,064
Premiums deferred and uncollected .........................           785             900
Accrued investment income .................................         1,638           2,867
Transfers from separate accounts due or accrued ...........       463,721         350,633
Cash surrender value of life insurance policies ...........        47,518          45,445
Other assets ..............................................         6,614           9,239
Separate account assets ...................................    11,587,982       6,999,290
                                                              -----------      ----------
Total admitted assets .....................................   $12,492,252      $7,837,438
                                                              ===========      ==========
</TABLE>

See accompanying notes.

                                      156
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


                       Balance Sheets -- Statutory Basis
                                  (continued)
               (Dollars in thousands, except per share amounts)




<TABLE>
<CAPTION>
                                                                                       December 31
                                                                              -----------------------------
                                                                                   1999            1998
                                                                              --------------   ------------
<S>                                                                           <C>              <C>
Liabilities and capital and surplus
Liabilities:
 Aggregate reserves for policies and contracts:
  Life ....................................................................    $   302,138     $  231,596
  Annuity .................................................................        268,864        265,418
 Policy and contract claim reserves .......................................          9,269          9,233
 Other policyholders' funds ...............................................         38,633         38,080
 Remittances and items not allocated ......................................         20,686         20,569
 Federal income taxes payable .............................................          5,873          5,716
 Asset valuation reserve ..................................................          3,809          2,848
 Interest maintenance reserve .............................................          7,866          9,684
 Short-term note payable to affiliate .....................................         17,100         44,200
 Payable to affiliate .....................................................            964         37,907
 Other liabilities ........................................................         49,478         31,151
 Separate account liabilities .............................................     11,582,656      6,997,456
                                                                               -----------     ----------
Total liabilities .........................................................     12,307,336      7,693,858
Commitments and contingencies (Note 11) ...................................
Capital and surplus:
 Common stock, $1.00 par value, 3,000,000 shares authorized and
   2,500,000 shares issued and outstanding at December 31, 1999 and
   1,500,000 shares authorized, issued and outstanding at December 31, 1998          2,500          1,500
 Paid-in surplus ..........................................................        120,107        120,107
 Unassigned surplus .......................................................         62,309         21,973
                                                                               -----------     ----------
Total capital and surplus .................................................        184,916        143,580
                                                                               -----------     ----------
Total liabilities and capital and surplus .................................    $12,492,252     $7,837,438
                                                                               ===========     ==========
</TABLE>

See accompanying notes.

                                      157
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


                  Statements of Operations -- Statutory Basis
                            (Dollars in thousands)




<TABLE>
<CAPTION>
                                                                                       Year ended December 31
                                                                            --------------------------------------------
                                                                                 1999            1998           1997
                                                                            -------------   -------------   ------------
<S>                                                                         <C>             <C>             <C>
Revenues:
 Premiums and other considerations, net of reinsurance:
  Life ..................................................................    $  584,729      $  476,053      $  394,370
  Annuity ...............................................................     1,104,525         794,841         822,149
 Net investment income ..................................................        39,589          36,315          40,013
 Amortization of interest maintenance reserve ...........................         1,751             744           1,576
 Commissions and expense allowances on reinsurance ceded ................         4,178          15,333              11
 Income from fees associated with investment management,
   administration and contract guarantees for separate accounts .........        19,620          72,817              --
 Other income ...........................................................        44,366          67,751           3,016
                                                                             ----------      ----------      ----------
                                                                              1,798,758       1,463,854       1,261,135
Benefits and expenses:
 Benefits paid or provided for:
  Life ..................................................................        35,591          42,982          28,060
  Surrender benefits ....................................................       689,535         551,528         431,939
  Other benefits ........................................................        32,201          31,280          28,112
  Increase (decrease) in aggregate reserves for policies and
    contracts:
    Life ................................................................        70,542          42,940          29,485
    Annuity .............................................................         3,446         (30,872)        (35,940)
    Other ...............................................................          (121)         32,178             794
                                                                             ----------      ----------      ----------
                                                                                831,194         670,036         482,450
Insurance expenses:
 Commissions ............................................................       246,334         205,939         179,106
 General insurance expenses .............................................       112,536         102,611          70,546
 Taxes, licenses and fees ...............................................        19,019          15,545          13,101
 Net transfers to separate accounts .....................................       540,443         475,435         519,214
 Other expenses .........................................................            --              59              21
                                                                             ----------      ----------      ----------
                                                                                918,332         799,589         781,988
                                                                             ----------      ----------      ----------
                                                                              1,749,526       1,469,625       1,264,438
                                                                             ----------      ----------      ----------
Gain (loss) from operations before federal income tax expense
  (benefit) and net realized capital gains
  (losses) on investments ...............................................        49,232          (5,771)         (3,303)
Federal income tax expense (benefit) ....................................        11,816            (347)            469
                                                                             ----------      ----------      ----------
Gain (loss) from operations before net realized capital gains (losses)
  on investments ........................................................        37,416          (5,424)         (3,772)
Net realized capital gains (losses) on investments
  (net of related federal income taxes and amounts transferred to
  interest maintenance reserve) .........................................          (716)          1,494             747
                                                                             ----------      ----------      ----------
Net income (loss) .......................................................    $   36,700      $   (3,930)     $   (3,025)
                                                                             ==========      ==========      ==========
</TABLE>
See accompanying notes.

