WRL SERIES LIFE ACCOUNT
485BPOS, 2000-04-19
Previous: PRICE T ROWE EQUITY INCOME FUND, 497K3B, 2000-04-19
Next: WRL SERIES LIFE ACCOUNT, 485BPOS, 2000-04-19




     As filed with the Securities and Exchange Commission on April 19, 2000
                   Registration File Nos. 333-23359/811-4420

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                        ---------------------------------
                         POST-EFFECTIVE AMENDMENT NO. 5


                                    FORM S-6
                        ---------------------------------
                    FOR REGISTRATION UNDER THE SECURITIES ACT
                 OF 1933 OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2
                        ---------------------------------
                             WRL SERIES LIFE ACCOUNT
                              (Exact Name of Trust)

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

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


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


                                   Copies to:

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

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

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

        immediately upon filing pursuant to paragraph (b) of Rule 485
- -------

        on  May 1, 2000, pursuant to paragraph (b) of Rule 485
- -------     -----------

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

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

<PAGE>


P R O S P E C T U S
MAY 1, 2000

                   WRL FINANCIAL FREEDOM BUILDER/registered trademark/

                                      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

                                                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
THE SECURITIES AND EXCHANGE                     additional insurance or to
                                                replace your policy
COMMISSION HAS NOT APPROVED                     with the Policy described in
                                                this prospectus.
OR DISAPPROVED THESE SECURITIES

OR PASSED UPON THE ADEQUACY
                                                Prospectuses for the portfolios
OF THIS PROSPECTUS. ANY                         of:
                                                WRL Series Fund, Inc.;
REPRESENTATION TO THE CONTRARY
                                                Variable Insurance Products
IS A CRIMINAL OFFENSE.
                                                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>
<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 .....................................................    21
    Purchasing a Policy ........................................    21
    Underwriting Standards .....................................    22
    When Insurance Coverage Takes Effect .......................    22
    Ownership Rights ...........................................    24
    Canceling a Policy .........................................    26
Premiums .......................................................    26
    Premium Flexibility ........................................    26
    Planned Periodic Payments ..................................    26
    Minimum Monthly Guarantee Premium ..........................    27
    No Lapse Period ............................................    27
    Premium Limitations ........................................    27
    Making Premium Payments ....................................    28
    Allocating Premiums ........................................    28
Policy Values ..................................................    29
    Cash Value .................................................    29
    Net Surrender Value ........................................    29
    Subaccount Value ...........................................    30
    Subaccount Unit Value ......................................    30
    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 ......................    35
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>
<S>                                                              <C>
    Surrender Charge .........................................   39
    Pro Rata Decrease Charge .................................   40
    Transfer Charge ..........................................   41
    Change in Net Premium Allocation Charge ..................   41
    Cash Withdrawal Charge ...................................   41
    Taxes ....................................................   41
    Portfolio Expenses .......................................   42
Death Benefit ................................................   42
    Death Benefit Proceeds ...................................   42
    Death Benefit ............................................   42
    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 ....................   55
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 .........................................   57
    Settlement Options .......................................   57
    Reports to Owners ........................................   59
    Records ..................................................   59
    Policy Termination .......................................   59
Supplemental Benefits (Riders) ...............................   59
    Children's Insurance Rider ...............................   59
    Accidental Death Benefit Rider ...........................   59
    Other Insured Rider ......................................   60
    Disability Waiver Rider ..................................   60
    Disability Waiver and Income Rider .......................   60
</TABLE>


                                       ii
<PAGE>



<TABLE>
<S>                                                                          <C>
    Primary Insured Rider ("PIR") and Primary Insured
       Rider Plus ("PIR Plus") ...........................................     61
    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 ....................     78
Appendix A -- Illustrations ..............................................     79
Appendix B -- Wealth Indices of Investments in the U.S. Capital Market ...     83
Appendix C -- Surrender Charge Per Thousand (Based on the gender and
          rate class of the insured) .....................................     85
Index to Financial Statements ............................................     87
    WRL Series Life Account ..............................................     88
    Western Reserve Life Assurance Co. of Ohio ...........................    115
</TABLE>






                                      iii
<PAGE>

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


<TABLE>
<S>                <C>
 accounts          The options to which you can allocate your money. The accounts include the
                   fixed account and the subaccounts in the separate account.
                   --------------------------------------------------------------------------------
 attained age      The issue age of the person insured, plus the number of completed years
                   since the Policy date.
                   --------------------------------------------------------------------------------
 beneficiary(ies)  The person or persons you select to receive the death benefit from this Policy.
                   You 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. New Jersey residents: The fixed account option is NOT available
                   to you.
                   --------------------------------------------------------------------------------
 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>
<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. You may continue coverage, at your option,
                   under the Policy's extended maturity date benefit provision.
                   --------------------------------------------------------------------------------
 minimum           The amount shown on your Policy schedule page (unless changed when you
 monthly           change death benefit options or decrease the specified amount) that we use
 guarantee         during the no lapse period to determine whether a grace period will begin. We
 premium           will adjust the minimum monthly guarantee premium if you 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 in the calendar month that coincides with the Policy
                   date, 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 premium       The part of your premium that we allocate to the fixed account or the
                   subaccounts. The net premium is equal to the premium you paid minus the
                   premium expense charges and the premium collection charge.
                   --------------------------------------------------------------------------------
 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     For a Policy issued to any insured ages 0-60, the no lapse date is either the
                   number of years to attained age 65 or the twentieth Policy anniversary,
                   whichever is less. For a Policy issued to an insured ages 61-80, the no lapse
                   date is the fifth Policy anniversary. The no lapse date is specified in your
                   Policy.
                   --------------------------------------------------------------------------------
 no lapse period   The period of time between the Policy date and the no lapse date during
                   which the Policy will not lapse if certain conditions are met.
                   --------------------------------------------------------------------------------
 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.
                   --------------------------------------------------------------------------------
</TABLE>


                                       2
<PAGE>



<TABLE>
<S>                <C>
 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 net 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.
                   --------------------------------------------------------------------------------
 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 net 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 Reserve Life Assurance Co. of Ohio
 (Western
 Reserve)
                   --------------------------------------------------------------------------------
 written notice    The written notice you must sign and send us to request or exercise your
                   rights as owner under the Policy. To be complete, it must: (1) be in a form
                   we accept, (2) contain the information and documentation that we determine
                   we need to take the action you request, and (3) be received at our office.
                   --------------------------------------------------------------------------------
 you, your         The person entitled to exercise all rights as owner under the Policy.
 (owner or
 policyowner)
                   --------------------------------------------------------------------------------
</TABLE>


                                       3
<PAGE>

POLICY SUMMARYWRL FINANCIAL FREEDOM BUILDER/registered trademark/
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     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 Financial Freedom Builder/registered trademark/ 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.


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


PREMIUMS



/bullet/  You select a payment plan but are not required to pay premiums
          according to the plan. You can vary the frequency and amount, within
          limits, and can skip premium payments.
/bullet/  Unplanned premiums may be made, within limits.

/bullet/  Premium payments must be at least $50 if paid monthly and $600 if
          paid annually.
/bullet/  You increase your risk of lapse if you do not regularly pay premiums
          at least as large as the current minimum monthly guarantee premium.
/bullet/  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.
/bullet/  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.

/bullet/  Under certain circumstances, extra premiums may be required to
      prevent lapse.

/bullet/  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


/bullet/  For the first ten Policy years: 6.0% premium expense charge.

/bullet/  After the tenth Policy year: 2.5% premium expense charge.
/bullet/  A premium collection charge of $3.00 from each premium payment.


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:



WRL SERIES FUND, INC.




<TABLE>
<S>                                           <C>
    - WRL VKAM Emerging Growth                - WRL GE U.S. Equity
    - WRL T. Rowe Price Small Cap             - WRL Great Companies -- AmericaSM
    - WRL Goldman Sachs Small Cap             - WRL Salomon All Cap
    - WRL Pilgrim Baxter Mid Cap Growth       - WRL C.A.S.E. Growth
    - WRL Alger Aggressive Growth             - WRL Dreyfus Mid Cap
    - WRL Third Avenue Value                  - WRL NWQ Value Equity
    - WRL Value Line Aggressive Growth        - WRL T. Rowe Price Dividend Growth
    - WRL GE International Equity             - WRL Dean Asset Allocation
     (formerly, WRL GE/Scottish Equitable     - WRL LKCM Strategic Total Return
     International Equity)                    - WRL J.P. Morgan Real Estate Securities
    - WRL Janus Global                        - WRL Federated Growth & Income
    - WRL Great Companies -- TechnologySM     - WRL AEGON Balanced
    - WRL Janus Growth                        - WRL AEGON Bond
    - WRL Goldman Sachs Growth                - WRL J.P. Morgan Money Market
</TABLE>



VARIABLE INSURANCE PRODUCTS FUND (VIP)

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


VARIABLE INSURANCE PRODUCTS FUND II (VIP II)

- - Fidelity VIP II Contrafund/registered trademark/ 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 4.0%. The fixed account is NOT available to
residents of New Jersey.



                                       5
<PAGE>


CASH VALUE


/bullet/  Cash value equals the sum of your Policy's value in the subaccounts
          and the fixed account. If there is a loan outstanding, the cash value
          includes any amounts held in our fixed account to secure the Policy
          loan.

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


TRANSFERS


/bullet/  You can transfer cash value among the subaccounts and the fixed
          account. We charge a $25 transfer processing fee for each transfer
          after the first 12 transfers in a Policy year.

/bullet/  You may make transfers in writing, by telephone or by fax.

/bullet/  Policy loans reduce the amount of cash value available for transfers.

/bullet/  Dollar cost averaging and asset rebalancing programs are available.

/bullet/  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:
    |Ze  25% of your value in the fixed account; OR
     |Ze  the amount you transferred from the fixed account in the preceding
    Policy year.



CHARGES AND DEDUCTIONS



/bullet/  PREMIUM EXPENSE CHARGE: We deduct 6.0% from each premium payment
          during the first ten Policy years. After the tenth year we reduce the
          charge to 2.5%.
/bullet/  PREMIUM COLLECTION CHARGE: We deduct $3.00 from each premium payment
          to compensate us for billing and collection costs.
/bullet/  MONTHLY POLICY CHARGE: We deduct $5.00 from your cash value each
          month.
/bullet/  COST OF INSURANCE CHARGES: Deducted monthly from your cash value.
          Your charges vary each month with the insured's attained age, gender,
          the specified amount, the death benefit option you choose, and the
          investment experience of the portfolios in which you invest.
/bullet/  MORTALITY AND EXPENSE RISK CHARGE: Deducted daily from each
          subaccount at an annual rate of 0.90% of your average daily net
          assets of each subaccount. We intend to reduce this amount to 0.75%
          after 15 Policy years, but we do not guarantee that we will do so.



                                       6
<PAGE>


/bullet/  SURRENDER CHARGE: Deducted when a full surrender occurs during the
          first 15 Policy years. It is calculated by multiplying the specified
          amount as of the Policy date by the surrender charge per thousand of
          specified amount for the Policy year in which a surrender occurs. We
          reduce the total surrender charge factor at the rate of 0.10 per
          year, beginning in Policy year 5, until it reaches zero at the end of
          the 15th Policy year. THIS CHARGE MAY BE SIGNIFICANT. You may have no
          net surrender value if you surrender your Policy in the first few
          Policy years.
/bullet/  PRO RATA DECREASE CHARGE: If you decrease the specified amount during
          the first 15 Policy years, we will deduct a decrease charge equal to
          a pro rata portion of the surrender charge.
/bullet/  TRANSFER FEE: We deduct $25 for each transfer in excess of 12 per
      Policy year.
/bullet/  RIDER CHARGES: We deduct charges each month for the optional
          insurance benefits (riders) you select. Each rider will have its own
          charge.
/bullet/  CASH WITHDRAWAL FEE: We deduct a processing fee for cash withdrawals
          equal to the lesser of $25 or 2% of the withdrawal.
/bullet/  PORTFOLIO EXPENSES: The portfolios deduct 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 p. 13. See also
          the fund prospectuses.



LOANS



/bullet/  After the first Policy year (as long as your Policy is in force), you
          may take a loan against the Policy up to 90% of the cash value, less
          any surrender charge and any already outstanding loan amount.

/bullet/  The minimum loan amount is generally $500.
/bullet/  You may request a loan by calling us or by writing or faxing us
      written instructions.

/bullet/  We currently charge 5.2% interest annually. You will be charged the
          interest in advance each year on any outstanding loan amount.

/bullet/  To secure the loan, we transfer a portion of your cash value to a
          loan reserve account. The amount we transfer is equal to the loan
          plus interest in advance until the next Policy anniversary. The loan
          reserve account is part of the fixed account. You will earn at least
          4.0% interest on amounts in the loan reserve account.
/bullet/  Federal income taxes and a penalty tax may apply to loans you take
          against the Policy.

/bullet/  There are risks involved in taking a Policy loan. See Risk Summary p.
          9.



DEATH BENEFIT



/bullet/  You must choose one of three death benefit options. We offer the
following:
    /bullet/  Option A is the greater of:
      |Ze  the current specified amount, or
      |Ze  a specified percentage, multiplied by the Policy's cash value on the
                         date of the insured's death.



                                       7
<PAGE>

    /bullet/  Option B is the greater of:
      |Ze  the current specified amount, plus the Policy's cash value on the
                         date of the insured's death, or
      |Ze  a specified percentage, multiplied by the Policy's cash value on the
                         date of the insured's death.
    /bullet/  Option C is the greater of:
      |Ze  the amount payable under Option A, or
      |Ze  the current specified amount, multiplied by an age-based "factor,"
                         plus the Policy's cash value on the date of the
                         insured's death.

/bullet/  So long as the Policy does not lapse, the minimum death benefit we
          pay under any option will be the current specified amount.
/bullet/  The minimum specified amount for a Policy for issue ages 0-45 is
          $50,000. It declines to $25,000 for issue ages 46-80. We will state
          the minimum specified amount in your Policy. You cannot decrease the
          specified amount below this minimum.
/bullet/  We will reduce the death benefit proceeds by the amount of any
          outstanding Policy loan, and any due and unpaid charges.
/bullet/  We will increase the death benefit proceeds by any additional
          insurance benefits you add by rider, and any interest you paid in
          advance on any loan for the period between the date of death and the
          next Policy anniversary.
/bullet/  After the third Policy year, you may change the death benefit option
          or decrease the specified amount (but not both) once each Policy
          year. 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.
/bullet/  Under current tax law, the death benefit should be income tax free to
      the beneficiary.
/bullet/  The death benefit is available in a lump sum or a variety of payout
options.



CASH WITHDRAWALS AND SURRENDERS



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



                                       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>
<S>                                                                              <C>
 INVESTMENT                                                                      If you invest your cash value in one or more
                                                                                 subaccounts, you will be
 RISK                                                                            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 4.0%.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 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 no lapse period. Your
                                                                                 Policy will not lapse before the
                                                                                 no lapse date stated in your Policy, 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
                                                                                 shouldconsider carefully the effect it will
                                                                                 have on the no lapse guarantee.
</TABLE>


                                       9
<PAGE>



<TABLE>
<S>                                                                              <C>
                                                                                 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, and minus any
                                                                                 outstanding loans, plus any interest you
                                                                                 paid 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                                                                       We expect that the Policy will generally be
 (INCOME TAX                                                                     deemed a life insurance contract
 AND MEC)                                                                        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 591/2. If a
                                                                                 Policy is not treated as a MEC, partial
                                                                                 surrenders and withdrawals will not
                                                                                 be subject to tax to the extent of your
                                                                                 investment in the Policy. 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.

                                                                                 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. A
                                                                                 cash withdrawal also reduces
                                                                                 the death benefit under Options B and C
                                                                                 because the cash value is 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>
<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% 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.

                                                                                 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. 51.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 EFFECTS OF THE                                                                  The surrender charge under this Policy is
 SURRENDER                                                                       significant, especially in the early
 CHARGE                                                                          Policy 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 or will enter a grace
                                                                                 period.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
</TABLE>


                                       11
<PAGE>



<TABLE>
<S>                                                                              <C>
 COMPARISON                                                                      Like fixed benefit life insurance, the Policy
 WITH OTHER                                                                      offers a death benefit and can
 INSURANCE                                                                       provide a cash value, loan privileges and a
 POLICIES                                                                        value on surrender. However, the
                                                                                 Policy differs from a fixed 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.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                                                                                 The illustrations in this prospectus are based
                                                                                 on hypothetical rates of return
 ILLUSTRATIONS                                                                   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 Janus Global(3)                                                       0.80%       0.12%        N/A               0.92%
 WRL Great Companies -- TechnologySM(6)                                    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 -- AmericaSM(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/registered trademark/ 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 will be terminated on
     June 25, 2000.
(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 will be
     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 Janus Global                              1.00%           N/A                   N/A
   WRL Great Companies -- TechnologySM           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 -- AmericaSM              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>



     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 the 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 4.0%. 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 4.0% during any guarantee period at our
sole discretion. You bear the risk that interest we credit will not exceed
4.0%.



     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.


     New Jersey residents: The fixed account is NOT available to you. You may
not direct or transfer any premium payments or cash value to the fixed account.
The fixed account is used solely for Policy loans.



     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              |ZE   Van Kampen                    |Ze   Seeks capital appreciation by
EMERGING                    Asset Management Inc.               investing primarily in common
GROWTH                                                          stocks of small and medium-
                                                                sized companies.
WRL T. ROWE           |ZE   T. Rowe Price                 |Ze   Seeks long-term growth of
PRICE SMALL CAP             Associates, Inc.                    capital by investing primarily in
                                                                common stocks of small growth
                                                                companies.
WRL GOLDMAN           |ZE   Goldman Sachs Asset           |Ze   Seeks long-term growth of
SACHS SMALL CAP             Management                          capital.
WRL PILGRIM           |ZE   Pilgrim Baxter &              |Ze   Seeks capital appreciation.
BAXTER MID CAP              Associates, Ltd.
GROWTH
WRL ALGER             |ZE   Fred Alger                   |Ze    Seeks long-term capital
AGGRESSIVE                  Management, Inc.                    appreciation.
GROWTH
WRL THIRD             |ZE   EQSF Advisers, Inc.          |Ze    Seeks long-term capital
AVENUE VALUE                                                    appreciation.
WRL VALUE LINE        |ZE   Value Line, Inc.             |Ze    Seeks long-term growth of
AGGRESSIVE                                                      capital.
GROWTH
WRL GE                |ZE   GE Asset Management          |Ze    Seeks long-term growth of
INTERNATIONAL               Incorporated*                       capital.
EQUITY
WRL JANUS             |ZE   Janus Capital                |Ze    Seeks long-term growth of
GLOBAL                      Corporation                         capital in a manner consistent
                                                                with the preservation of capital.
WRL GREAT             |ZE   Great Companies, L.L.C.      |Ze    Seeks long-term growth of
COMPANIES --                                                    capital.
TECHNOLOGYSM
WRL JANUS             |ZE   Janus Capital                |Ze    Seeks growth of capital.
GROWTH                      Corporation
* 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 GOLDMAN           |ZE   Goldman Sachs Asset          |Ze    Seeks long-term growth of
SACHS GROWTH                Management                          capital.
WRL GE U.S.           |ZE   GE Asset Management          |Ze    Seeks long-term growth of
EQUITY                      Incorporated                        capital.
WRL GREAT             |ZE   Great Companies, L.L.C.      |Ze    Seeks long-term growth of
COMPANIES --                                                    capital.
AMERICASM
WRL SALOMON           |ZE   Salomon Brothers Asset       |Ze    Seeks capital appreciation.
ALL CAP                     Management Inc
WRL C.A.S.E.          |ZE   C.A.S.E.                     |Ze    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           |ZE   The Dreyfus                  |Ze    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         |ZE   NWQ Investment               |Ze    Seeks to achieve maximum,
EQUITY                      Management                          consistent total return with
                            Company, Inc.                       minimum risk to principal.
WRL T. ROWE           |ZE   T. Rowe Price                |Ze    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        |ZE   Dean Investment              |Ze    Seeks preservation of capital and
ALLOCATION                  Associates                          competitive investment returns.
WRL LKCM              |ZE   Luther King Capital          |Ze    Seeks to provide current income,
STRATEGIC                   Management                          long-term growth of income and
TOTAL RETURN                Corporation                         capital appreciation.
WRL J.P. MORGAN       |ZE   J.P. Morgan Investment       |Ze    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.
</TABLE>


                                       18
<PAGE>



<TABLE>
<CAPTION>
PORTFOLIO                                    SUB-ADVISER OR ADVISER             INVESTMENT OBJECTIVE
- ----------------------------------           ------------------------           ------------------------------------
<S>                                  <C>     <C>                        <C>     <C>
WRL FEDERATED                          |ZE   Federated Investment        |Ze    Seeks total return by investing in
GROWTH & INCOME                              Counseling                         securities that have defensive
                                                                                characteristics.
WRL AEGON                              |ZE   AEGON USA                   |Ze    Seeks preservation of capital,
BALANCED                                     Investment                         reduced volatility, and superior
                                             Management, Inc.                   long-term risk-adjusted returns.
WRL AEGON                              |ZE   AEGON USA                   |Ze    Seeks the highest possible
BOND                                         Investment                         current income within the
                                             Management, Inc.                   confines of the primary goal of
                                                                                insuring the protection of capital.
WRL J.P. MORGAN                        |ZE   J.P. Morgan Investment      |Ze    Seeks to obtain maximum current
MONEY MARKET                                 Management Inc.                    income consistent with the
                                                                                preservation of principal and
                                                                                maintenance of liquidity.
FIDELITY VIP                           |ZE   Fidelity Management &       |Ze    Seeks reasonable income by
EQUITY-INCOME                                Research Company                   investing primarily in income-
PORTFOLIO --                                                                    producing equity securities.
SERVICE CLASS 2
FIDELITY VIP II                        |ZE   Fidelity Management &       |Ze    Seeks long-term capital apprecia-
CONTRAFUND/registered trademark/             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                       |ZE   Fidelity Management &       |Ze    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 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



                                       19
<PAGE>


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 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 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.



                                       20
<PAGE>


     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.


THE POLICY
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
PURCHASING A POLICY




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



     Our address for applications submitted by World Marketing Alliance
distribution systems is:
              Western Reserve
              P.O. Box 628069
              Orlando, Florida 32862-8069




                                       21
<PAGE>

Everyone else should submit applications to:


              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 0-45
is generally $50,000. It declines to $25,000 for issue ages 46-80. We will
generally only issue a Policy to you if you provide sufficient evidence that
the insured meets our insurability standards. Your application is subject to
our underwriting rules, and we may reject any application for any reason
permitted by law. We will not issue a Policy to you if the insured is over age
80. The insured must be insurable and acceptable to us under our underwriting
rules on the
later of:
   /bullet/  the date of your application; or
   /bullet/  the date the insured completes all of the medical tests and
             examinations that we require.



UNDERWRITING STANDARDS



     This Policy uses mortality tables that distinguish between men and women.
As a result, the Policy pays different benefits to men and women of the same
age. Montana prohibits our use of actuarial tables that distinguish between
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:


   /bullet/  ultimate select, non-tobacco use;
   /bullet/  select, non-tobacco use;
   /bullet/  ultimate standard, tobacco use; and
   /bullet/  standard, tobacco use.


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


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,


                                       22
<PAGE>


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



<TABLE>
<S>                             <C>
 CONDITIONAL LIFE INSURANCE     /bullet/  the date of your application; or
 COVERAGE BEGINS ON THE         /bullet/  the date the insured completes all of the medical tests and
 LATER OF:                      examinations that we require; or
                                /bullet/  the date of issue, if any, requested in the application.
</TABLE>




<TABLE>
<S>                             <C>
 CONDITIONAL LIFE INSURANCE     /bullet/  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:                   /bullet/  60 days from the date the application was completed; or
                                /bullet/  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
                                /bullet/  the date we modify the plan, amount, riders and/or the
                                premium rate class shown in the application, or any
                                supplemental agreements; or
                                /bullet/  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>
<S>                             <C>
 SPECIAL LIMITATIONS OF THE     /bullet/  the conditional receipt will be void:
 CONDITIONAL RECEIPT:              |Ze  if not signed by an authorized agent of Western
                                Reserve; or
                                   |Ze  in the event the application contains any fraud or
                                material misrepresentation; or
                                   |Ze  if, on the date of the conditional receipt, the
                                proposed insured is under 15 days of age or over
                                80 years of age.
                                /bullet/  the conditional receipt does not provide benefits for
                                disability and accidental death benefits.
                                /bullet/  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>


                                       23
<PAGE>


     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 net premium. This date is the Policy
date. On the Policy date, we will allocate your initial net 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 net premiums or transfer cash value to a subaccount,
we will convert the dollar amount of the net 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.