                                      158
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


        Statements of Changes in Capital and Surplus -- Statutory Basis
                            (Dollars in thousands)




<TABLE>
<CAPTION>
                                                                                                 Total
                                                       Common      Paid-In      Unassigned   Capital and
                                                       Stock       Surplus       Surplus        Surplus
                                                     ---------   -----------   -----------   -----------
<S>                                                  <C>         <C>           <C>           <C>
Balance at January 1, 1997 .......................    $1,500      $ 68,015      $ 26,041       $ 95,556
 Net loss ........................................        --            --        (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 ........................................        --            --        (3,930)        (3,930)
 Change in 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
Net income .......................................        --            --        36,700         36,700
 Change in net unrealized capital gains ..........        --            --         1,421          1,421
 Change in non-admitted assets ...................        --            --           703            703
 Change in asset valuation reserve ...............        --            --          (961)          (961)
 Change in surplus in separate accounts ..........        --            --           451            451
 Transfer from unassigned surplus to common
   stock (stock dividend) ........................     1,000            --        (1,000)            --
 Settlement of prior period tax returns ..........        --            --         1,000          1,000
 Tax benefits on stock options exercised .........        --            --         2,022          2,022
                                                      ------      --------      --------       --------
Balance at December 31, 1999 .....................    $2,500      $120,107      $ 62,309       $184,916
                                                      ======      ========      ========       ========
</TABLE>

See accompanying notes.

                                      159
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio
                 Statements of Cash Flows -- Statutory Basis
                            (Dollars in thousands)


<TABLE>
<CAPTION>
                                                                              Year ended December 31
                                                                   ---------------------------------------------
                                                                        1999            1998            1997
                                                                   -------------   -------------   -------------
<S>                                                                <C>             <C>             <C>
Operating activities
Premiums and other considerations, net of reinsurance ..........    $1,738,870      $1,356,732      $1,223,898
Net investment income ..........................................        44,235          38,294          43,802
Life and accident and health claims ............................       (35,872)        (44,426)        (26,005)
Surrender benefits and other fund withdrawals ..................      (689,535)       (551,528)       (431,939)
Other benefits to policyholders ................................       (32,642)        (31,231)        (28,147)
Commissions, other expenses and other taxes ....................      (382,372)       (326,080)       (262,901)
Net transfers to separate accounts .............................      (628,762)       (461,982)       (596,347)
Federal income taxes received (paid) ...........................        (9,637)         11,956           5,006
Interest paid ..................................................            --              --            (731)
Other, net .....................................................       (21,054)         (7,109)        (14,901)
                                                                    ----------      ----------      ----------
Net cash used in operating activities ..........................       (16,769)        (15,374)        (88,265)
Investing activities
Proceeds from investments sold, matured or repaid:
 Bonds and preferred stocks ....................................       114,177         143,449         146,963
 Mortgage loans on real estate .................................           212             221           2,116
 Other .........................................................            18              --              --
                                                                       114,407         143,670         149,079
Cost of investments acquired
 Bonds and preferred stocks ....................................       (49,279)        (68,202)        (40,418)
 Common stocks .................................................            --             (93)           (150)
 Mortgage loans on real estate .................................            (1)         (5,313)           (891)
 Real estate ...................................................          (286)        (26,213)        (12,002)
 Policy loans ..................................................       (69,993)        (36,241)        (24,137)
 Other .........................................................          (855)           (414)             --
                                                                    ----------      ----------      ----------
                                                                      (120,414)       (136,476)        (77,598)
Net cash provided by (used in) investing activities ............        (6,007)          7,194          71,481
Financing activities
Issuance (payment) of short-term note payable to
  affiliate, net ...............................................       (27,100)         36,000           8,200
Capital contribution ...........................................            --          32,092          20,000
                                                                    ----------      ----------      ----------
Net cash provided by (used in) financing activities ............       (27,100)         68,092          28,200
                                                                    ----------      ----------      ----------
Increase (decrease) in cash and short-term investments .........       (49,876)         59,912          11,416
Cash and short-term investments at beginning of year ...........        73,808          13,896           2,480
                                                                    ----------      ----------      ----------
Cash and short-term investments at end of year .................    $   23,932      $   73,808      $   13,896
                                                                    ==========      ==========      ==========
</TABLE>