<TABLE>
<S>               <C>
 CHANGING THE     /bullet/  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.
                  /bullet/  Change is effective as of the date that the written notice is
                  accepted by us.
                  /bullet/  Changing the owner does not automatically change the
                  beneficiary.
                  /bullet/  Signature of owner's spouse is required if owner is a
                  resident of: Arizona, California, Idaho, Nevada, New
                  Mexico, Washington or Wisconsin.
                  /bullet/  Changing the owner may have tax consequences. You
                  should consult a tax advisor before changing the owner.
                  /bullet/  We are not liable for payments we made before we
                  received the written notice at our office.
</TABLE>


                                       24
<PAGE>


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



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




<TABLE>
<S>                       <C>
 ASSIGNING THE POLICY     /bullet/  The owner may assign Policy rights while the insured is
                          alive.
                          /bullet/  Signature of owner's spouse is required if owner is a
                          resident of: Arizona, California, Idaho, Nevada, New
                          Mexico, Washington or Wisconsin.
                          /bullet/  The owner retains any ownership rights that are not
                          assigned.
                          /bullet/  Assignee may not change the owner or the beneficiary, and
                          may not elect or change an optional method of payment.
                          Any amount payable to the assignee will be paid in a
                          lump sum.
                          /bullet/  Claims under any assignment are subject to proof of
                          interest and the extent of the assignment.
                          /bullet/  We are not:
                             |Ze  bound by any assignment unless we receive a
                          written notice of the assignment;
                             |Ze  responsible for the validity of any assignment;
                             |Ze  liable for any payment we made before we
                          received written notice of the assignment; or
</TABLE>


                                       25
<PAGE>



<TABLE>
<S>      <C>
           |Ze  bound by any assignment which results in adverse
         tax consequences to the owner, insured(s) or
         beneficiary(ies).
         /bullet/  Assigning the Policy may have tax consequences. You
         should consult a tax advisor before assigning the Policy.
</TABLE>


CANCELING A POLICY

     You may cancel a Policy for a refund during the "free-look period" by
returning it to our office, to one of our branch offices or to the agent who
sold you the Policy. The free-look period expires 10 days after you receive the
Policy. In some states you may have more than 10 days. If you decide to cancel
the Policy during the free-look period, we will treat the Policy as if it had
never been issued. We will pay the refund within seven days after we receive
the returned Policy. The amount of the refund will be:


     /bullet/  any charges and taxes we deduct from your premiums; PLUS
     /bullet/  any monthly deductions or other charges we deducted from amounts
          you allocated to the subaccounts and the fixed account; PLUS

     /bullet/  your cash value in the subaccounts and the fixed account on the
          date we (or our agent) receive the returned Policy 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 $50. 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.



                                       26
<PAGE>


     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 period in effect
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, your Policy will
remain in force and no grace period will begin, even if your net surrender
value is too low to pay the monthly deduction, so long as:



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

      |Ze  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 $50 if paid monthly and $600 if paid
annually ($1,000 if by wire). We may return premiums less than $50. 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



                                       27
<PAGE>


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 deduct certain charges from your
premium payments (see Premium Charges--Premium Expense Charge p. 37). 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 net premium among the
subaccounts and the fixed account. (New Jersey residents: The fixed account is
NOT available to you. You may not direct or transfer any money to the fixed
account.) You must follow these guidelines:


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



                                       28
<PAGE>


     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 minimum amount you can allocate to a particular
subaccount is 10% of a net premium payment. We reserve the right to limit the
number of premium allocation changes or 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
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CASH VALUE



     /bullet/  varies from day to day, depending on the investment experience
          of the subaccounts you choose, the interest credited to the fixed
          account, the charges deducted and any other Policy transactions (such
          as additional premium payments, transfers, withdrawals and Policy
          loans).

     /bullet/  serves as the starting point for calculating values under a
          Policy.

     /bullet/  equals the sum of all values in each subaccount and the fixed
account.

     /bullet/  is determined on the Policy date and on each valuation date.

     /bullet/  has no guaranteed minimum amount and may be more or less than
          premiums paid.

     /bullet/  includes any amounts held in the fixed account to secure any
          outstanding Policy loan.



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.



                                       29
<PAGE>


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

SUBACCOUNT VALUE



     Each subaccount's value is the cash value in that subaccount. At the end
of any valuation period, the subaccount's value is equal to the number of units
that the Policy has in the subaccount, multiplied by the unit value of that
subaccount.




<TABLE>
<S>                <C>
 THE NUMBER OF     /bullet/  the initial units purchased at unit value on the record date;
 UNITS IN ANY      PLUS
 SUBACCOUNT ON     /bullet/  units purchased with additional net premium(s); PLUS
 ANY VALUATION     /bullet/  units purchased via transfers from another subaccount or
 DATE EQUALS:      the fixed account; MINUS
                   /bullet/  units redeemed to pay for monthly deductions; MINUS
                   /bullet/  units redeemed to pay for cash withdrawals; MINUS
                   /bullet/  units redeemed as part of a transfer to another subaccount
                   or the fixed account; MINUS
                   /bullet/  units redeemed to pay any pro rata decrease charge.
</TABLE>



     Every time you allocate, transfer or withdraw money to or from a
subaccount, we convert that dollar amount into units. We determine the number
of units we credit to, or subtract from, your Policy by dividing the dollar
amount of the allocation, transfer or cash withdrawal by the unit value for
that subaccount 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.



                                       30
<PAGE>


THE UNIT VALUE OF ANY SUBACCOUNT AT THE END OF A VALUATION PERIOD IS CALCULATED
AS:

     /bullet/  the total value of the portfolio shares held in the subaccount,
          determined by multiplying the number of portfolio shares owned by the
          subaccount by the portfolio's net asset value per share determined at
          the end of the valuation period; MINUS

     /bullet/  a charge equal to the daily net assets of the subaccount
          multiplied by the daily equivalent of the daily charge; MINUS

     /bullet/  the accrued amount of reserve for any taxes or other economic
          burden resulting from applying tax laws that we determine to be
          properly attributable to the subaccount; AND THE RESULT DIVIDED BY

     /bullet/  the number of outstanding units in the subaccount.

     The portfolio in which any subaccount invests will determine its net asset
value per share once daily, as of the close of the regular business session of
the NYSE (usually 4:00 p.m. Eastern time), which coincides with the end of each
valuation period.



FIXED ACCOUNT VALUE


     On the record date, the fixed account value is equal to the cash value
allocated to the fixed account from the WRL J.P. Morgan Money Market
subaccount.



<TABLE>
<S>                      <C>
 THE FIXED ACCOUNT       /bullet/  the sum of net premium(s) allocated to the fixed account;
 VALUE AT THE END OF     PLUS
 ANY VALUATION           /bullet/  any amounts transferred from a subaccount to the fixed
 PERIOD IS EQUAL TO:     account; PLUS
                         /bullet/  total interest credited to the fixed account; MINUS
                         /bullet/  amounts charged to pay for monthly deductions; MINUS
                         /bullet/  amounts withdrawn or surrendered from the fixed account;
                         MINUS
                         /bullet/  amounts transferred from the fixed account to a
                         subaccount; MINUS
                         /bullet/  amounts withdrawn from the fixed account to pay any pro
                         rata decrease charge incurred due to a decrease in specified
                         amount.
</TABLE>


     New Jersey residents: The fixed account value at the end of any valuation
period is equal to:


     /bullet/  any amounts transferred from a subaccount to the fixed account
          to establish a loan reserve; PLUS


     /bullet/  total interest credited to the loan reserve.



                                       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:


     |ZC  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.
     |ZC  You may make one transfer from the fixed account in a Policy year
          (unless you choose dollar cost averaging from the fixed account).

     |ZC  You may request transfers in writing (in a form we accept), by fax or
          by telephone.
     |ZC  There is no minimum amount that must be transferred.
     |ZC  There is no minimum amount that must remain in a subaccount after a
          transfer.
     |ZC  We deduct a $25 charge from the amount transferred for each transfer
          in excess of 12 transfers in a Policy year.

     |ZC  We consider all transfers made in any one day to be a single
          transfer.

     |ZC  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.
     |ZC  Transfers under dollar cost averaging and asset rebalancing are
          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.



                                       32
<PAGE>

     Please note the following regarding telephone or fax transfers:


     |Ze  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.
     |Ze  We will employ reasonable procedures to confirm that telephone
           instructions are genuine.

     |Ze  If we do not employ reasonable confirmation procedures, we may be
           liable for losses due to unauthorized or fraudulent instructions.

     |Ze  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.

     |Ze  We may also require written confirmation of your request.

     |Ze  If you do not want the ability to make telephone transfers, you
           should notify us in writing.

     |Ze  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.
     |Ze  WE WILL NOT BE RESPONSIBLE FOR SAME-DAY PROCESSING OF TRANSFERS IF
           FAXED TO A NUMBER OTHER THAN 727-299-1648.

     |Ze  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.
     |Ze  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. 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:



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


     New Jersey residents: The fixed account is NOT available to you. You may
not direct or transfer any money to the fixed account.


                                       33
<PAGE>

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>
<S>                       <C>
 TO START DOLLAR COST     |Ze  you must submit a completed form to us at our office
 AVERAGING:               requesting dollar cost averaging;
                          |Ze  you must have at least $5,000 in each account from
                          which we will make transfers;
                          |Ze  your total transfers each month under dollar cost
                          averaging must be at least $100; and
                          |Ze  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. However, each transfer under dollar cost averaging
counts towards your 12 free transfers each year.




<TABLE>
<S>                     <C>
 DOLLAR                 |Ze  we receive your request to cancel your participation;
 COST AVERAGING         |Ze  the value in the accounts from which we make the
 WILL TERMINATE IF:     transfers is depleted;
                        |Ze  you elect to participate in the asset rebalancing program;
                        OR
                        |Ze  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.

                                       34
<PAGE>

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>
<S>                     <C>
 TO START               |Ze  you must submit a completed asset rebalancing request
 ASSET REBALANCING:     form to us at our office before the maturity date; and
                        |Ze  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. However, each
reallocation we make under the program counts towards your 12 free transfers
each year.



<TABLE>
<S>                    <C>
 ASSET REBALANCING     |Ze  you elect to participate in the dollar cost averaging
 WILL CEASE IF:        program;
                       |Ze  we receive your request to discontinue participation;
                       |Ze  you make ANY transfer to or from any subaccount other
                       than under a scheduled rebalancing; or
                       |Ze  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


                                       35
<PAGE>

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>
<S>                            <C>
 SERVICES AND BENEFITS WE      /bullet/  the death benefit, cash and loan benefits;
 PROVIDE UNDER THE POLICY:     /bullet/  investment options, including premium allocations;
                               /bullet/  administration of elective options; and
                               /bullet/  the distribution of reports to owners.
</TABLE>


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


<TABLE>
<S>                   <C>
 RISKS WE ASSUME:     /bullet/  that the charges we may deduct may be insufficient to
                      meet our actual claims because insureds die sooner than
                      we estimate; and
                      /bullet/  that the costs of providing the services and benefits under
                      the Policies may exceed the charges we are allowed to
                      deduct.
</TABLE>

                                       36
<PAGE>

PREMIUM CHARGES


     Before we allocate the net premiums you make, we will deduct the following
charges.



<TABLE>
<S>                         <C>
 PREMIUM EXPENSE CHARGE     /bullet/  This charge equals:
                               |Ze  6.0% of premiums during the first ten Policy
                            years; and
                               |Ze  2.5% of premiums thereafter.
                            /bullet/  This charge compensates us for distribution expenses and
                            state premium taxes.
</TABLE>


<TABLE>
<S>                     <C>
 PREMIUM COLLECTION     /bullet/  This charge equals $3.00 per premium payment.
 CHARGE                 /bullet/  This charge compensates us for premium billing and
                        collection costs.
                        /bullet/  We will not increase this charge.
</TABLE>

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>
<S>                           <C>
 THE MONTHLY DEDUCTION IS     /bullet/  the monthly Policy charge; PLUS
 EQUAL TO:                    /bullet/  the monthly cost of insurance charge for the Policy; PLUS
                              /bullet/  the monthly charge for any benefits provided by riders
                              attached to the Policy; PLUS
                              /bullet/  the pro rata decrease charge (if applicable) incurred as a
                              result of a decrease in the specified amount.
                              MONTHLY POLICY CHARGE:
                              /bullet/  This charge equals $5.00 each Policy month.
                              /bullet/  We guarantee this charge will never be more than $7.50
                              per month.
                              /bullet/  We may waive this charge at issue on additional policies
                              (not on the original Policy) purchased naming the same
                              owner and insured.
                              /bullet/  This charge compensates us for administrative expenses
                              such as recordkeeping, processing death benefit claims and
                              Policy changes, and overhead costs.
</TABLE>


                                       37
<PAGE>



<TABLE>
<S>  <C>
     COST OF INSURANCE CHARGE:
     /bullet/  We deduct this charge each month. It varies each month
     and is equal to:
        |Ze  the death benefit on the Monthiversary; DIVIDED BY
        |Ze  1.0032737 (this factor reduces the net amount at
     risk, for purposes of computing the cost of insur-
     ance, by taking into account assumed monthly
     earnings at an annual rate of 4%); MINUS
        |Ze  the cash value on the Monthiversary; MULTIPLIED BY
        |Ze  the monthly cost of insurance rate for the Policy.
     OPTIONAL INSURANCE RIDERS:
     /bullet/  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. 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:


   /bullet/  your Policy's cash value in each subaccount MULTIPLIED BY
   /bullet/  the daily pro rata portion of the annual mortality and expense
             risk charge rate of 0.90%.

     The annual rate is equal to 0.90% of the average daily net assets of each
subaccount. We intend to reduce this amount to 0.75% after the fifteenth Policy
year, but we do not guarantee that we will do so.