See accompanying notes.

                                      160
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


                Notes to Financial Statements -- Statutory-Basis
                             (Dollars in thousands)


                               December 31, 1999

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 an indirect 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
account values; (e) reinsurance amounts are netted against the corresponding
asset or

                                      161
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


1. Organization and Summary of Significant Accounting Policies--(Continued)

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) potential 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 unassigned 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; (l) stock options settled in cash are
recorded as an expense of the Company's indirect parent rather than charged to
current operations; (m) adjustments to federal income taxes of prior years are
charged or credited directly to unassigned surplus, rather than reported as a
component of income tax expense in the statement of operations; and (n) 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") effective
January 1, 2001. 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.

                                      162
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


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
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 potential
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 1999, 1998 and 1997, net realized capital gains (losses) of $(67),
$1,294 and $3,259, respectively, were credited to the IMR rather than being
immediately

                                      163
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


1. Organization and Summary of Significant Accounting Policies--(Continued)

recognized in the statements of operations. Amortization of these net gains
aggregated $1,751, $744 and $1,576 for the years ended December 31, 1999, 1998
and 1997, respectively.


     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, 1999, 1998 and 1997, 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.

                                      164
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


1. Organization and Summary of Significant Accounting Policies--(Continued)
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 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 $1,675,642, $1,240,858 and $1,164,013 in 1999, 1998 and
1997, 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 unassigned surplus.


Reclassifications


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

                                      165
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999

2. Fair Values of Financial Instruments--(Continued)

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 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.

                                      166
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999

2. Fair Values of Financial Instruments--(Continued)

     The following sets forth a comparison of the fair values and carrying
amounts of the Company's financial instruments subject to the provisions of
Statement of Financial Accounting Standards No. 107:


<TABLE>
<CAPTION>
                                                               December 31
                                          -----------------------------------------------------
                                                     1999                       1998
                                          --------------------------- -------------------------
                                             Carrying                   Carrying
                                              Amount      Fair Value     Amount     Fair Value
                                          ------------- ------------- ------------ ------------
<S>                                       <C>           <C>           <C>          <C>
    Admitted assets
    Cash and short-term investments .....  $    23,932   $    23,932   $   73,808   $   73,808
    Bonds ...............................      119,731       119,076      184,697      192,556
    Common stocks, other than affiliates           358           358          384          384
    Mortgage loans on real estate .......        9,698         9,250        9,916       10,390
    Policy loans ........................      182,975       182,975      112,982      112,982
    Separate account assets .............   11,587,982    11,587,982    6,999,290    6,999,290
    Liabilities
    Investment contract liabilities .....      301,403       294,342      297,349      294,105
    Separate account annuities ..........    8,271,548     8,079,141    5,096,680    5,038,296
</TABLE>


                                      167
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999
3. Investments


     The carrying amount and estimated fair value of investments in debt
securities are as follows:

<TABLE>
<CAPTION>
                                                                      Gross       Gross     Estimated
                                                        Carrying      Gains       Losses      Value
                                                         Amount     Unrealized  Unrealized    Fair
                                                      -----------   ----------  ----------  ---------
<S>                                                   <C>         <C>         <C>         <C>
    December 31, 1999
    Bonds:
     United States Government and agencies ..........  $  4,755      $    4      $   66    $  4,693
     State, municipal and other government ..........     2,185          12          --       2,197
     Public utilities ...............................    13,134         129         368      12,895
     Industrial and miscellaneous ...................    52,997       1,213       1,208      53,002
     Mortgage and other asset-backed securities .....    46,660         480         851      46,289
                                                       --------      ------      ------    --------
    Total bonds .....................................  $119,731      $1,838      $2,493    $119,076
                                                       ========      ======      ======    ========
    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 and other asset-backed securities .....    61,590       1,235         251      62,574
                                                       --------      ------      ------    --------
    Total bonds .....................................  $184,697      $8,938      $1,079    $192,556
                                                       ========      ======      ======    ========
</TABLE>

     The carrying amount and fair value of bonds at December 31, 1999 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
                                                               Amount        Value
                                                            -----------    ---------
<S>                                                         <C>           <C>
     Due in one year or less ............................    $ 10,521      $ 10,560
     Due one through five years .........................      32,248        31,993
     Due five through ten years .........................      17,342        17,104
     Due after ten years ................................      12,960        13,130
                                                             --------      --------
                                                               73,071        72,787
     Mortgage and other asset-backed securities .........      46,660        46,289
                                                             --------      --------
                                                             $119,731      $119,076
                                                             ========      ========
</TABLE>


                                      168
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)

                               December 31, 1999


3. Investments--(Continued)

     A detail of net investment income is presented below:


<TABLE>
<CAPTION>
                                                     Year ended December 31
                                              ------------------------------------
                                                 1999         1998         1997
                                              ----------   ----------   ----------
<S>                                           <C>          <C>          <C>
     Interest on bonds ....................    $ 12,094     $ 17,150     $ 25,723
     Dividends on equity investments from
      subsidiaries ........................      18,555       13,233       10,855
     Interest on mortgage loans ...........         746          499          478
     Rental income on real estate .........       5,794        2,839        1,371
     Interest on policy loans .............       9,303        6,241        4,656
     Other investment income ..............         414          540           26
                                               --------     --------     --------
     Gross investment income ..............      46,906       40,502       43,109
     Investment expenses ..................      (7,317)      (4,187)      (3,096)
                                               --------     --------     --------
     Net investment income ................    $ 39,589     $ 36,315     $ 40,013
                                               ========     ========     ========
</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
                                       ---------------------------------------
                                           1999          1998          1997
                                       -----------   -----------   -----------
<S>                                    <C>           <C>           <C>
     Proceeds ......................    $114,177      $143,449      $146,963
                                        ========      ========      ========
     Gross realized gains ..........    $  1,762      $  4,641      $  3,921
     Gross realized losses .........       1,709           899           626
                                        --------      --------      --------
     Net realized gains ............    $     53      $  3,742      $  3,295
                                        ========      ========      ========
</TABLE>

     At December 31, 1999, bonds with an aggregate carrying value of $4,152
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.

                                      169
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999

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
                                                          -------------------------------------
                                                             1999         1998          1997
                                                          ---------   -----------   -----------
<S>                                                       <C>         <C>           <C>
     Debt securities ..................................    $   53      $  3,742      $  3,295
     Other invested assets ............................        18           (18)           --
                                                           ------      --------      --------
                                                               71         3,724         3,295
     Tax expense ......................................      (854)         (936)         (711)
     Transfer to interest maintenance reserve .........        67        (1,294)       (3,259)
                                                           ------      --------      --------
     Net realized gains (losses) ......................    $ (716)     $  1,494      $    747
                                                           ======      ========      ========
</TABLE>

<TABLE>
<CAPTION>
                                                                           Changes in Unrealized
                                                                  ----------------------------------------
                                                                           Year ended December 31
                                                                  ----------------------------------------
                                                                      1999           1998          1997
                                                                  ------------   ------------   ----------
<S>                                                               <C>            <C>            <C>
     Debt securities ..........................................     $ (8,514)      $ (3,985)      $ (896)
     Common stocks ............................................        1,426            248           --
                                                                    --------       --------       ------
     Change in unrealized appreciation (depreciation) .........     $ (7,088)      $  (3737)      $ (896)
                                                                    ========       ========       ======
</TABLE>