     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.


                                       38
<PAGE>

     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 charges might result in no net surrender value available if you
surrender your Policy in the first few Policy years. This will depend on a
number of factors, but is more likely if:



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




<TABLE>
<S>                          <C>
 THE SURRENDER CHARGE IS     /bullet/  the SURRENDER CHARGE PER THOUSAND; multiplied by
 EQUAL TO:                   /bullet/  the number of thousands in the Policy's specified amount
                             as it is stated in the Policy; multiplied by
                             /bullet/  the SURRENDER CHARGE FACTOR.
</TABLE>


     The SURRENDER CHARGE PER THOUSAND is calculated for each $1,000 of
specified amount stated in your Policy. It varies with the insured's issue age,
gender and rate classifications. See the surrender charge table, found at
Appendix C.



     The SURRENDER CHARGE FACTOR varies with the insured's age and the number
of years the Policy has been in force. For insureds ages 0-39, the surrender
charge factor is equal to 1.00 during Policy years 1-5. It decreases by 0.10
each year until the fifteenth Policy year when it is zero. If you are older
than 39 when we issue your Policy, the factor is less than 1.00 at the end of
the first Policy year and decreases to zero at the fifteenth Policy year. 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.



                                       39
<PAGE>

                           SURRENDER CHARGE FACTORS
                               ISSUE AGES 0 - 39


<TABLE>
<CAPTION>
 END OF POLICY YEAR*    FACTOR
- ---------------------- -------
<S>                    <C>
  At Issue ...........  1.00
  1-5 ................  1.00
  6 ..................   .90
  7 ..................   .80
  8 ..................   .70
  9 ..................   .60
  10 .................   .50
  11 .................   .40
  12 .................   .30
  13 .................   .20
  14 .................   .10
  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.



     /bullet/  SURRENDER CHARGE EXAMPLE: Assume a male tobacco user purchases
          the Policy at Issue Age 35 with a specified amount of $100,000. The
          Policy is surrendered in Policy year 5. The surrender charge per
          thousand is $16.48. This is multiplied by the surrender charge factor
          of 1.00


      The surrender charge =  the surrender charge per thousand ($16.48) X the
                                  number of thousands of initial specified
                                  amount (100) X the surrender charge factor
                                  (1.0)
                                  =  $1,648.



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



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.



<TABLE>
<S>                        <C>
 THE PRO RATA DECREASE     /bullet/  the surrender charge per thousand; MULTIPLIED BY
 CHARGE IS EQUAL TO:       /bullet/  the number of thousands in the specified amount decrease;
                           MULITPLIED BY
                           /bullet/  the surrender charge factor applicable at the time of the
                           decrease. (See Appendix C.)
</TABLE>


                                       40
<PAGE>

     We will not deduct the pro rata decrease charge from the cash value when a
specified amount decrease results from:


     /bullet/  a change in the death benefit option; or
     /bullet/  a 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 it 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

     /bullet/  We currently allow you to make 12 transfers each year free from
charge.
     /bullet/  We charge $25 for each additional transfer.
     /bullet/  For purposes of assessing the transfer charge, all transfers
          made in one day, regardless of the number of subaccounts affected by
          the transfer, is considered a single transfer.
     /bullet/  We deduct the transfer charge from the amount being transferred.
     /bullet/  Transfers due to loans, exercise of conversion rights, or from
          the fixed account do not count as transfers for the purpose of
          assessing this charge.
     /bullet/  Transfers under dollar cost averaging and asset rebalancing are
          transfers for purposes of this charge.
     /bullet/  We will not increase this charge.

CHANGE IN NET PREMIUM ALLOCATION CHARGE

     We currently do not charge you if you change your net premium allocation.
However, in the future we may decide to charge you $25 if you make more than
one change every three months in your allocation schedule. We will notify you
if we decide to impose this charge.

CASH WITHDRAWAL CHARGE

     /bullet/  After the first Policy year, you may take one cash withdrawal
          per Policy year.
     /bullet/  When you make a cash withdrawal, we charge a processing fee of
          $25 or 2% of the amount you withdraw, whichever is less.
     /bullet/  We deduct this amount from the withdrawal, and we pay you the
          balance.
     /bullet/  We will not increase this charge.

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.


                                       41
<PAGE>

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 on p. 13 in this prospectus, and the
fund prospectuses.


     Our affiliate, AFSG, the principal underwriter for the Policies, will
receive the 12b-1 fees deducted from portfolio assets for providing shareholder
support services to the portfolios. We 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. 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>
<S>                  <C>
 DEATH BENEFIT       /bullet/  the death benefit (described below); MINUS
 PROCEEDS EQUAL:     /bullet/  any monthly deductions due during the grace period (if
                     applicable); MINUS
                     /bullet/  any outstanding Policy loan amount; PLUS
                     /bullet/  any additional insurance in force provided by rider; PLUS
                     /bullet/  any interest you paid in advance on the loan(s) for the
                     period between the date of death and the next Policy
                     anniversary.
</TABLE>



     We may further adjust the amount of the death benefit proceeds if we
contest the Policy or if you misstate the insured's age or gender. See Our
Right to Contest the Policy p. 55; and Misstatement of Age or Gender p. 56.



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 three death benefit


                                       42
<PAGE>

options we offer in your application. No matter which death benefit option you
choose, we guarantee that, so long as the Policy does not lapse, the death
benefit will never be less than the specified amount on the date of the
insured's death.


<TABLE>
<S>                      <C>
 DEATH BENEFIT           /bullet/  the current specified amount; OR
 OPTION A EQUALS THE     /bullet/  a specified percentage called the "limitation percentage,"
 GREATER OF:             MULTIPLIED BY
                            |Ze  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.


     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
is no outstanding indebtedness. Under Option A, a Policy with a $50,000
specified amount will generally pay $50,000 in death benefits. However, because
the death benefit must be equal to or be greater than 250% of cash value, any
time the cash value of the Policy exceeds $20,000, the death benefit will
exceed the $50,000 specified amount. Each additional dollar added to the cash
value above $20,000 will increase the death benefit by $2.50.


     Similarly, so long as the cash value exceeds $20,000, 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.


                                       43
<PAGE>


<TABLE>
<S>                      <C>
 DEATH BENEFIT           /bullet/  the current specified amount; PLUS
 OPTION B EQUALS THE        |Ze  the cash value on the insured's date of death; OR
 GREATER OF:             /bullet/  the limitation percentage, MULTIPLIED BY
                            |Ze  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 is no outstanding indebtedness. Under Option B, a Policy with a
specified amount of $50,000 will generally pay a death benefit of $50,000 plus
cash value. Thus, a Policy with a cash value of $10,000 will have a death
benefit of $60,000 ($50,000 + $10,000). The death benefit, however, must be at
least 250% of cash value. As a result, if the cash value of the Policy exceeds
$33,333, the death benefit will be greater than the specified amount plus cash
value. Each additional dollar of cash value above $33,333 will increase the
death benefit by $2.50.

     Similarly, any time cash value exceeds $33,333, 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.



<TABLE>
<S>                      <C>
 DEATH BENEFIT           /bullet/  death benefit Option A; OR
 OPTION C EQUALS THE     /bullet/  the current specified amount, MULTIPLIED BY
 GREATER OF:                |Ze  a "factor" equal to the lesser of:
                               /bullet/  1.0 or
                               /bullet/  0.04 TIMES (95 MINUS insured's attained age
                         at death); PLUS
                            |Ze  the cash value on the insured's date of death.
</TABLE>


     Under Option C, the death benefit varies as the cash value and the
insured's attained age varies.

     OPTION C -- THREE ILLUSTRATIONS.

     1. Assume that the insured is under age 40 and that there is no
outstanding indebtedness. Under Option C, a Policy with a specified amount of
$50,000 and with a cash value of $10,000 will have a death benefit of $60,000
($50,000 x the minimum of (1.0 and (0.04 x (95 - 40))) + $10,000). So long as
the insured is under age 71, this benefit is the same as the Option B benefit.

     2. Assume that the insured is attained age 75 and that there is no
outstanding indebtedness. Under Option C, a Policy with a specified amount of
$50,000 and with a cash value of $12,000 will have a death benefit of $52,000
($50,000 x the minimum of (1.0 and (0.04 x (95 - 75))) + $12,000). The death
benefit, however, must be at least 105% of cash value as shown in the
limitation percentage table above.

     3. Assume that the insured is attained age 75 and that there is no
outstanding indebtedness. Under Option C, a Policy with a specified amount of
$50,000 and with a cash


                                       44
<PAGE>

value of $9,000 will have a death benefit equal to the specified amount of
$50,000, since the calculation of $50,000 times the minimum of (1.0 and (0.04 x
(95 - 75))) plus $9,000 is less than the specified amount.


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. You may
find Option C more suitable if your goal is to increase your total death
benefit before you reach attained age 70, and to increase your cash value
through positive investment experience thereafter.


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. We
will notify you of the new specified amount.


     /bullet/  You must make your request in writing.

     /bullet/  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.

     /bullet/  You may not make a change that would decrease the specified
          amount below the minimum specified amount stated in your Policy.
     /bullet/  There may be adverse federal tax consequences. You should
          consult a tax advisor before changing your Policy's death benefit
          option.


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 have not changed the 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.


                                       45
<PAGE>



<TABLE>
<S>                           <C>
 CONDITIONS FOR               /bullet/  you must make your request in writing;
 DECREASING THE SPECIFIED     /bullet/  you may not change your death benefit option in the same
 AMOUNT:                      Policy year that you decrease your specified amount;
                              /bullet/  you may not decrease your specified amount lower than
                              the minimum specified amount stated in your Policy;
                              /bullet/  you may not decrease your specified amount if it would
                              disqualify your Policy as life insurance under the Internal
                              Revenue Code;
                              /bullet/  we may limit the amount of the decrease to no more than
                              20% of the specified amount;
                              /bullet/  a decrease in specified amount will take effect on the
                              Monthiversary on or after we receive your written request;
                              and
                              /bullet/  we will assess a pro rata decrease charge against the cash
                              value if you decrease your specified amount within the
                              first 15 Policy years.
</TABLE>



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 is 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 -- Surrender Charge p.
39). 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.



                                       46
<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>
<S>              <C>
 CASH            /bullet/  You must make your cash withdrawal request to us in
 WITHDRAWAL      writing.
 CONDITIONS:     /bullet/  Signature of owner's spouse is required if owner is a
                 resident of: Arizona, California, Idaho, Nevada, New
                 Mexico, Washington or Wisconsin.
                 /bullet/  We only allow one cash withdrawal per Policy year.
                 /bullet/  We may limit the amount you can withdraw to at least
                 $500, and to no more than 10% of the net surrender value.
                 /bullet/  The remaining net surrender value after the cash
                 withdrawal must be at least $500.
                 /bullet/  You may not take a cash withdrawal if it will reduce the
                 specified amount below the minimum specified amount set
                 forth in the Policy.
                 /bullet/  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.
                 /bullet/  We generally will pay a cash withdrawal request within
                 seven days following the valuation date we receive the
                 request.
                 /bullet/  We will deduct a processing fee equal to $25 or 2% of the
                 amount you withdraw, whichever is less. We deduct this
                 amount from the withdrawal, and we pay you the balance.
                 /bullet/  You may not take a cash withdrawal that would disqualify
                 your Policy as life insurance under the Internal Revenue
                 Code.
                 /bullet/  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>

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>
<S>                     <C>
 POLICY LOANS ARE       /bullet/  we may require you to borrow at least $500;
 SUBJECT TO CERTAIN     /bullet/  the maximum amount you may borrow is 90% of the cash
 CONDITIONS:            value, less any surrender charge and any outstanding loan
                        amount; and
                        /bullet/  signature of owner's spouse is required if owner is a
                        resident of: Arizona, California, Idaho, Nevada, New
                        Mexico, Washington or Wisonsin.
</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


                                       48
<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.


     /bullet/  We currently credit interest at an effective annual rate of
          4.75% on amounts you borrow during the first ten Policy years.
     /bullet/  After the tenth Policy year, on all amounts that you have
          borrowed, we currently credit interest to part of the cash value in
          excess of the premiums paid less withdrawals at an interest rate
          equal to the interest rate we charge on the total loan. The remaining
          portion, equal to the cost basis, is currently credited 4.75%.


EFFECT OF POLICY LOANS



     A Policy loan 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 (see Federal Income Tax Considerations p. 51). You
should consult a tax advisor before taking out a Policy loan.



                                       49
<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. 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 Policy will not lapse so long as the no lapse period is in effect. The no
lapse period will not extend beyond the no lapse date stated in your Policy.
Each month we determine whether the no lapse period is still in effect.