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


<TABLE>
<CAPTION>
                                          Unrealized
                                      -------------------
                                          December 31
                                      -------------------
                                         1999       1998
                                      ---------   -------
<S>                                   <C>         <C>
     Unrealized gains .............    $1,995      $ 579
     Unrealized losses ............       (26)       (36)
                                       ------      -----
     Net unrealized gains .........    $1,969      $ 543
                                       ======      =====
</TABLE>

     During 1999, the Company did not issue any mortgage loans. The Company
requires all mortgagees to carry fire insurance equal to the value of the
underlying property.


     During 1999, 1998 and 1997, no mortgage loans were foreclosed and
transferred to real estate. During 1999 and 1998, the Company held a mortgage
loan loss reserve in the asset valuation reserve of $110 and $112,
respectively.


     At December 31, 1999, 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,
collectively.

                                      170
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999
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>
                                                Year ended December 31
                                     ---------------------------------------------
                                          1999            1998            1997
                                     -------------   -------------   -------------
<S>                                  <C>             <C>             <C>
     Direct premiums .............    $1,748,265      $1,345,752      $1,219,271
     Reinsurance assumed .........            --             461           2,389
     Reinsurance ceded ...........       (59,011)        (75,319)         (5,141)
                                      ----------      ----------      ----------
     Net premiums earned .........    $1,689,254      $1,270,894      $1,216,519
                                      ==========      ==========      ==========
</TABLE>

     The Company received reinsurance recoveries in the amount of $4,916,
$5,260 and $2,288 during 1999, 1998 and 1997, respectively. At December 31,
1999 and 1998, estimated amounts recoverable from reinsurers that have been
deducted from policy and contract claim reserves totaled $1,557 and $1,003,
respectively. The aggregate reserves for policies and contracts were reduced
for reserve credits for reinsurance ceded at December 31, 1999 and 1998 of
$3,487 and $2,849, 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.

                                      171
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


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 federal income tax expense (benefit) and realized capital gains (losses)
on investments for the following reasons:

<TABLE>
<CAPTION>
                                                                                  Year Ended December 31
                                                                        ------------------------------------------
                                                                            1999           1998           1997
                                                                        ------------   ------------   ------------
<S>                                                                     <C>            <C>            <C>
     Computed tax (benefit) at federal statutory rate (35%) .........    $  17,231       $ (2,019)      $ (1,156)
     Deferred acquisition costs -- tax basis ........................       11,344          9,672          9,164
     Tax reserve valuation ..........................................       (2,272)         1,513           (194)
     Excess tax depreciation ........................................         (727)          (442)          (127)
     Amortization of IMR ............................................         (613)          (260)          (552)
     Dividend received deduction ....................................      (10,784)        (6,657)        (5,326)
     Prior year over-accrual ........................................       (3,167)        (2,322)        (1,541)
     Other, net .....................................................          804            168            201
                                                                         ---------       --------       --------
     Federal income tax expense (benefit) ...........................    $  11,816       $   (347)      $    469
                                                                         =========       ========       ========
</TABLE>

     Federal income tax expense (benefit) 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, 1999). 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 1999, the Company received $1,000 from its former parent, an
unaffiliated company, for reimbursement of prior period tax payments made by
the Company but owed by the former parent. In 1998, the Company reached a final
settlement with the

                                      172
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


5.  Income Taxes--(Continued)

Internal Revenue Service for 1994 and 1995 resulting in a tax refund of $300
and interest received of $53. Tax settlements for 1999 and 1998 were credited
directly to unassigned surplus.