<TABLE>
<S>                <C>
 NO LAPSE DATE     /bullet/  For a Policy issued to any insured ages 0-60, the no lapse
                   date is either the number of years to attained age 65 or the
                   twentieth Policy anniversary, whichever is less.
                   /bullet/  For a Policy issued to an insured ages 61-80, the no lapse
                   date is the fifth Policy anniversary.
                   /bullet/  The no lapse date is specified in your Policy.
</TABLE>

                                       50
<PAGE>



<TABLE>
<S>                           <C>
 EARLY TERMINATION OF THE     /bullet/  The no lapse period coverage will end immediately if you
 NO LAPSE PERIOD              do not pay sufficient premiums.
                              /bullet/  You must pay total premiums (minus withdrawals,
                              outstanding loans, and any pro rata decrease charge) that
                              equal at least:
                                 |Ze  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.


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:



     /bullet/  submit a written application for reinstatement;
     /bullet/  provide evidence of insurability satisfactory to us;

     /bullet/  make a minimum premium payment sufficient to provide a net
          premium that is large enough to cover:
        |Ze  three monthly deductions; and
        |Ze  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 net 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.



                                       51
<PAGE>

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. Because of the absence of pertinent
interpretations of the Code requirements, there is, however, less certainty
about the application of such requirements to a Policy issued on a substandard
basis. If it is subsequently determined that a Policy does not satisfy the
applicable requirements, we may take appropriate steps to bring the Policy into
compliance with such requirements and we reserve the right to restrict Policy
transactions in order to do so.



     In certain circumstances, owners of variable life insurance policies have
been considered for federal income tax purposes to be the owners of the assets
of the separate account supporting their policies due to their ability to
exercise investment control over those assets. Where this is the case, the
policyowners have been currently taxed on income and gains attributable to the
separate account assets. There is little guidance in this area, and some
features of the Policies, such as your flexibility to allocate premiums and
cash values, have not been explicitly addressed in published rulings. While we
believe that the Policy does not give you investment control over separate
account assets, we reserve the right to modify the Policy as necessary to
prevent you from being treated as the owner of the separate account assets
supporting the Policy.


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


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


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.



                                       52
<PAGE>


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 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.


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


     /bullet/  All distributions other than death benefits from a MEC,
          including distributions upon surrender and 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.




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



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


     /bullet/  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



                                       53
<PAGE>

to enable the Policy to continue to qualify as a life insurance policy for
federal income tax purposes if Policy benefits are reduced during the first 15
Policy years may be treated in whole or in part as ordinary income subject to
tax.


     Loans from or secured by a Policy that is not a MEC are generally not
treated as distributions. Instead, such loans are treated as indebteness.
However, the tax consequences associated with Policy loans outstanding after
the first 10 Policy years are less clear and a tax advisor should be consulted
about such loans.

     Finally, neither distributions from nor loans from or secured by a Policy
that is not a MEC are subject to the 10% additional tax.


     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.

     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.



                                       54
<PAGE>


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.


     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



                                       55
<PAGE>


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.


     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.


     If your Policy was issued before May 1, 1999, we may extend the maturity
date if your Policy is still in force on the maturity date and there are no
adverse tax consequences in doing so. You must submit a written request for the
extension between 90 and 180 days prior to the maturity date. We must agree to
the extension.



     If your Policy was issued after May 1, 1999, we will extend the maturity
date if your Policy is still in force on the maturity date. Any riders in force
on the scheduled maturity date will terminate on that date and will not be
extended. Interest on any 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 or C, 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


                                       56
<PAGE>

        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:



     /bullet/  the NYSE is closed, other than customary weekend and holiday
          closing, or trading on the NYSE is restricted as determined by the
          SEC; OR
     /bullet/  the SEC permits, by an order, the postponement for the
          protection of policyowners; OR
     /bullet/  the SEC determines that an emergency exists that would make the
          disposal of securities held in the separate account or the
          determination of their value not reasonably practicable.



     If you have submitted a recent check or draft, we have the right to defer
payment of surrenders, cash withdrawals, death benefit proceeds, or payments
under a settlement option until such check or draft has been honored. We also
reserve the right to defer payment of transfers, cash withdrawals, 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 $100, 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.



                                       57
<PAGE>


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

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

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

     /bullet/  the mortality tables we use; and


     /bullet/  the specific payment option(s) you choose.


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


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



<TABLE>
<S>                            <C>
 OPTION 3 - EQUAL              /bullet/  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          /bullet/  Payments to the co-payee, if living, upon the payee's death
 SURVIVOR (JOINT AND           will equal either:
 SURVIVOR)                        |Ze  the full amount made to the payee before the
                               payee's death; or
                                  |Ze  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>


                                       58
<PAGE>

REPORTS TO OWNERS

     At least once each year, or more often as required by law, we will mail to
policyowners at their last known address a report showing the following
information as of the end of the report period:


<TABLE>
<S>     <C>                                 <C>     <C>
|ZC     the current cash value              |ZC     any activity since the last report
|ZC     the current net surrender value     |ZC     projected values
|ZC     the current death benefit           |ZC     investment experience of each subaccount
|ZC     any outstanding loans               |ZC     any other information required by law
</TABLE>

     You may request additional copies of reports, but we may charge a fee for
such additional copies. In addition, we will send written confirmations of any
premium payments and other financial transactions you request. We also will
send copies of the annual and semi-annual report to shareholders for each
portfolio in which you are indirectly invested.

RECORDS


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


POLICY TERMINATION

     Your Policy will terminate on the earliest of:



<TABLE>
<S>            <C>                            <C>          <C>
  /bullet/     the maturity date;             /bullet/     the end of the grace period; or
  /bullet/     the date the insured dies;     /bullet/     the date the Policy is surrendered.
</TABLE>


SUPPLEMENTAL BENEFITS (RIDERS)
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     The following supplemental benefits (riders) are available and may be
added to a Policy. Monthly charges for these riders are deducted from cash
value as part of the monthly deduction. The riders available with the Policies
provide fixed benefits that do not vary with the investment experience of the
separate account. For purposes of the riders, the primary insured is the person
insured under the Policy, and the face amount is the level term insurance
amount we pay at death. 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 the 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).



                                       59
<PAGE>

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

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


The rider will terminate on the earliest of:

     /bullet/  the Policy anniversary nearest the primary insured's 70th
birthday;
     /bullet/  the date the Policy terminates; or

     /bullet/  the 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).




<TABLE>
<S>                <C>
 CONDITIONS TO     /bullet/  your request must be in writing;
 REPLACE THE       /bullet/  the rider has not reached the anniversary nearest to the
 RIDER:            other insured's 70th birthday;
                   /bullet/  the new policy is any permanent insurance plan that we
                   currently offer;
                   /bullet/  subject to the minimum specified amount required for the
                   new policy, the amount of the insurance under the new
                   policy will equal the face amount in force under the rider
                   as long as it meets the minimum face amount requirements
                   of the original Policy; and
                   /bullet/  we will base your premium on the other insured's rate
                   class under the rider.
</TABLE>


DISABILITY WAIVER RIDER


     Subject to certain conditions, we will waive the Policy's monthly
deductions while you are disabled. This rider may be purchased if your issue
age is 15-55 years of age. We must receive proof that:


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


We will not waive any deduction which becomes due more than one year before we
receive written notice of your claim.


DISABILITY WAIVER AND 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



                                       60
<PAGE>


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.




<TABLE>
<S>              <C>
 FEATURES OF     /bullet/  the rider increases the Policy's death benefit by the rider's
 PIR AND PIR     face amount;
 PLUS:           /bullet/  the PIR may be purchased from issue ages 0-80;
                 /bullet/  the PIR Plus may be purchased from issue ages 18-80;
                 /bullet/  the PIR terminates when the insured turns 90, and the PIR
                 Plus terminates when the insured turns 85;
                 /bullet/  the minimum purchase amount for the PIR and PIR Plus is
                 $25,000. There is no maximum purchase amount;
                 /bullet/  we do not assess any additional surrender charge for PIR
                 and PIR Plus;
                 /bullet/  generally PIR and PIR Plus coverage costs less than the
                 insurance coverage under the Policy, but has no cash value;
                 /bullet/  you may cancel or reduce your rider coverage without
                 decreasing your Policy's specified amount; and
                 /bullet/  you may generally decrease your specified amount without
                 reducing your rider coverage.
</TABLE>



     It may cost you less to reduce your PIR or PIR Plus coverage than to
decrease your Policy's specified amount, because we do not deduct a surrender
charge in connection with your PIR or PIR Plus. It may cost you more to keep a
higher specified amount, because the specified amount may have a cost of
insurance that is higher than the cost of the same amount of coverage under
your PIR or PIR Plus.


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



TERMINAL ILLNESS ACCELERATED DEATH BENEFIT RIDER


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


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


     /bullet/  the death benefit on the date we pay the single-sum benefit;
MULTIPLIED BY
     /bullet/  the election percentage of the death benefit you elect to
          receive; DIVIDED BY

     /bullet/  1 + i ("i" equals the current yield on 90-day Treasury bills or
          the Policy loan interest rate, whichever is greater); MINUS



                                       61
<PAGE>

     /bullet/  any indebtedness at the time we pay the single-sum benefit,
          multiplied by the election percentage.


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


     /bullet/  the death benefit available under the Policy at the insured's
death; PLUS

     /bullet/  the benefit available under any PIR or PIR Plus in force.

     /bullet/  a single-sum benefit may not be greater than $500,000.


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


     We will not pay a benefit under the rider if the insured's terminal
condition results from self-inflicted injuries which occur during the period
specified in your Policy's suicide provision.


     The rider terminates at the earliest of:


     /bullet/  the date the Policy terminates;
     /bullet/  the date a settlement option takes effect;
     /bullet/  the date we pay a single-sum benefit; or
     /bullet/  the date you terminate the rider.



     We do not charge for this rider. This rider may not be available in all
states, or its terms may vary depending on a state's insurance law
requirements.



IMSA
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     We are a 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.



                                       62
<PAGE>


     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 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 portfolios, Fidelity VIP
Equity-Income Portfolio -- Service Class 2, Fidelity VIP II
Contrafund/registered trademark/ 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 1997. 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 $2,000 and a specified amount of
$165,000 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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $  1,734      $  1,734      $      0     $      0
1989 .....................................       3,900         3,869         1,339        1,308
1990 .....................................       8,023         7,932         5,462        5,372
1991 .....................................       9,468         9,332         6,907        6,771
1992 .....................................      17,533        17,254        14,972       14,693
1993 .....................................      19,342        19,008        17,037       16,704
1994 .....................................      21,495        21,097        19,446       19,048
1995 .....................................      20,875        20,458        19,082       18,666
1996 .....................................      32,665        32,003        31,128       30,466
1997 .....................................      39,926        39,111        38,646       37,830
1998 .....................................      48,299        47,323        47,275       46,299
1999 .....................................      81,362        79,737        80,594       78,969
2000 .....................................     131,252       128,656       130,740      128,144
</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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 1,454       $ 1,454      $     0      $     0
1989 .....................................      3,228         3,198          667          637
1990 .....................................      5,454         5,381        2,893        2,820
1991 .....................................      7,380         7,254        4,819        4,693
1992 .....................................     10,529        10,326        7,968        7,765
1993 .....................................     12,762        12,494       10,457       10,189
1994 .....................................     16,051        15,689       14,002       13,641
1995 .....................................     16,158        15,767       14,365       13,975
1996 .....................................     21,502        20,974       19,965       19,438
1997 .....................................     22,749        22,184       21,468       20,904
1998 .....................................     26,197        25,558       25,173       24,534
1999 .....................................     29,950        29,226       29,182       28,457
2000 .....................................     30,150        29,417       29,638       28,904
</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
net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 1,627       $ 1,627      $     0      $     0
1989 .....................................      3,348         3,319          788          758
1990 .....................................      5,262         5,192        2,702        2,632
1991 .....................................      7,239         7,116        4,678        4,555
1992 .....................................      9,157         8,977        6,596        6,417
1993 .....................................     10,902        10,666        8,598        8,361
1994 .....................................     12,593        12,296       10,544       10,247
1995 .....................................     14,430        14,064       12,638       12,271
1996 .....................................     16,585        16,154       15,049       14,617
1997 .....................................     18,738        18,246       17,458       16,966
1998 .....................................     21,050        20,508       20,025       19,484
1999 .....................................     23,438        22,841       22,670       22,073
2000 .....................................     25,748        25,089       25,235       24,577
</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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 2,146       $ 2,146      $     0      $     0
1995 .....................................      3,682         3,653        1,121        1,093
1996 .....................................      6,421         6,345        3,860        3,784
1997 .....................................     10,135         9,985        7,574        7,425
1998 .....................................     13,768        13,539       11,207       10,978
1999 .....................................     19,758        19,404       17,454       17,100
2000 .....................................     36,215        35,545       34,167       33,497
</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 net
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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 1,425       $ 1,425      $     0      $     0
1996 .....................................      4,415         4,379        1,854        1,818
1997 .....................................      7,061         6,980        4,501        4,419
1998 .....................................     10,400        10,250        7,840        7,689
1999 .....................................     16,312        16,050       13,751       13,489
2000 .....................................     36,481        35,875       34,176       33,571
</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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 1,540       $ 1,540      $     0      $     0
1996 .....................................      3,867         3,834        1,306        1,274
1997 .....................................      6,201         6,125        3,640        3,564
1998 .....................................      9,394         9,250        6,833        6,689
1999 .....................................     11,892        11,683        9,331        9,123
2000 .....................................     14,918        14,632       12,613       12,327
</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 net
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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 2,196       $ 2,196      $     0      $     0
1997 .....................................      4,128         4,097        1,567        1,537
1998 .....................................      7,034         6,956        4,473        4,395
1999 .....................................     12,731        12,558       10,170        9,997
2000 .....................................     24,032        23,679       21,471       21,118
</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 net
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, $2,000 Annual Premium
      ($165,000 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 .....................................    $1,891        $1,891       $    0        $    0
1997 .....................................     3,934         3,903        1,373         1,342
1998 .....................................     6,366         6,291        3,806         3,730
1999 .....................................     8,512         8,382        5,951         5,821
2000 .....................................     9,385         9,216        6,825         6,655
</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 net 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, $2,000 Annual Premium