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
                                                     ------------------------------------------------------
                                                                1999                        1998
                                                     --------------------------   -------------------------
                                                                       Percent                     Percent
                                                         Amount       of Total        Amount       of Total
                                                     -------------   ----------   -------------   ---------
<S>                                                  <C>             <C>          <C>             <C>
    Subject to discretionary withdrawal with
      market value adjustment ....................    $   12,534           0%      $   12,810          0%
    Subject to discretionary withdrawal at book
      value less surrender charge ................        73,903           1           76,289          1
    Subject to discretionary withdrawal at market
      value ......................................     8,271,441          96        5,096,680         94
    Subject to discretionary withdrawal at book
      value (minimal or no charges or
      adjustments) ...............................       217,372           3          210,270          4
    Not subject to discretionary withdrawal
      provision ..................................        15,433           0           15,681          1
                                                      ----------          --       ----------         --
                                                       8,590,683         100%       5,411,730        100%
                                                                         ===                         ===
    Less reinsurance ceded .......................         1,581                        1,131
                                                      ----------                   ----------
    Total policy reserves on annuities and deposit
      fund liabilities ...........................    $8,589,102                   $5,410,599
                                                      ==========                   ==========
</TABLE>


                                      173
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


6. Policy and Contract Attributes--(Continued)

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


<TABLE>
<CAPTION>
                                                                   Year ended December 31
                                                        ---------------------------------------------
                                                             1999            1998            1997
                                                        -------------   -------------   -------------
<S>                                                     <C>             <C>             <C>
     Transfers as reported in the summary of
       operations of the separate accounts statement:
     Transfers to separate accounts .................    $1,675,642      $1,240,858      $1,164,013
     Transfers from separate accounts ...............     1,056,207         774,690         646,477
                                                         ----------      ----------      ----------
     Net transfers to separate accounts .............       619,435         466,168         517,536
     Reconciling adjustments -- change in accruals
       for investment management, administration
       fees and contract guarantees, reinsurance and
       separate account surplus .....................       (78,992)          9,267           1,678
                                                         ----------      ----------      ----------
     Transfers as reported in the summary of
       operations of the life, accident and health
       annual statement .............................    $  540,443      $  475,435      $  519,214
                                                         ==========      ==========      ==========
</TABLE>

     Reserves on the Company's traditional life insurance 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, 1999 and 1998, 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, 1999
     Ordinary direct renewal business .........    $1,017        $232      $785
                                                   ------        ----      ----
                                                   $1,017        $232      $785
                                                   ======        ====      ====
     December 31, 1998
     Ordinary direct renewal business .........    $1,101        $201      $900
                                                   ------        ----      ----
                                                   $1,101        $201      $900
                                                   ======        ====      ====
</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
and $1,872 was made for the years ended December 31, 1998 and 1997,
respectively, related to the change in reserve methodology.

                                      174
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999
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 greater 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 2000, without the
prior approval of insurance regulatory authorities, is $36,700.


8. Capital Structure


     During 1999, the Company's Board of Director's approved an amendment to
the Company's Articles of Incorporation which increased the number of
authorized capital shares to 3,000,000. The Board of Directors also authorized
a stock dividend in the amount of $1,000, which was transferred from unassigned
surplus. This amendment and stock dividend were in response to a change in
California law which requires all life insurance companies which do business in
the state to have capital stock of at least $2,500.


9. 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 Statement
of Financial Accounting Standards 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 aggregated
$1,105, $917 and $659 for the years ended December 31, 1999, 1998 and 1997,
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.

                                      175
<PAGE>
                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999

9. Retirement and Compensation Plans--(Continued)

Pension expense related to this plan was $816, $632 and $448 for the years
ended December 31, 1999, 1998 and 1997, 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 $81, $157 and $99 for the years ended December 31, 1999, 1998
and 1997, respectively.


10. 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 1999,
1998 and 1997, the Company paid $16,905 $12,763 and $10,040, respectively, for
such services, which approximates their costs to the affiliates. The Company
provides office space, marketing and administrative services to certain
affiliates. During 1999, 1998 and 1997, the Company received $3,755, $5,125 and
$4,395, respectively, for such services, which approximates their cost.


     Payable to affiliates and intercompany borrowings bear interest at the
thirty-day commercial paper rate of 5.06% at December 31, 1999. During 1999,
1998 and 1997, the Company paid net interest of $1,997, $1,090 and $364,
respectively, to affiliates.


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

                                      176
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


10. Related Party Transactions--(Continued)

     At December 31, 1999 and 1998, the Company had short-term note payables to
an affiliate of $17,100 and $44,200, respectively. Interest on these notes
ranged from 5.15% to 5.9% at December 31, 1999 and 5.13% to 5.54% at December
31, 1998.


     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, 1999 and 1998, the cash surrender
value of these policies was $47,518 and $45,445, respectively.


11. 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 $3,498 and $3,489 and an offsetting premium tax
benefit of $837 and $828 at December 31, 1999 and 1998, respectively, for its
estimated share of future guaranty fund assessments related to several major
insurer insolvencies. The guaranty fund expense (credit) was $(20), $(74) and
$0 at December 31, 1999, 1998 and 1997, respectively.


12. Reconciliation of Capital and Surplus and Net Income


     The following table reconciles capital and surplus and net income as
reported in the 1998 Annual Statement filed with the Insurance Department of
the State of Ohio, to the amounts reported in the accompanying financial
statements:

                                      177
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio


         Notes to Financial Statements -- Statutory-Basis--(Continued)
                             (Dollars in thousands)


                               December 31, 1999


12. Reconciliation of Capital and Surplus and Net Income--(Continued)

<TABLE>
<CAPTION>
                                                                                  Year ended
                                                         December 31, 1998     December 31, 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>


                                      178
<PAGE>

                  Western Reserve Life Assurance Co. of Ohio

                       Summary of Investments Other Than
                        Investments in Related Parties
                            (Dollars in thousands)

                               December 31, 1999



SCHEDULE I


<TABLE>
<CAPTION>
                                                                                             Shown in the
                                                                                 Fair       Amount at Which
Type of Investment                                               Cost (1)        Value       Balance Sheet
------------------------------------------------------------   ------------   ----------   ----------------
<S>                                                            <C>            <C>          <C>
Fixed maturities
Bonds:
 United States Government and government
   agencies and authorities ................................   $   5,827      $ 5,820          $   5,827
 States, municipalities and political subdivisions .........       7,110        7,275              7,110
 Public utilities ..........................................      13,134       12,895             13,134
 All other corporate bonds .................................      93,660       93,086             93,660
                                                               ---------      -------          ---------
Total fixed maturities .....................................     119,731      119,076            119,731
Equity securities
Common stocks:
 Affiliated entities .......................................         243        2,156              2,156
 Industrial, miscellaneous and all other ...................         302          358                358
                                                               ---------      -------          ---------
Total equity securities ....................................         545        2,514              2,514
Mortgage loans on real estate ..............................       9,698                           9,698
Real estate ................................................      45,144                          45,144
Policy loans ...............................................     182,975                         182,975
Cash and short-term investments ............................      23,932                          23,932
                                                               ---------                       ---------
Total investments ..........................................   $ 382,025                       $ 383,994
                                                               =========                       =========
</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.


                                      179
<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, 1999
Individual life ............    $ 291,106      $  9,152    $   583,656    $ 10,754    $ 178,237   $ 261,284
Group life .................       11,032           100          1,073         706        1,437         599
Annuity ....................      268,864            17      1,104,525      28,129      651,520     116,006
                                ---------      --------    -----------    --------    ---------   ---------
                                $ 571,002      $  9,269    $ 1,689,254    $ 39,589    $ 831,194   $ 377,889
                                =========      ========    ===========    ========    =========   =========
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
                                =========      ========    ===========    ========    =========   =========
</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.


                                      180
<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, 1999
Life insurance in force .........  $63,040,741    $11,297,250    $       --    $51,743,494    0.0%
                                   ===========    ===========    ==========    ===========    ===
Premiums:
 Individual life ................  $   604,628    $    20,972    $       --    $   583,656    0.0%
 Group life and health ..........        1,383            310            --          1,073    0.0
 Annuity ........................    1,142,254         37,729            --      1,104,525    0.0
                                   -----------    -----------    ----------    -----------    ---
                                   $ 1,748,265    $    59,011    $       --    $ 1,689,254    0.0%
                                   ===========    ===========    ==========    ===========    ===
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         2,389          3,918   61.0
 Annuity ........................      822,149             --            --        822,149    0.0
                                   -----------    -----------    ----------    -----------   ----
                                   $ 1,219,271    $     5,141    $    2,389    $ 1,216,519    0.2%
                                   ===========    ===========    ==========    ===========   ====
</TABLE>


                                      181


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