      ($165,000 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 .....................................    $1,978        $1,978       $    0        $    0
1997 .....................................     3,932         3,902        1,372         1,341
1998 .....................................     6,816         6,737        4,255         4,176
1999 .....................................     8,548         8,420        5,987         5,859
2000 .....................................     9,540         9,371        6,980         6,810
</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 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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $ 1,886       $1,886       $    0        $    0
1997 .....................................      3,796        3,766        1,236         1,205
1998 .....................................      6,235        6,160        3,674         3,599
1999 .....................................      8,260        8,132        5,699         5,571
2000 .....................................     10,005        9,824        7,444         7,263
</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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $1,846        $1,846       $    0        $    0
1998 .....................................     3,905         3,874        1,345         1,314
1999 .....................................     5,547         5,479        2,987         2,918
2000 .....................................     9,467         9,321        6,906         6,760
</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 net
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, $2,000 Annual Premium
      ($165,000 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 .....................................    $2,008        $2,008       $    0        $    0
1999 .....................................     4,380         4,348        1,819         1,787
2000 .....................................     6,992         6,914        4,431         4,354
</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 net
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, $2,000 Annual Premium
      ($165,000 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 .....................................    $1,975        $1,975       $    0        $    0
1999 .....................................     3,328         3,300          768           740
2000 .....................................     5,234         5,166        2,673         2,605
</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
net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $1,676        $1,676       $    0        $    0
1999 .....................................     3,638         3,607        1,077         1,047
2000 .....................................     6,468         6,388        3,907         3,828
</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 net
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, $2,000 Annual Premium
      ($165,000 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 .....................................    $1,434        $1,434         $  0         $  0
2000 .....................................     3,456         3,425          895          864
</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 net 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, $2,000 Annual Premium
      ($165,000 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 .....................................    $1,486        $1,486          $0           $0
</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, and the Fidelity VIP Equity-Income --
Service Class 2, Fidelity VIP II Contrafund/registered trademark/ -- Service
Class 2, Fidelity VIP III Growth Opportunities -- 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,
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:


   /bullet/  other variable life issuers in general;
   /bullet/  variable life insurance policies which invest in mutual funds with
             similar investment objectives and policies, as reported by Lipper
             Analytical Services, Inc. ("Lipper") and Morningstar, Inc.
             ("Morningstar"); and other services, companies, individuals, or
             industry or financial publications (E.G., FORBES, MONEY, THE WALL
             STREET JOURNAL, BUSINESS WEEK, BARRON'S, KIPLINGER'S PERSONAL
             FINANCE, and FORTUNE);
      |Ze  Lipper and Morningstar rank variable annuity contracts and variable
                        life policies. Their performance analysis ranks such
                        policies and contracts on the basis of total return,
                        and assumes reinvestment of distributions; but it does
                        not show sales charges, redemption fees or certain
                        expense deductions at the separate account level.
   /bullet/  the Standard & Poor's Index of 500 Common Stocks, or other widely
             recognized indices;
      |Ze  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
   /bullet/  other types of investments, such as:
      |Ze  certificates of deposit;
      |Ze  savings accounts and U.S. Treasuries;
      |Ze  certain interest rate and inflation indices (E.G., the Consumer
                        Price Index); or
      |Ze  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:

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


We will pay an additional sales commission of up to 0.15% of the Policy's cash
value on the fifth Policy anniversary and each anniversary thereafter where the
cash value (minus amounts attributable to loans) equals at least $5,000. 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


     Like other life insurance companies, we are involved in lawsuits. We are
not aware of any class action lawsuits naming us as a defendant or involving
the separate account. In some lawsuits involving other insurers, substantial
damages have been sought and/or material settlement payments have been made.
Although the outcome of any litigation cannot be predicted with certainty, we
believe that at the present time there are no pending or threatened lawsuits
that are reasonably likely to have a material adverse impact on us, or AFSG, or
the separate account.


VARIATIONS IN POLICY PROVISIONS



     Certain provisions of the Policy may vary from the descriptions in this
prospectus, depending on when and where the Policy was issued, in order to
comply with different state laws. These



                                       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 have been included herein in reliance upon the
report of PricewaterhouseCoopers LLP, independent certified public accountants,
and upon the authority of that firm as experts in accounting and auditing.


     The statutory-basis financial statements and schedules of Western Reserve
at December 31, 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 reports given upon the authority of such firms
as experts in accounting and auditing.



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


FINANCIAL STATEMENTS



     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 for the years ended 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


                                       76
<PAGE>


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.



WESTERN RESERVE'S DIRECTORS AND OFFICERS



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



                              BOARD OF DIRECTORS


<TABLE>
<CAPTION>
                                                                     PRINCIPAL OCCUPATION
 NAME AND ADDRESS                   POSITION WITH WESTERN RESERVE    DURING PAST 5 YEARS
<S>                                <C>                               <C>
 John R. Kenney                    Chairman of the Board and         Chairman of the Board, and President
 570 Carillon Parkway              Chief Executive Officer           of WRL Series Fund, Inc. (1993 -
 St. Petersburg, Florida 33716                                       present); Chairman of the Board of
                                                                     IDEX Mutual Funds (1990 - present);
                                                                     Chairman of the Board of WRL
                                                                     Investment Management, Inc. (1996 -
                                                                     present); and Chairman of the Board
                                                                     of WRL Investment Services, Inc.
                                                                     (1996 - present).
 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 (1987 -
 507 St. Michel Circle                                               present); retired from Martin Marietta
 Kettering, Ohio 45429                                               (1993).
 Lyman H. Treadway                 Director                          Retired Consultant.
 30195 Chagrin Blvd., Ste. 210N
 Cleveland, Ohio 44124
 James R. Walker                   Director                          Self-employed, Public Accountant
 3320 Office Park Dr.                                                (1996 - present); Partner, Walker-
 Dayton, Ohio 45439                                                  Davis C.P.A.'s, Dayton, Ohio (1990 -
                                                                     1995).
</TABLE>



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

                               PRINCIPAL OFFICERS



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


                                       77
<PAGE>



<TABLE>
<CAPTION>
                                                              PRINCIPAL OCCUPATION
 NAME AND ADDRESS          POSITION WITH WESTERN RESERVE      DURING PAST 5 YEARS
<S>                     <C>                                   <C>
 William H. Geiger*     Senior Vice President, Secretary,     Senior Vice President, Secretary,
                        Corporate Counsel and Group Vice      Corporate Counsel, and Group 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 As-
                                                              sistant 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 (1987 -
                        and Controller                        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.



     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 representative 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 and its
affiliates, AUSA Life Insurance Company, Inc. and PFL Life Insurance Company,
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.



                                       78
<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 81 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 $2,000, a $165,000 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 82 is based on the same factors as those on page
81, 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 intend to reduce this charge to 0.75% after the first
15 Policy years. However, we do not guarantee that we will do so); (2)
estimated daily expenses equivalent to an effective average annual expense
level of 0.92% of the portfolios' average daily net assets; and (3) all
applicable premium expense charges and cash value charges using the current
monthly Policy charge. The 0.92% average portfolio expense level assumes an
equal allocation of amounts among the 29 subaccounts. 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 -- AmericaSM, WRL Great Companies --
TechnologySM, WRL Value Line Aggressive Growth portfolios, Fidelity VIP
Equity-Income Portfolio -- Service Class 2, Fidelity VIP II
Contrafund/registered trademark/ Portfolio -- Service Class 2 and Fidelity VIP
III Growth Opportunities Portfolio -- Service Class 2 had not commenced
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



                                       79
<PAGE>


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 1.82%, the gross
annual investment return rates of 0%, 6% and 12% are equivalent to net annual
investment return rates of -1.82%, 4.18%, and 10.18%.


     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.



                                       80
<PAGE>

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


<TABLE>
<S>                                       <C>
      Specified Amount $165,000           Ultimate Select Class
      Annual Premium $2,000               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)
                                 -1.82% (NET) YEARS 1-15     4.18% (NET) YEARS 1-15     10.18% (NET) YEARS 1-15
                                  -1.67% (NET) YEARS 16+      4.33% (NET) YEARS 16+     10.33% (NET) YEARS 16+
<S>             <C>             <C>                         <C>                        <C>
1                    2,100               165,000                           165,000               165,000
2                    4,305               165,000                           165,000               165,000
3                    6,620               165,000                           165,000               165,000
4                    9,051               165,000                           165,000               165,000
5                   11,604               165,000                           165,000               165,000
6                   14,284               165,000                           165,000               165,000
7                   17,098               165,000                           165,000               165,000
8                   20,053               165,000                           165,000               165,000
9                   23,156               165,000                           165,000               165,000
10                  26,414               165,000                           165,000               165,000
15                  45,315               165,000                           165,000               165,000
20                  69,439               165,000                           165,000               165,000
30 (AGE 65)        139,522               165,000                           165,000               354,958
40 (AGE 75)        253,680               165,000                           165,000               852,991
50 (AGE 85)        439,631                     *                           260,076             2,241,823
60 (AGE 95)        742,526                     *                           398,042             5,673,863
</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)
                 -1.82% (NET)     4.18% (NET)     10.18% (NET)     -1.82% (NET)     4.18% (NET)     10.18% (NET)
                  YEARS 1-15       YEARS 1-15      YEARS 1-15       YEARS 1-15       YEARS 1-15      YEARS 1-15
                 -1.67% (NET)     4.33% (NET)     10.33% (NET)     -1.67% (NET)     4.33% (NET)     10.33% (NET)
                   YEARS 16+       YEARS 16+        YEARS 16+        YEARS 16+       YEARS 16+       YEARS 16+
<S>             <C>              <C>             <C>              <C>              <C>             <C>
1                    1,534            1,636             1,739              0                0                0
2                    3,035            3,337             3,651            475              776            1,090
3                    4,503            5,102             5,751          1,942            2,541            3,191
4                    5,938            6,935             8,061          3,377            4,375            5,500
5                    7,330            8,830            10,590          4,769            6,269            8,030
6                    8,680           10,786            13,362          6,375            8,482           11,057
7                    9,985           12,805            16,398          7,936           10,757           14,349
8                   11,246           14,890            19,726          9,454           13,098           17,934
9                   12,442           17,022            23,357         10,905           15,486           21,821
10                  13,583           19,213            27,333         12,303           17,933           26,053
15                  18,754           31,486            54,252         18,754           31,486           54,252
20                  22,639           46,045            98,503         22,639           46,045           98,503
30 (AGE 65)         27,917           86,504           290,949         27,917           86,504          290,949
40 (AGE 75)         24,254          148,616           797,188         24,254          148,616          797,188
50 (AGE 85)              *          247,691         2,135,070              *          247,691        2,135,070
60 (AGE 95)              *          394,101         5,617,686              *          394,101        5,617,686
</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.




                                       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 $165,000             Ultimate Select Class
       Annual Premium $2,000                 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)
                                 -1.82% (NET) YEARS 1-15     4.18% (NET) YEARS 1-15     10.18% (NET) YEARS 1-15
                                  -1.67 (NET) YEARS 16+       4.33% (NET) YEARS 16+     10.33% (NET) YEARS 16+
<S>             <C>             <C>                         <C>                        <C>
1                    2,100               165,000                           165,000               165,000
2                    4,305               165,000                           165,000               165,000
3                    6,620               165,000                           165,000               165,000
4                    9,051               165,000                           165,000               165,000
5                   11,604               165,000                           165,000               165,000
6                   14,284               165,000                           165,000               165,000
7                   17,098               165,000                           165,000               165,000
8                   20,053               165,000                           165,000               165,000
9                   23,156               165,000                           165,000               165,000
10                  26,414               165,000                           165,000               165,000
15                  45,315               165,000                           165,000               165,000
20                  69,439               165,000                           165,000               165,000
30 (AGE 65)        139,522               165,000                           165,000               340,658
40 (AGE 75)        253,680                     *                           165,000               797,733
50 (AGE 85)        439,631                     *                           174,937             2,032,393
60 (AGE 95)        742,526                     *                           260,742             4,859,279
</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)
                 -1.82% (NET)     4.18% (NET)     10.18% (NET)     -1.82% (NET)     4.18% (NET)     10.18% (NET)
                  YEARS 1-15       YEARS 1-15      YEARS 1-15       YEARS 1-15       YEARS 1-15      YEARS 1-15
                 -1.67% (NET)     4.33% (NET)     10.33% (NET)     -1.67% (NET)     4.33% (NET)     10.33% (NET)
                   YEARS 16+       YEARS 16+        YEARS 16+        YEARS 16+       YEARS 16+       YEARS 16+
<S>             <C>              <C>             <C>              <C>              <C>             <C>
1                    1,534            1,636             1,739              0                0                0
2                    3,007            3,307             3,621            446              746            1,060
3                    4,438            5,033             5,679          1,877            2,473            3,118
4                    5,827            6,816             7,932          3,266            4,255            5,371
5                    7,172            8,654            10,395          4,611            6,093            7,835
6                    8,472           10,549            13,092          6,167            8,244           10,787
7                    9,723           12,500            16,041          7,675           10,452           13,993
8                   10,928           14,510            19,272          9,135           12,718           17,479
9                   12,082           16,578            22,808         10,545           15,042           21,272
10                  13,187           18,707            26,685         11,906           17,427           25,405
15                  18,204           30,658            52,980         18,204           30,658           52,980
20                  21,624           44,508            95,982         21,624           44,508           95,982
30 (AGE 65)         18,814           76,530           279,228         18,814           76,530          279,228
40 (AGE 75)              *          112,741           745,544              *          112,741          745,544
50 (AGE 85)              *          166,606         1,935,613              *          166,606        1,935,613
60 (AGE 95)              *          258,160         4,811,168              *          258,160        4,811,168
</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>

APPENDIX B
WEALTH INDICES OF INVESTMENTS IN THE U.S. CAPITAL MARKET
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

     The information below graphically depicts the growth of $1.00 invested in
large company stocks, small company stocks, long-term government bonds,
Treasury bills, and hypothetical asset returning the inflation rate over the
period from the end of 1925 to the end of 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.


                                       83
<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. /copyright/2000 Ibbotson Associates, Inc. All rights
reserved. [Certain portions of this work were derived from copyrighted works of
Roger G. Ibbotson and Rex Sinquefield.]

                                       84

<PAGE>

APPENDIX C
SURRENDER CHARGE PER THOUSAND

(BASED ON THE GENDER AND RATE CLASS OF THE INSURED)

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

<TABLE>
<CAPTION>
               MALE                MALE               FEMALE              FEMALE
ISSUE    ULTIMATE SELECT/   ULTIMATE STANDARD/   ULTIMATE SELECT/   ULTIMATE STANDARD/
AGE           SELECT             STANDARD             SELECT             STANDARD
<S>     <C>                <C>                  <C>                <C>
  0             N/A                11.76                N/A               11.76
  1             N/A                 8.16                N/A                8.16
  2             N/A                 8.16                N/A                8.16
  3             N/A                 7.92                N/A                7.92
  4             N/A                 7.68                N/A                7.68
  5             N/A                 7.68                N/A                7.68
  6             N/A                 7.68                N/A                7.68
  7             N/A                 7.68                N/A                7.68
  8             N/A                 7.68                N/A                7.68
  9             N/A                 7.68                N/A                7.68
  10            N/A                 7.68                N/A                7.68
  11            N/A                 7.68                N/A                7.68
  12            N/A                 7.68                N/A                7.68
  13            N/A                 7.92                N/A                7.92
  14            N/A                 8.16                N/A                8.16
  15            N/A                 8.40                N/A                8.40
  16            N/A                 8.52                N/A                8.52
  17            N/A                 8.88                N/A                8.88
  18            8.72                9.20                8.72               9.20
  19            8.84                9.32                8.84               9.32
  20            8.96                9.44                8.96               9.44
  21            9.16                9.88                9.16               9.64
  22            9.32               10.04                9.32               9.80
  23            9.52               10.24                9.52              10.00
  24            9.68               10.40                9.68              10.40
  25            9.88               10.84                9.88              10.60
  26           10.56               11.28               10.32              11.04
  27           11.00               11.72               10.76              11.48
  28           11.40               12.12               11.16              12.12
  29           12.08               12.80               11.84              12.56
  30           12.52               13.24               12.28              13.00
  31           13.04               14.00               12.80              13.52
  32           13.76               14.48               13.52              14.24
  33           14.28               15.24               14.04              14.76
  34           14.76               15.96               14.52              15.48
  35           15.52               16.48               15.28              16.00
</TABLE>

                                       85
<PAGE>


APPENDIX C -- (CONTINUED)
SURRENDER CHARGE PER THOUSAND
(BASED ON THE GENDER AND RATE CLASS OF THE INSURED)

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

<TABLE>
<CAPTION>
                       MALE                MALE               FEMALE              FEMALE
ISSUE            ULTIMATE SELECT/   ULTIMATE STANDARD/   ULTIMATE SELECT/   ULTIMATE STANDARD/
AGE                   SELECT             STANDARD             SELECT             STANDARD
<S>             <C>                <C>                  <C>                <C>
  36                       16.20                17.40          15.96                    16.92
  37                       17.20                18.40          16.72                    17.92
  38                       18.12                19.56          17.64                    18.60
  39                       19.08                20.76          18.36                    19.56
  40                       20.28                21.96          19.32                    20.52
  41                       21.64                23.56          20.68                    22.12
  42                       23.08                25.24          22.12                    23.80
  43                       24.44                27.08          23.15                    25.40
  44                       26.04                29.16          23.86                    26.96
  45                       27.44                31.04          24.59                    27.83
  46                       28.72                32.80          25.38                    28.76
  47                       29.84                34.56          26.22                    29.73
  48                       31.00                36.32          27.11                    30.75
  49                       32.24                38.32          28.04                    31.84
  50                       33.56                40.56          29.05                    32.99
  51                       34.98                42.56          30.11                    34.20
  52                       36.49                45.24          31.24                    35.48
  53                       38.10                47.68          32.45                    36.84
  54                       39.83                50.84          33.72                    38.28
  55                       41.68                53.28          35.09                    39.79
  56                       43.63                55.79          36.54                    41.39
  57                       45.74                57.00          38.08                    43.06
  58                       47.98                57.00          39.74                    44.88
  59                       50.38                57.00          41.54                    46.85
  60                       52.97                57.00          43.47                    48.97
  61                       55.74                57.00          45.57                    51.26
  62                       57.00                57.00          47.82                    53.73
  63                       57.00                57.00          50.26                    56.41
  64                       57.00                57.00          52.88                    57.00
  65                       57.00                57.00          55.68                    57.00
  66 and over              57.00                57.00          57.00                    57.00
</TABLE>



                                       86

<PAGE>


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

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
WRL SERIES LIFE ACCOUNT:




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



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


WRL00159-5/2000

                                       87
<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


                                       88
<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.


                                       89
<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.

                                       90
<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.

                                       91
<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.


                                       92
<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.


                                       93
<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.


                                       94
<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.

                                       95
<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.

                                       96
<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.

                                       97
<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.


                                       98
<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.


                                       99
<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.

                                      100
<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.

                                      101
<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.


                                      102
<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.

                                      103
<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.

                                      104
<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.

                                      105
<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.

                                      106
<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.

                                      107
<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.


                                      108
<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.

                                      109
<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.


                                      110
<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.


                                      111
<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.

                                      112
<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.


                                      113
<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.

                                      114
<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


                                      115
<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.

                                      116
<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.

                                      117
<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.

                                      118
<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.

                                      119
<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.

                                      120
<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

                                      121
<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.

                                      122
<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

                                      123
<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.

                                      124
<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

                                      125
<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.

                                      126
<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>


                                      127
<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   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>


                                      128
<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.

                                      129
<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.

                                      130
<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.

                                      131
<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

                                      132
<PAGE>

                  WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO


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


                               DECEMBER 31, 1999
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>

                                      133
<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.

                                      134
<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.

                                      135
<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.

                                      136
<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:

                                      137
<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>


                                      138
<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.


                                      139
<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.


                                      140
<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>

                                      141



<PAGE>

                                    PART II.
                                OTHER INFORMATION


                           UNDERTAKING TO FILE REPORTS

         Subject to the terms and conditions of Section 15(d) of the Securities
Exchange Act of 1934, the undersigned registrant hereby undertakes to file with
the Securities and Exchange Commission such supplementary and periodic
information, documents, and reports as may be prescribed by any rule or
regulation of the Commission heretofore or hereafter duly adopted pursuant to
authority conferred in that Section.

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

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

                    STATEMENT WITH RESPECT TO INDEMNIFICATION

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

                          Ohio General Corporation Law

         SECTION 1701.13  AUTHORITY OF CORPORATION.

         (E)(1) A corporation may indemnify or agree to indemnify any person who
was or is a party or is threatened to be made a party, to any threatened,
pending, or completed action, suit, or proceeding, whether civil, criminal,
administrative, or investigative, other than an action by or in the right of the
corporation, by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, or is or was serving at the request of
the corporation as a director, trustee, officer, employee, or agent of another
corporation (including a subsidiary of this corporation), domestic or foreign,
nonprofit or for profit, partnership, joint venture, trust, or other enterprise,
against expenses, including attorneys' fees, judgments, fines, and amounts paid
in settlement actually and reasonably incurred by him in connection with such
action, suit, or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit, or proceeding by judgment, order, settlement, conviction, or upon
a plea of nolo contendere or its equivalent, shall not, of itself create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, he had
reasonable cause to believe that his conduct was unlawful.

         (2) A corporation may indemnify or agree to indemnify any person who
was or is a party, or is threatened to be made a party to any threatened,
pending, or completed action or suit by or in the right of the corporation to
procure a judgment in its favor by reason of the fact that he is or was a
director, officer, employee, or agent of the corporation, or is or was serving
at the request of the corporation as a director, trustee, officer, employee, or
agent of another corporation, domestic or foreign, nonprofit or for profit,
partnership, joint venture, trust, or other enterprise, against expenses,
including attorneys' fees, actually and reasonably incurred by him in connection
with the defense or settlement of such action or suit if he

                                      I-1
<PAGE>

acted in good faith and in a manner he reasonably believed to be in or not
opposed to the best interests of the corporation, except that no indemnification
shall be made in respect of any of the following:

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

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

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

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

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

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

                  (c) By the shareholders;

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

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

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

                                      II-2
<PAGE>

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

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

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

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

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

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

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

           SECOND AMENDED ARTICLES OF INCORPORATION OF WESTERN RESERVE

                                 ARTICLE EIGHTH

         EIGHTH: (1) The corporation may indemnify or agree to indemnify any
person who was or is a party or is threatened to be made a party, to any
threatened, pending, or completed action, suit, or proceeding, whether civil,
criminal, administrative, or investigative, other than an action by or in the
right


                                      II-3
<PAGE>

of the corporation, by reason of the fact that he is or was a director, officer,
employee, or agent of the corporation, or is or was serving at the request of
the corporation as a director, trustee, officer, employee, or agent of another
corporation (including a subsidiary of this corporation), domestic or foreign,
nonprofit or for profit, partnership, joint venture, trust, or other enterprise,
against expenses, including attorneys' fees, judgments, fines, and amounts paid
in settlement actually and reasonably incurred by him in connection with such
action, suit, or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit, or proceeding by judgment, order, settlement, conviction, or upon
a plea of nolo contendere or its equivalent, shall not, of itself create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, he had
reasonable cause to believe that his conduct was unlawful.

        (2) The corporation may indemnify or agree to indemnify any person who
was or is a party, or is threatened to be made a party to any threatened,
pending, or completed action or suit by or in the right of the corporation to
procure a judgment in its favor by reason of the fact that he is or was a
director, officer, employee, or agent of the corporation, or is or was serving
at the request of the corporation as a director, trustee, officer, employee, or
agent of another corporation (including a subsidiary of this corporation),
domestic or foreign, nonprofit or for profit, partnership, joint venture, trust,
or other enterprise against expenses, including attorneys' fees, actually and
reasonably incurred by him in connection with the defense or settlement of such
action or suit if he acted in good faith and in a manner he reasonably believed
to be in or not opposed to the best interests of the corporation, except that no
indemnification shall be made in respect of any claim, issue, or matter as to
which such person shall have been adjudged to be liable for negligence or
misconduct in the performance of his duty to the corporation unless, and only to
the extent that the court of common pleas, or the court in which such action or
suit was brought shall determine upon application that, despite the adjudication
of liability, but in view of all the circumstances of the case, such person is
fairly and reasonably entitled to indemnity for such expenses as the court of
common pleas or such other court shall deem proper.

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

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

        (5) Expenses, including attorneys' fees incurred in defending any
action, suit, or proceeding referred to in sections (1) and (2) of this article,
may be paid by the corporation in advance of the final


                                      II-4
<PAGE>

disposition of such action, suit, or proceeding as authorized by the directors
in the specific case upon receipt of a written undertaking by or on behalf of
the director, trustee, officer, employee, or agent to repay such amount, unless
it shall ultimately be determined that he is entitled to be indemnified by the
corporation as authorized in this article. If a majority vote of a quorum of
disinterested directors so directs by resolution, said written undertaking need
not be submitted to the corporation. Such a determination that a written
undertaking need not be submitted to the corporation shall in no way affect the
entitlement of indemnification as authorized by this article.

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

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

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

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

                 AMENDED CODE OF REGULATIONS OF WESTERN RESERVE

                                    ARTICLE V

                    INDEMNIFICATION OF DIRECTORS AND OFFICERS

        Each Director, officer and member of a committee of this Corporation,
and any person who may have served at the request of this Corporation as a
Director, officer or member of a committee of any other corporation in which
this Corporation owns shares of capital stock or of which this Corporation is a


                                      II-5
<PAGE>

creditor (and his heirs, executors and administrators) shall be indemnified by
the Corporation against all expenses, costs, judgments, decrees, fines or
penalties as provided by, and to the extent allowed by, Article Eighth of the
Corporation's Articles of Incorporation, as amended.


                              RULE 484 UNDERTAKING

        Insofar as indemnification for liability arising under the Securities
Act of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel, the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

                       CONTENTS OF REGISTRATION STATEMENT

This registration statement comprises the following papers and documents:

        The facing sheet
        The Prospectus, consisting of 145 pages
        The undertaking to file reports
        Representation Pursuant to Section 26(e) (2) (A)
        The statement with respect to indemnification
        The Rule 484 undertaking
        The signatures

Written consent of the following persons:

        (a)      Sutherland Asbill & Brennan LLP
        (b)      Ernst & Young LLP
        (c)      PricewaterhouseCoopers LLP

The following exhibits:

1.      The following  exhibits  correspond to those required by paragraph A to
        the instructions as to exhibits in Form N-8B-2:
        A.       (1)    Resolution of the Board of Directors of Western Reserve
                        establishing the Series Account (6)
                 (2)    Not Applicable
                 (3)    Distribution of Policies:

                        (a) Master Service and Distribution Compliance Agreement
                            (8)
                        (b) Amendment to Master Service and Distribution
                            Compliance Agreement (9)
                        (c) Form of Broker/Dealer Supervisory and Service
                            Agreement (9)
                        (d) Principal Underwriting Agreement (9)
                        (e) First Amendment to Principal Underwriting Agreement
                            (9)
                 (4)    Not Applicable
                 (5)    (a)   Specimen Flexible Premium Variable Life Insurance
                              Policy (2)
                        (b)   Endorsement (EL101) (9)
                 (6)    (a)   Second Amended Articles of Incorporation of
                              Western Reserve (5)
                        (b)   Amended Code of Regulations (By-Laws) of Western
                              Reserve (5)


                                      II-6
<PAGE>


                        (c)   Certificate of First Amendment to the Second
                              Amended Articles of Incorporation of Western
                              Reserve
                 (7)    Not Applicable
                 (8)    (a)   Investment Advisory Agreement with the Fund (6)
                        (b)   Sub-Advisory Agreement (6)
                        (c)   Participation Agreement Among Variable Insurance
                              Products Fund, Fidelity Distributors Corporation
                              and Western Reserve Life Assurance Co. of Ohio
                              dated June 14, 1999 10/
                        (d)   Amendment No.1 dated March 15, 2000 to
                              Participation Agreement - Variable Insurance
                              Products Fund 11/
                        (e)   Participation Agreement Among Variable Insurance
                              Products Fund II, Fidelity Distributors
                              Corporation  and Western  Reserve Life Assurance
                              Co. of Ohio dated June 14, 1997 10/
                        (f)   Amendment No.1 dated March 15, 2000 to
                              Participation Agreement - Variable Insurance
                              Products Fund II 11/
                        (g)   Participation Agreement Among Variable Insurance
                              Products Fund III, Fidelity Distributors
                              Corporation and Western Reserve Life Assurance Co.
                              of Ohio dated June 14, 1999 10/
                        (h)   Amendment No. 1 dated March 15, 2000 to
                              Participation Agreement - Variable Insurance
                              Products Fund III 11/

        (9)      Not Applicable
                 (10) Application for Flexible Premium Variable Life Insurance
                      Policy (2)
                 (11) Memorandum describing issuance, transfer and redemption
                      procedures (4)

2.      See Exhibit 1.A.(4)

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

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

5.      Not Applicable

6.      Opinion and consent of Alan Yaeger as to actuarial  matters  pertaining
        to the securities  being registered (3)

7.      Consent of Thomas E. Pierpan, Esq. (3)

8.      Consent of Sutherland Asbill & Brennan LLP

9.      Consent of Ernst & Young LLP

10.     Consent of PricewaterhouseCoopers LLP

11.     (a)      Powers of Attorney (7)
        (b)      Power of Attorney - James R. Walker (1)

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

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

(2)  This exhibit was previously filed on the Form S-6 Registration Statement
     dated March 14, 1997 (File No. 333-23359) and is incorporated herein by
     reference.

(3)  This exhibit was previously filed on Pre-Effective Amendment No. 1 to Form
     S-6 Registration Statement dated July 8, 1997 (File No. 333-23359) and is
     incorporated herein by reference.

                                      II-7
<PAGE>

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

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

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

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

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

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

(10) This exhibit was previously filed on the Initial Registration Statement to
     Form S-6 dated September 23, 1999 (File No. 333-57681) and is incorporated
     herein by reference.

(11) This exhibit was previously filed on Pre-Effective Amendment No. 1 to Form
     N-4 Registration Statement dated April 10, 2000 (File No. 333-93169) and is
     incorporated herein by reference.


                                      II-8
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the Registrant, WRL
Series Life Account, certifies that it meets all the requirements for
effectiveness of this Registration Statement pursuant to Rule 485(b) under the
Securities Act of 1933 and has duly caused this Post-Effective Amendment No. 5
to its Registration Statement to be signed on its behalf by the undersigned
thereunto duly authorized, and its seal to be hereunto affixed and attested, all
in the City of St. Petersburg, County of Pinellas, Florida on this 18th day of
April, 2000.




(SEAL)                                            WRL SERIES LIFE ACCOUNT
                                                  -----------------------
                                                  Registrant


                                                  WESTERN RESERVE LIFE ASSURANCE
                                                  CO. OF OHIO
                                                  ------------------------------
                                                  Depositor
ATTEST:



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


        Pursuant to the requirements of the Securities Act of 1933, this
Post-Effective Amendment No. 5 to this Registration Statement has been signed
below by the following persons in the capacities and on the dates indicated.

        SIGNATURE AND TITLE                                            DATE


/s/ John R. Kenney                                                April 18, 2000
- ----------------------------------
John R. Kenney, Chairman of the
Board and Chief Executive Officer

/s/ Allan J. Hamilton                                             April 18, 2000
- ----------------------------------
Allan J. Hamilton, Vice President,
Treasurer and Controller


/s/ Alan M. Yaeger                                                April 18, 2000
- ----------------------------------
Alan M. Yaeger, Executive Vice
President, Actuary and Chief
Financial Officer*

- ----------
*Principal Financial Officer
<PAGE>


/s/ Jerome C. Vahl                                                April 18, 2000
- ----------------------------------
Jerome C. Vahl, Director and
President


/s/ James R. Walker                                               April 18, 2000
- ----------------------------------
James R. Walker, Director **/


/s/ Lyman H. Treadway                                             April 18, 2000
- ----------------------------------
Lyman H. Treadway, Director **/


/s/ Jack E. Zimmerman                                             April 18, 2000
- ----------------------------------
Jack E. Zimmerman, Director **/




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


<PAGE>

                                  EXHIBIT INDEX



EXHIBIT              DESCRIPTION
  NO.                OF EXHIBIT
- -------              -----------

(6)(c)               Certificate of First Amendment to the Second
                     Amended Articles of Incorporation of Western Reserve


8.                   Consent of Sutherland Asbill & Brennan LLP

9.                   Consent of Ernst & Young LLP

10.                  Consent of PricewaterhouseCoopers LLP



                                 Exhibit (6)(c)
                      Certificate of First Amendment to the
                   Second Amended Articles of Incorporation of
                                 Western Reserve


<PAGE>


                        CERTIFICATE OF FIRST AMENDMENT TO
                 THE SECOND AMENDED ARTICLES OF INCORPORATION OF
                   WESTERN RESERVE LIFE ASSURANCE CO. OF OHIO


        John R. Kenney, President, and William H. Geiger, Secretary, of Western
Reserve Life Assurance Co. of Ohio, an Ohio Legal Reserve Life Insurance
Company, with its principal office located in Columbus, Ohio, do hereby certify
that the Board of Directors of said corporation, at a duly called meeting of the
Board on September 13, 1999, unanimously enacted a resolution adopting the
following First Amendment to the Second Amended Articles of Incorporation of
said Corporation, and that, on the same date, in lieu of a meeting and vote of
the sole shareholder, the sole shareholder has given written consent ratifying
such resolution and said Amendment, in accordance with the provisions of Section
3907.06 of the Ohio Revised Code, as follows:

         RESOLVED that the paragraph Seventh of the Second Amended Articles of
         Incorporation of Western Reserve Life Assurance Co. of Ohio be amended
         in its entirety to read as follows:

                  SEVENTH: The maximum number of shares which the corporation is
                  authorized to have outstanding is 3,000,000 shares, all of
                  which have a par value of $1.00 per share, and are designated
                  as Capital Shares.


         IN WITNESS WHEREOF, John R. Kenney and William H. Geiger have signed
this Certificate on this 13th day of September, 1999.

                                                WESTERN RESERVE LIFE ASSURANCE
                                                CO. OF OHIO, an Ohio Corporation


                                                /s/ John R. Kenney
                                                --------------------------------
                                                John R. Kenney, President


                                                /s/ William H. Geiger
                                                --------------------------------
STATE OF FLORIDA                                William H. Geiger, Secretary
COUNTY OF PINELLAS

     I, the undersigned, a Notary Public in and for said State and County, do
hereby certify that John R. Kenney and William H. Geiger, whose names are signed
to the foregoing instrument as President and Secretary, respectively, of Western
Reserve Life Assurance Co. of Ohio, and who are known to me, acknowledged before
me on this day that, being informed of the contents of the instrument, they as
such officers and with full authority, executed the same voluntarily for and as
the act of said Corporation.

     Given under my hand and seal this 13th day of September, 1999.


                                                /s/ Audrey L. Schroeder
                                                --------------------------------
                                                Notary Public
     SEAL
                                                My Commission Expires:

                                                March 19, 2000




                                    Exhibit 8

                   Consent of Sutherland Asbill & Brennan LLP



<PAGE>

                                S.A.B. letterhead




                                 April 17, 2000



Board of Directors
Western Reserve Life Assurance Co. of Ohio
WRL Series Life Account
570 Carillon Parkway
St. Petersburg, Florida  33716

               RE:    WRL Series Life Account
                      WRL Financial Freedom Builder
                      File No. 333-23359
                      ------------------


Gentlemen:

        We hereby consent to the use of our name under the caption "Legal
Matters" in the Prospectuses for the WRL Financial Freedom Builder contained in
Post-Effective Amendment No. 5 to the Registration Statement on Form S-6 (File
No. 333-23359) of the WRL Series Life Account filed by Western Reserve Life
Assurance Co. of Ohio with the Securities and Exchange Commission. In giving
this consent, we do not admit that we are in the category of persons whose
consent is required under Section 7 of the Securities Act of 1933.


                                                Very truly yours,

                                                SUTHERLAND ASBILL & BRENNAN LLP



                                                By: /s/ Stephen E. Roth
                                                    ---------------------------
                                                    Stephen E. Roth




                                    Exhibit 9

                          Consent of Ernst & Young LLP



<PAGE>

                         CONSENT OF INDEPENDENT AUDITORS




We consent to the reference to our firm under the caption "Experts" and to the
use of our report dated February 18, 2000, with respect to the statutory-basis
financial statements and schedules of Western Reserve Life Assurance Co. of Ohio
included in Post-Effective Amendment No. 5 to the Registration Statement (Form
S-6 No. 333-23359) and related Prospectus of WRL Series Life Account.



                                                         ERNST & YOUNG LLP



Des Moines, Iowa
April 17, 2000




                                   Exhibit 10

                      Consent of PricewaterhouseCoopers LLP


<PAGE>

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



We hereby consent to the use in this Registration Statement on Form S-6 of our
report dated February 16, 2000, relating to the financial statements and
financial highlights of the sub-accounts constituting the WRL Series Life
Account, which appear in such Registration Statement. We also consent to the
reference to us under the heading "Experts" in such Registration Statement.


PRICEWATERHOUSECOOPERS LLP


Tampa, Florida
April 17, 2000



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